|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | -1.60M | 10.64M | -3.72M | -14.64M | 0.52M | -24.36M | -3.48M | -10.37M | -67.52M | 6.40M | 0.02M | | | | -2.72M | | | | 3.19M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.10M | 0.21M | 0.23M | 0.08M | 0.06M | 0.18M | 0.17M | 0.04M | 0.04M | 0.31M | 0.15M | 0.01M | 0.02M | 0.12M | 0.10M | 0.02M | 0.02M | -0.02M | 0.05M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.30M | -0.52M | -0.90M | -5.85M | 3.10M | -1.49M | -13.92M | -2.16M | -0.98M | -23.83M | 1.06M | -0.99M | -0.68M | -1.58M | -5.21M | -1.57M | 0.27M | -0.66M | -42.70M | 1.24M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | | 0.17M | 0.01M | 0.03M | 0.04M | 0.15M | 0.02M | 0.05M | 0.00M | 0.01M | | 0.02M | 126.00 |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.34M | 1.49M | | 0.00M | | 1.55M | 0.00M | 0.02M | | | 0.05M | 0.08M | 0.39M | 0.05M | 2.56M | 0.01M | 1.06M | | 2.70M | 0.02M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | | 1.90M | 2.80M | 0.27M | 11.97M | 0.23M | 10.00M | 78.20M | -86.60M | 0.22M | 0.07M | 0.45M | | -0.01M | 0.03M | 1.45M | 224.80M | -0.20M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | -10.83M | 4.07M | 0.74M | 6.02M | -4.46M | 8.86M | -2.45M | 2.47M | -5.03M | 0.33M | -4.04M | 6.59M | -4.80M | -1.47M | -3.47M | 3.05M | -4.89M | -3.16M | -3.48M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90M | | 1.50M | | | 10.60M | | | | 0.92M | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.38M | 0.38M | 0.38M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.36M | 0.35M | 0.34M | 0.34M | 0.34M | -1.71M | -1.88M | -1.88M | -1.88M | -1.88M | -1.88M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85M | 2.84M | 2.66M | 2.52M | 2.45M | 2.46M | 2.50M | 2.23M | 2.20M | 2.20M | 2.18M | 1.83M | 1.83M | 1.79M | 1.78M | 1.65M | 1.59M | 1.53M | 1.56M | 1.66M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.34M | 3.15M | 6.42M | -11.19M | 4.03M | 1.33M | 10.24M | -8.97M | 8.11M | -7.13M | 6.37M | -6.70M | 0.74M | 2.39M | 2.60M | -5.26M | 5.01M | -2.00M | -1.13M | -5.60M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.27M | 0.17M | 0.36M | 2.28M | 3.18M | 6.53M | -3.71M | 4.44M | -4.69M | -1.08M | -2.58M | 2.02M | 5.40M | 1.90M | -3.08M | 8.07M | -3.67M | 3.48M | -4.42M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.58M | -5.65M | 0.96M | -7.07M | 12.07M | -4.20M | 2.40M | -6.06M | 8.90M | -7.73M | 0.84M | -3.88M | 5.54M | -0.54M | -3.65M | 0.75M | 4.08M | -0.83M | -2.97M | 4.52M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | 3.93M | -6.11M | -0.57M | 2.75M | 3.75M | -5.29M | 0.27M | 3.32M | 1.97M | -6.30M | -0.24M | 0.59M | 3.59M | -5.14M | 0.93M | 0.64M | 0.33M | -1.68M | -0.62M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52M | 1.15M | 0.79M | 1.38M | 5.11M | 4.73M | 2.14M | 1.17M | 0.85M | 1.04M | 1.13M | 0.95M | 1.04M | 0.64M | 0.39M | 0.80M | 0.57M | 2.22M | 1.24M | 0.65M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | | | | | | 10.81M | | | | | 2.75M | | 7.73M | | 19.32M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.52M | 1.85M | -0.79M | -1.38M | -5.93M | -4.73M | -2.14M | -1.17M | -0.85M | -0.79M | 9.68M | 5.08M | -1.04M | -0.64M | 0.92M | 1.95M | -0.57M | 5.51M | -1.24M | 18.67M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.27M | 0.18M | 0.17M | 0.18M | 0.18M | -0.53M | 0.15M | 0.26M | 0.36M | 0.12M | 0.10M | 0.08M | 0.05M | -0.02M | 0.05M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.02M | -0.04M | -0.03M | -4.88M | -3.88M | -0.03M | -0.03M | -2.03M | -0.00M | -12.94M | -0.01M | -0.02M | -0.05M | -13.48M | -0.01M | -0.99M | | -0.00M | -18.70M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | -9.00M | 3.24M | -0.67M | -4.79M | -13.07M | 6.69M | -3.64M | -0.40M | -5.83M | -2.93M | 1.03M | 5.53M | -5.49M | -14.03M | -1.54M | 1.49M | 0.61M | -4.40M | -3.51M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | -11.98M | 3.28M | -0.64M | 0.91M | -9.19M | 6.71M | -3.61M | 1.62M | -6.07M | -0.80M | -4.98M | 5.56M | -5.44M | -1.86M | -4.27M | 2.48M | -7.11M | -4.40M | -4.14M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | -9.00M | 3.24M | -0.67M | -4.79M | -13.07M | 6.69M | -3.64M | -0.40M | -5.83M | -2.93M | 1.03M | 5.53M | -5.49M | -14.03M | -1.54M | 1.49M | 0.61M | -4.40M | -3.51M |