|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.93M | -12.45M | -13.07M | -3.62M | -0.27M | 1.59M | -3.98M | -2.35M | -5.41M | -2.03M | -3.23M | -3.68M | -0.41M | -6.13M | 2.35M | 3.57M | 7.22M | 5.14M | 4.25M | 1.35M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.60M | 1.13M | 0.56M | 0.80M | 0.40M | 0.98M | 1.25M | 0.50M | 0.70M | 0.83M | 0.94M | 0.20M | 0.10M | 0.33M | 0.27M | 0.32M | 0.28M | 0.28M | 1.77M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.05M | 63.00 | 0.03M | 0.03M | 0.03M | 31.00 | 0.01M | 0.00M | 0.07M | 0.03M | 0.02M | 0.00M | 21.00 | 0.02M | | | | 0.07M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.03M | 0.69M | 0.02M | 0.06M | 0.01M | 0.00M | 1.10M | 0.50M | 0.50M | 0.80M | 0.60M | 525.00 | 10.00 | 0.72M | -0.03M | 0.08M | 0.00M | 0.67M | 0.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | | | 1.07M | 0.17M | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.01M | 0.01M | 0.01M | 0.19M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.85M | 0.22M | 219.00 | 0.02M | | | | 0.22M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.74M | 1.97M | 1.18M | 2.39M | 18.94M | 20.85M | 8.05M | -5.88M | 2.10M | -15.42M | 4.73M | 0.06M | 2.09M | 11.43M | 10.84M | -4.43M | 15.69M | 7.97M | 2.31M | -8.66M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.30M | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.04M | 0.05M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.08M | 4.55M | 4.65M | 4.31M | 4.09M | 4.07M | 4.12M | 4.17M | 4.29M | 4.36M | 4.47M | 4.55M | 2.08M | 2.04M | 1.93M | 1.94M | 1.86M | 1.85M | 1.83M | 1.75M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.46M | -10.26M | -1.11M | 10.60M | 13.69M | -24.66M | -19.47M | 3.22M | 6.59M | 7.59M | -15.04M | 1.65M | 19.65M | -4.05M | -10.70M | 5.18M | 10.52M | -16.14M | -9.82M | 8.91M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.66M | -5.89M | -6.10M | 11.73M | 1.22M | -17.54M | 2.76M | 5.26M | -0.89M | -3.94M | 0.55M | 7.87M | 1.74M | -9.87M | 2.15M | 5.72M | 1.75M | -11.30M | 3.28M | 4.17M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.84M | 7.03M | -0.30M | -11.56M | -10.29M | 3.89M | -0.64M | -4.52M | 8.23M | -0.48M | -13.18M | -3.29M | 9.71M | 3.96M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.28M | 4.16M | 4.95M | -3.51M | 0.65M | -0.16M | -5.11M | 0.72M | 0.21M | -0.18M | -4.37M | -0.20M | 1.17M | 1.55M | -5.46M | -1.35M | 2.11M | 0.28M | 3.02M | -0.06M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.34M | 0.41M | -1.28M | 0.31M | -0.32M | 0.04M | 0.12M | 2.05M | -0.39M | 2.02M | 1.79M | 3.76M | -6.38M | -0.88M | 1.05M | 1.54M | 0.47M | 2.64M | 1.93M | 1.47M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.80M | -7.28M | 11.06M | 2.04M | -1.17M | 6.86M | -7.58M | 0.10M | 8.36M | -7.59M | 9.82M | 1.03M | 1.35M | -2.35M | 0.02M | 0.01M | 0.40M | -0.10M | 1.83M | 0.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.22M | 0.52M | -0.90M | -2.04M | -1.74M | -3.95M | 16.42M | -5.18M | -3.28M | -1.63M | -0.60M | -1.03M | -1.35M | -0.14M | 82.63M | -0.28M | -0.13M | -0.65M | -1.08M | -0.79M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.05M | 0.21M | 0.04M | 0.05M | | | | | | | | | | | | | | | 0.22M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.37M | -6.74M | 1.24M | 5.60M | -22.73M | -16.70M | -24.80M | 9.72M | 3.58M | 15.02M | -3.44M | 3.78M | -2.13M | -14.44M | -37.56M | -3.83M | -3.69M | -3.93M | -3.82M | -4.04M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.33M | | | | 5.10M | 1.77M | 1.78M | 1.78M | 1.78M | 1.80M | 1.80M | 3.60M | 3.57M | 3.60M | 3.60M | 3.60M | 3.58M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.59M | -4.24M | 1.52M | 5.94M | -5.53M | 0.20M | -0.33M | -1.34M | 2.40M | -2.04M | 0.69M | 2.81M | -1.39M | -3.15M | 55.91M | -8.54M | 11.87M | 3.39M | -2.60M | -13.48M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.54M | 9.26M | -9.89M | 0.34M | 20.11M | 13.99M | 15.63M | -5.97M | -6.26M | -7.83M | -5.09M | -0.97M | 0.74M | 13.78M | 10.81M | -4.44M | 15.29M | 8.07M | 0.48M | -8.66M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.59M | -4.24M | 1.52M | 5.94M | -5.53M | 0.20M | -0.33M | -1.34M | 2.40M | -2.04M | 0.69M | 2.81M | -1.39M | -3.15M | 55.91M | -8.54M | 11.87M | 3.39M | -2.60M | -13.48M |