|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | 0.02M | -8.00 | | 0.40 | 0.40 | 0.40 | | -8.88M | -0.79M | -2.08M | | 7.08M | | -4.86M | -2.89M | 7.32M | 0.92M | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.17M | 160.00 | 152.00 | 151.00 | | 127.00 | 111.00 | 106.00 | 0.18M | 0.09M | 90.00 | 87.00 | 0.08M | 0.03M | 0.03M | 0.03M | 0.01M | 0.03M | 0.03M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.22M | 211.00 | | | | 361.00 | 75.00 | 408.00 | 0.96M | 0.23M | 0.20M | 0.29M | 0.18M | 0.17M | 0.14M | 0.55M | 0.16M | 0.23M | 0.19M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.34M | 0.00M | | | | -0.01M | -94.00 | 195.00 | -4.21M | -0.13M | 1.56M | -0.19M | -0.87M | -1.44M | 0.06M | -0.07M | -0.20M | -0.10M | -0.22M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.62M | | 0.04M | 0.21M | -0.03M | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | -0.25M | 51.00 | 82.00 | 82.00 | | 79.00 | | | 0.78M | 0.62M | 0.48M | 0.48M | 0.37M | 0.20M | 1.46M | 0.17M | 0.04M | 0.10M | 0.12M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | 9.38M | -0.00M | | | | 0.00M | 0.01M | 0.00M | 12.91M | 7.38M | 7.34M | 1.71M | 2.96M | 1.06M | 2.15M | -4.99M | 1.89M | 0.00M | -0.16M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 0.66M | 739.00 | 770.00 | 994.00 | | 0.00M | 0.00M | 0.00M | 1.12M | 1.91M | 0.00M | 0.00M | 0.30M | 0.30M | 0.23M | 0.80M | 0.11M | 0.13M | 0.15M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.17M | 160.00 | 152.00 | 151.00 | | 127.00 | 111.00 | 106.00 | 0.18M | 0.09M | 90.00 | 87.00 | 0.08M | 0.03M | 0.03M | 0.03M | 0.01M | 0.03M | 0.03M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.19M | 1.25M | 0.00M | | | | -0.00M | -0.00M | 0.01M | 0.82M | -3.73M | -2.21M | 0.74M | -2.98M | -2.69M | 0.83M | 4.09M | -5.63M | -0.16M | 0.42M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.04M | 737.00 | | | | -36.00 | -0.00M | 0.00M | -0.49M | 0.13M | 0.03M | -0.03M | -0.14M | 1.52M | -0.24M | 0.59M | -1.45M | 0.01M | -0.25M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.77M | -3.76M | 17.00 | | | | -0.00M | -0.00M | 0.00M | -1.00M | -0.22M | 2.33M | -2.20M | -1.63M | 0.06M | 3.20M | -3.49M | 0.84M | 0.18M | 0.10M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.71M | 0.00M | | | | -310.00 | 584.00 | 664.00 | -0.48M | 0.05M | -0.82M | 0.20M | 0.67M | 0.05M | -0.44M | 0.71M | -0.40M | -0.06M | 0.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.34M | 202.00 | | | | -0.00M | -0.00M | -607.00 | -2.94M | -0.51M | -0.31M | 0.03M | 0.00M | 0.19M | 0.20M | 0.12M | -0.17M | -0.33M | -0.01M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 1.67M | 0.00M | 0.00M | 0.00M | | 745.00 | 745.00 | 529.00 | 2.15M | 0.49M | 0.43M | 0.27M | 0.15M | 0.02M | 0.01M | 0.12M | 0.02M | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -158.00 | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | 0.01M | | 6.91M | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | 0.03M | -8.00 | -0.03M | | | | | -7.36M | | | 0.13M | | | -0.06M | -0.13M | 91.72M | 0.92M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45M | -1.68M | 0.03M | | | | -745.00 | -0.01M | -529.00 | -9.51M | -0.49M | -0.50M | -0.38M | 0.15M | | -0.01M | 91.42M | -0.21M | -4.05M | -3.57M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00 | 60.00 | -1.00 | 0.07M | 0.54M | 0.01M | 0.01M | -4.80M | 0.08M | -0.05M | -0.03M | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | -2.51M | -0.03M | | | | -0.00M | -535.00 | -0.00M | -10.87M | -6.84M | -6.66M | -1.87M | -7.02M | 0.66M | -0.86M | -48.29M | -24.02M | -1.07M | -0.44M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.02M | | | | | | 30.00 | -11.00 | -0.01M | 0.10M | | 0.16M | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | 1.25M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 6.50M | 1.64M | | | | | | 22.40M | 22.40M | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | -112.00 | | | | 70.00 | 590.00 | -660.00 | | 0.05M | 0.18M | -0.23M | 0.35M | 1.70M | 1.05M | 38.39M | -22.32M | -5.12M | -4.18M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.81M | 7.71M | -0.00M | -0.00M | -0.00M | | 0.00M | 0.01M | 0.00M | 10.76M | 6.89M | 6.90M | 1.44M | 2.80M | 1.04M | 2.14M | -5.10M | 1.87M | 0.00M | -0.16M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.96M | 5.19M | -761.00 | | | | 70.00 | 590.00 | -660.00 | -7.46M | 0.05M | 0.18M | -0.53M | -3.91M | 1.72M | 1.28M | 38.14M | -22.34M | -5.12M | -4.18M |