|
Net Income (Quarter)
|
0.57M | 0.81M | 0.95M | 0.31M | 2.27M | 0.93M | 2.70M | -0.80M | 0.72M | 0.95M | 0.55M | 0.99M | 0.73M | 1.63M | 2.37M | 0.06M | 0.96M | 1.15M | 0.99M | 0.26M | -1.18M | 1.85M | 0.14M | 0.55M | 1.87M | 2.76M | 6.94M | 1.77M | 1.76M | 2.92M | 1.06M | 2.77M | 5.29M | 1.14M | 4.19M | 1.00M | 0.34M | 2.02M | -1.25M | -0.30M | -0.33M | 0.49M | 0.23M |
|
Depreciation and Depletion (Quarter)
|
0.61M | 0.57M | 0.56M | 0.58M | 0.62M | 0.67M | 0.68M | 0.65M | 0.58M | 0.65M | 0.66M | 0.64M | 0.60M | 0.66M | 0.67M | 0.63M | 0.58M | 0.79M | 0.69M | 0.72M | 0.04M | 0.04M | 0.68M | 0.69M | 0.02M | 0.04M | 0.73M | 0.75M | 0.05M | 0.06M | 0.75M | 0.74M | 0.74M | 0.83M | 0.37M | 0.85M | 0.89M | 0.82M | -2.68M | 0.93M | 0.99M | 0.07M | -2.64M |
|
Share-based Compensation (Quarter)
|
| 0.07M | 0.06M | 0.06M | 0.09M | 0.02M | 0.13M | 0.09M | 0.10M | 0.07M | 0.09M | 0.10M | 0.10M | 0.07M | 0.08M | 0.09M | 0.07M | 0.04M | 0.03M | 0.06M | 0.01M | 0.20M | 0.20M | 0.10M | 0.17M | 0.13M | 0.15M | 0.10M | 0.11M | 0.11M | 0.12M | 0.13M | 0.14M | 0.13M | 0.13M | 0.13M | 0.14M | 0.15M | 0.15M | 0.15M | 0.18M | 0.18M | 0.18M |
|
Deferred Taxes (Quarter)
|
| -0.13M | -0.48M | 0.08M | -1.32M | 0.02M | -0.80M | 0.08M | -0.14M | 0.11M | 1.31M | -0.14M | -0.06M | -0.31M | -0.45M | -0.09M | -0.99M | 0.60M | 0.92M | 0.26M | 0.66M | 0.61M | 1.41M | | | | 0.32M | | | 0.01M | -0.21M | 0.73M | | 0.05M | 2.05M | | | -0.59M | 0.14M | | | | 0.62M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Gains from Investment Securities (Quarter)
|
0.07M | 0.07M | -1.59M | 0.04M | 0.04M | 0.19M | -0.98M | -0.24M | 0.16M | 0.01M | | 0.12M | 0.10M | 0.09M | 1.17M | -0.11M | 0.17M | -0.01M | 0.64M | | 0.05M | 0.05M | -0.06M | 0.01M | 0.26M | 0.03M | 0.03M | 0.82M | 0.02M | | | 0.02M | 0.02M | | -3.17M | 0.11M | 0.02M | 0.02M | 0.15M | | | 0.01M | 0.03M |
|
Non-cash Items (Quarter)
|
| | | | 0.19M | 0.19M | | 1.29M | 0.16M | 1.29M | | 0.94M | 0.10M | 0.09M | | | | | 0.03M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 0.82M | 0.29M | 2.55M | 0.26M | -0.26M | 2.40M | 3.11M | 6.70M | -3.93M | 2.36M | 2.42M | 8.51M | -6.65M | 2.06M | 1.46M | 7.87M | -5.38M | 2.79M | 0.35M | -0.73M | 1.06M | 0.45M | 1.69M | 9.64M | -1.34M | 3.51M | 2.94M | 7.35M | -0.42M | 1.35M | 5.82M | 4.98M | -0.60M | 1.34M | 1.62M | 5.39M | 2.27M | -2.79M | 3.37M | 4.38M | 1.25M | -0.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.61M | 0.57M | 0.56M | 0.58M | 0.62M | 0.67M | 0.68M | 0.65M | 0.58M | 0.65M | 0.66M | 0.64M | 0.60M | 0.66M | 0.67M | 0.63M | 0.58M | 0.79M | 0.69M | 0.72M | 0.04M | 0.04M | 0.68M | 0.69M | 0.02M | 0.04M | 0.73M | 0.75M | 0.05M | 0.06M | 0.75M | 0.74M | 0.74M | 0.83M | 0.37M | 0.85M | 0.89M | 0.82M | -2.68M | 0.93M | 0.99M | 0.07M | -2.64M |
