|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79M | 2.44M | 0.44M | 2.71M | 2.79M | 2.23M | 0.66M | 3.32M | 1.38M | 2.37M | 0.07M | 2.73M | 3.43M | 5.46M | -13.93M | 3.65M | 5.97M | 4.70M | 6.88M | 3.37M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.90M | 0.10M | 0.10M | 0.50M | 0.40M | 0.40M | 0.40M | | 0.50M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.60M | 0.29M | 0.37M | 0.30M | 0.80M | 0.41M | 0.50M | 2.20M | 0.70M | 0.73M | 0.82M | 1.10M | 0.90M | 1.30M | 1.32M | 1.20M | 1.10M | 1.20M | 1.40M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | -0.06M | -0.04M | 0.21M | -0.20M | -0.31M | -0.24M | 0.24M | -0.33M | -0.02M | -0.28M | -0.08M | -0.11M | 0.03M | -0.34M | -0.13M | -0.28M | -0.77M | 2.00M | -0.13M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.07M | 0.08M | 0.02M | 0.03M | 0.06M | 0.08M | 0.02M | 0.07M | 0.09M | 0.11M | 0.02M | 0.05M | 0.06M | 0.08M | 0.03M | 0.06M | 0.07M | 0.07M | 0.16M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.19M | 0.78M | 0.03M | 0.05M | 0.07M | -3.12M | 0.04M | 0.12M | 0.13M | -4.12M | 0.02M | | 0.05M | 2.47M | 0.01M | 0.38M | 0.86M | 0.57M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.04M | 0.03M | 0.01M | 0.04M | 0.04M | 0.03M | 0.04M | 0.01M | 0.02M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.14M | 8.37M | -2.76M | 9.23M | -7.96M | 6.54M | -3.24M | 43.61M | -13.99M | 8.73M | 3.77M | 14.05M | 7.29M | -3.58M | 15.98M | 8.46M | -2.19M | 22.23M | -11.89M | 16.83M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.14M | 0.07M | 0.10M | 0.10M | 0.10M | 0.06M | 0.03M | 0.10M | 0.18M | 0.13M | 0.17M | 0.11M | 0.17M | 0.16M | 0.16M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.38M | 0.36M | 0.36M | 0.45M | 0.56M | 0.70M | 0.72M | 0.60M | 0.62M | 0.86M | 0.87M | 0.86M | 1.20M | 1.34M | 1.74M | 1.98M | 1.98M | 2.03M | 1.98M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.22M | -2.90M | 24.08M | -8.06M | 2.13M | 11.43M | 30.32M | -30.34M | 2.61M | -2.70M | 60.06M | -40.44M | 0.68M | 63.90M | 99.82M | -103.23M | 41.63M | -62.66M | 98.63M | -20.79M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | -0.42M | -1.66M | -0.28M | -0.04M | 0.42M | 2.65M | -0.70M | -0.84M | -0.71M | -1.35M | -1.82M | -0.25M | 2.76M | -1.89M | -0.17M | 0.92M | -0.17M | -0.69M | 2.42M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.71M | 2.47M | 15.97M | -3.18M | -10.40M | 16.19M | 22.80M | 9.99M | -16.48M | -1.70M | 57.86M | -31.02M | 1.50M | 54.93M | 101.45M | -102.52M | 34.05M | -47.67M | 75.92M | -12.77M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.28M | 0.68M | -0.14M | -1.71M | 1.41M | -0.73M | -0.13M | 3.58M | -2.57M | -1.38M | -0.12M | 1.77M | -2.02M | 0.79M | -0.72M | 0.40M | 3.44M | -3.81M | -1.51M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | 0.81M | 1.18M | 1.18M | 1.23M | 1.88M | 0.73M | 0.67M | 0.27M | 0.32M | 0.48M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 12.68M | | | | 0.29M | | | | | 8.23M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.02M | 2.93M | -0.18M | -0.47M | -9.34M | -1.02M | -1.27M | -1.75M | -1.16M | -13.49M | -1.18M | -1.18M | -21.90M | -2.16M | -0.73M | -0.67M | -0.27M | -0.32M | -8.71M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.00M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.88M | -1.82M | -0.90M | -0.96M | 1.14M | -1.00M | -1.01M | -1.09M | -2.45M | -1.19M | -4.23M | -5.55M | -1.31M | -1.25M | -4.85M | -5.35M | -1.45M | -1.22M | -1.05M | -2.72M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.77M | 0.77M | 0.77M | 0.77M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | -0.38M | 0.06M | -0.32M | -0.44M | -1.46M | 1.47M | 0.25M | 0.32M | -0.49M | 0.46M | -0.04M | -0.00M | 0.50M | -1.33M | 0.30M | 0.44M | 0.51M | -0.01M | -0.19M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.97M | 6.15M | -0.66M | 7.78M | -7.73M | -5.26M | -3.81M | 41.50M | -17.87M | 5.91M | -13.48M | 7.28M | 4.79M | -26.22M | 7.64M | 2.68M | -3.87M | 21.25M | -13.28M | 5.21M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.14M | 8.37M | -2.76M | 9.23M | -7.96M | 6.54M | -3.24M | 43.61M | -13.99M | 7.58M | 2.96M | 12.87M | 6.11M | -4.81M | 14.10M | 7.73M | -2.87M | 21.96M | -12.21M | 16.35M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.06M | 6.54M | -0.73M | 8.09M | -7.30M | -3.80M | -5.28M | 41.25M | -18.19M | 6.39M | -13.95M | 7.32M | 4.79M | -26.73M | 8.97M | 2.38M | -4.31M | 20.74M | -13.26M | 5.40M |