|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.39M | -3.67M | 0.53M | 1.62M | 0.67M | 2.30M | 2.93M | -0.23M | 0.94M | -7.58M | -18.36M | -16.65M | -8.87M | -3.90M | -0.85M | -10.58M | -10.42M | -6.27M | -9.15M | -12.59M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38M | 2.42M | | 2.23M | 4.52M | 0.06M | 0.04M | 3.99M | 0.92M | 0.06M | 0.04M | 0.04M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.06M | 0.12M | -0.04M | 0.06M | -0.01M | -0.03M | -0.02M | -0.01M | 0.04M | -0.00M | 0.01M | 0.01M | 0.02M | -0.06M | -0.01M | -0.02M | -0.09M | -0.03M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.56M | 14.85M | 34.36M | 33.19M | 26.60M | 12.21M | 11.43M | 10.40M | 4.07M | 6.27M | 6.45M | 0.84M | 20.11M | 5.47M | 3.09M | 6.70M | 13.50M | 4.59M | 0.90M | 5.94M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.81M | 0.27M | -1.20M | 0.04M | 0.11M | -0.07M | 0.18M | 0.04M | 0.01M | -0.15M | 0.30M | 0.14M | 0.41M | | | 1.10M | 0.17M | 0.22M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.66M | 4.63M | 13.21M | -3.95M | 32.39M | 8.64M | 16.65M | 3.00M | 4.12M | 2.77M | 6.65M | 7.34M | -4.76M | 1.62M | 3.92M | 10.34M | 1.15M | 1.21M | -2.48M | 3.74M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.01M | -0.02M | -0.05M | -0.00M | 0.02M | 0.02M | 0.02M | -0.00M | 0.02M | 0.02M | -0.10M | -0.01M | 0.02M | -0.01M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.32M | 0.31M | 0.16M | 0.28M | 0.30M | 0.28M | 0.27M | 0.22M | 0.40M | 0.63M | 0.62M | 0.64M | 0.62M | 0.51M | 0.51M | 0.49M | 0.73M | 0.73M | 0.71M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.62M | 5.02M | 5.08M | 5.12M | 4.98M | 5.04M | 5.02M | 5.13M | 5.32M | 9.60M | 20.45M | 16.10M | 6.52M | 6.57M | 6.54M | 6.51M | 8.11M | 6.63M | 6.29M | 7.35M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.54M | 0.55M | -0.45M | 0.88M | -0.37M | 0.36M | 0.60M | -0.11M | 4.16M | -3.31M | -1.54M | 2.69M | 1.13M | -0.36M | -1.32M | 0.46M | -0.37M | 0.42M | -0.62M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | 2.63M | 3.71M | 1.02M | -0.36M | 1.27M | 1.20M | 1.05M | 0.09M | 0.72M | 0.85M | 0.01M | -1.28M | -0.13M | 2.57M | 2.96M | 5.20M | 4.13M | -4.27M | 4.68M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21M | 1.86M | 0.82M | 2.50M | 1.94M | 4.75M | -1.15M | -0.93M | -1.68M | 14.01M | -0.85M | 5.22M | -7.97M | -0.99M | -1.60M | 0.21M | -0.12M | -1.64M | 0.52M | 4.68M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.82M | 2.53M | -0.34M | -0.21M | -0.64M | 3.51M | -2.34M | -0.31M | -0.83M | 5.42M | -0.93M | -0.53M | -6.02M | 0.79M | -1.93M | -1.40M | -2.13M | 4.18M | -3.07M | -1.35M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52M | 0.37M | 0.57M | 1.99M | 2.97M | 2.38M | 5.73M | 2.66M | 0.01M | 96.73M | | | | 1.69M | 2.26M | 8.82M | 10.48M | 6.32M | 6.43M | 2.92M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.71M | 13.90M | 0.81M | 1.89M | 1.10M | | | | | | 1.16M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | 0.95M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.43M | -3.56M | -1.27M | -0.90M | -6.97M | -33.08M | -2.67M | 12.11M | 1.36M | -91.07M | 13.38M | -5.18M | -5.83M | -0.39M | -0.99M | -13.32M | -7.58M | -5.16M | -5.07M | 0.93M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | | 0.01M | | 0.01M | | | 5.00M | -5.00M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.43M | -0.23M | 13.10M | -38.54M | -17.91M | 21.41M | -16.92M | -16.00M | 25.20M | 77.66M | -18.52M | -7.30M | 11.61M | 0.19M | 2.27M | -11.89M | 23.33M | 0.21M | 16.28M | -14.30M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 1.11M | 1.11M | 1.75M | 1.75M | 1.99M | 1.99M | 1.93M | 2.11M | 1.93M | 1.93M | 1.94M | 1.95M | 1.94M | 1.94M | | | | 0.28M | 0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66M | 0.85M | 25.04M | -43.39M | 7.51M | -3.03M | -2.94M | -0.89M | 30.68M | -10.65M | 1.51M | -5.13M | 1.02M | 1.41M | 5.20M | -14.87M | 16.89M | -3.74M | 8.73M | -9.63M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.14M | 4.26M | 12.63M | -5.93M | 29.41M | 6.26M | 10.92M | 0.34M | 4.11M | -93.97M | 6.65M | 7.34M | -4.76M | -0.07M | 1.66M | 1.51M | -9.34M | -5.11M | -8.91M | 0.83M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66M | 0.85M | 25.04M | -43.39M | 7.51M | -3.03M | -2.94M | -0.89M | 30.68M | -10.65M | 1.51M | -5.13M | 1.02M | 1.41M | 5.20M | -14.87M | 16.89M | -3.74M | 8.73M | -9.63M |