|
Change in Receivables (Quarter)
|
| -0.66M | 0.24M | 0.31M | 0.18M | -0.23M | 0.02M | 0.08M | 0.31M | -0.19M | -0.37M | -0.67M | 0.13M | 0.21M | 0.30M | 0.07M | 0.49M | -0.39M | -0.11M | 0.07M | 0.94M | 0.29M | -1.37M | 0.09M | 1.53M | 0.14M | -1.60M | 0.24M | 1.22M | 0.04M | -1.27M | 0.35M | 0.81M | -0.15M | -1.14M | 0.34M | -0.34M | 1.97M | -2.02M | 0.49M | 0.04M | 0.40M | -1.02M |
|
Change in Inventory (Quarter)
|
| | | | | | | 0.04M | 0.14M | -0.14M | | 0.03M | 0.13M | -0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| 1.03M | -1.14M | 1.33M | 1.42M | -1.63M | -1.11M | 0.47M | 3.46M | -3.96M | 0.03M | 0.08M | 1.18M | -1.03M | -0.37M | 0.30M | 0.23M | -0.72M | -1.17M | 0.96M | -0.75M | -0.95M | -0.15M | -1.08M | 1.28M | 0.38M | -1.48M | 0.24M | 1.26M | 0.10M | -1.14M | -1.52M | 1.37M | 0.26M | -1.58M | -2.25M | 1.00M | 1.11M | -1.98M | -1.23M | 0.89M | -0.76M | -0.52M |
|
Change in Accured Expenses (Quarter)
|
| | 0.53M | | | | 0.66M | -0.56M | 0.96M | -0.53M | 0.13M | -1.14M | 1.00M | -0.81M | | | | | | -1.36M | 0.58M | 0.32M | -0.64M | 1.00M | 1.21M | -1.31M | -0.28M | 0.01M | 1.06M | -0.58M | -0.44M | 0.22M | -0.45M | 0.81M | -0.73M | 0.53M | -0.30M | 0.91M | -0.66M | 0.23M | -0.40M | 0.67M | -0.64M |
|
Change in Taxes (Quarter)
|
| 0.16M | -0.10M | 0.18M | -0.39M | -0.14M | 0.58M | -0.44M | -0.09M | 0.02M | -0.00M | 0.24M | -0.21M | 0.21M | 0.18M | -0.36M | 0.37M | -0.15M | 0.67M | 0.25M | 2.25M | -1.09M | 2.73M | 0.19M | -0.21M | 0.19M | -0.20M | 0.20M | -0.21M | 0.20M | -0.18M | 0.20M | -0.62M | 0.16M | 0.21M | 0.19M | -0.18M | -0.02M | 0.38M | 0.28M | -0.28M | 0.26M | -0.19M |
|
Other Working Capital Changes (Quarter)
|
| 0.45M | -0.67M | -0.04M | 0.07M | 0.48M | -0.34M | 1.74M | -1.92M | 0.64M | -0.13M | -0.01M | -0.17M | 0.56M | -0.28M | -0.06M | 1.37M | -1.36M | 0.56M | -0.13M | -0.29M | 0.24M | -0.87M | 0.05M | 0.84M | -0.91M | 1.00 | 0.21M | -0.22M | -0.15M | -0.16M | 0.43M | -0.44M | -0.01M | | 0.11M | 0.55M | -0.69M | 0.21M | 0.56M | -0.57M | -0.02M | -0.15M |
|
Capital Expenditures (Quarter)
|
| 0.50M | 0.50M | 0.84M | 1.99M | 0.95M | 0.65M | 0.67M | 2.06M | 0.49M | -2.89M | 0.61M | -0.46M | 3.40M | 1.95M | 3.10M | -2.40M | -0.36M | 7.03M | 0.30M | 1.05M | -1.28M | 0.27M | 0.13M | 0.45M | 2.00M | 1.20M | 0.78M | -0.46M | -0.26M | 0.55M | 1.01M | -0.85M | 5.41M | -2.88M | 2.22M | -0.84M | 6.70M | 3.90M | 0.44M | 0.66M | 2.57M | -3.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.16M | 1.16M | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.10M | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | 0.01M | 0.01M | -0.02M | 0.02M | 0.02M | 0.02M | 0.53M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | 0.50M | 4.50M | 0.50M | 4.50M | | 2.00M | 2.25M | 2.75M | 0.50M | 4.00M |
|
Cash from Investing Activities (Quarter)
|
| -0.28M | -0.39M | -0.84M | -1.99M | -0.95M | -0.04M | -0.67M | -2.06M | -0.49M | -0.56M | -1.23M | -0.60M | -0.68M | -4.12M | -4.80M | -4.55M | -2.37M | -1.32M | -0.87M | -0.89M | 1.71M | -0.15M | -0.05M | 0.72M | -1.46M | -1.71M | -1.12M | 0.07M | -1.02M | -7.20M | -1.06M | 4.60M | -0.65M | -3.35M | -2.71M | -3.98M | -4.95M | -5.71M | -0.89M | -1.49M | -2.28M | -0.80M |
|
Other financing activities (Quarter)
|
| | | | | -0.00M | -0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| -1.02M | 0.03M | -0.11M | -2.71M | 0.23M | -0.51M | -0.07M | -0.22M | -0.21M | -0.22M | 0.02M | -0.12M | -0.18M | -0.24M | -0.23M | 0.84M | 0.27M | -1.86M | -0.33M | 2.89M | -2.87M | -0.07M | 0.02M | 0.05M | -0.01M | 0.07M | -0.55M | -0.28M | -0.35M | -0.26M | -0.52M | -0.27M | -0.34M | -0.22M | -0.47M | -0.23M | -0.36M | -0.24M | -0.43M | -0.25M | -0.36M | -0.26M |
|
Dividends Paid - Common (Quarter)
|
| | -346.00 | | | | 0.43M | 0.22M | 0.22M | 0.26M | 0.26M | 0.27M | 0.31M | 0.32M | 0.37M | 0.32M | 0.32M | 0.32M | 0.33M | 0.32M | 0.00M | 495.00 | -1.00 | 494.00 | 0.00M | | | 0.34M | 0.34M | 0.34M | 0.34M | 0.35M | 0.35M | 0.35M | 0.35M | 0.36M | 0.35M | 0.35M | 0.35M | 0.36M | 0.36M | 0.36M | 0.36M |
|
Change in Cash (Quarter)
|
| -0.48M | -0.07M | 1.59M | -4.43M | -0.98M | 1.85M | 2.37M | 4.42M | -4.63M | 1.58M | 1.21M | 7.78M | -7.52M | -2.30M | -3.57M | 4.16M | -7.47M | -0.39M | -0.85M | 1.27M | -0.11M | 0.23M | 1.65M | 10.41M | -2.81M | 1.87M | 1.26M | 7.14M | -1.79M | -6.10M | 4.25M | 9.31M | -1.59M | -2.23M | -1.56M | 1.19M | -3.04M | -8.74M | 2.05M | 2.64M | -1.39M | -1.17M |
|
Free Cash Flow (Quarter)
|
| 0.32M | -0.21M | 1.70M | -1.73M | -1.21M | 1.74M | 2.43M | 4.64M | -4.42M | 5.25M | 1.81M | 8.97M | -10.05M | 0.10M | -1.64M | 10.27M | -5.02M | -4.24M | 0.05M | -1.78M | 2.34M | 0.18M | 1.56M | 9.18M | -3.34M | 2.31M | 2.16M | 7.82M | -0.16M | 0.80M | 4.81M | 5.82M | -6.01M | 4.22M | -0.60M | 6.23M | -4.43M | -6.70M | 2.93M | 3.72M | -1.32M | 3.40M |
|
Net Cash Flow (Quarter)
|
| -0.48M | -0.07M | 1.59M | -4.43M | -0.98M | 1.85M | 2.37M | 4.42M | -4.63M | 1.58M | 1.21M | 7.78M | -7.52M | -2.30M | -3.57M | 4.16M | -7.47M | -0.39M | -0.85M | 1.27M | -0.11M | 0.23M | 1.65M | 10.41M | -2.81M | 1.87M | 1.26M | 7.14M | -1.79M | -6.10M | 4.25M | 9.31M | -1.59M | -2.23M | -1.56M | 1.19M | -3.04M | -8.74M | 2.05M | 2.64M | -1.39M | -1.17M |