|
Net Income (Quarter)
|
5.90M | 4.70M | 2.29M | 2.37M | 2.70M | 3.59M | 2.65M | 2.54M | 5.64M | 3.13M | -1.45M | 0.47M | 2.26M | -3.97M | -1.91M | 1.26M | 1.49M | -1.05M | 5.30M | 8.47M | 8.64M | 7.97M | 6.38M | 9.68M | 12.71M | 10.27M | 5.22M | 12.93M | 8.30M | 10.06M | 6.39M | 14.34M | 16.05M | 7.09M | 10.78M | 19.41M | 21.13M | -14.87M | 2.03M | -1.23M | -14.40M | 5.87M | 5.39M | 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)
|
| 0.02M | 0.02M | 0.05M | 0.07M | 0.06M | 0.20M | 0.01M | 0.10M | 0.20M | 0.12M | 0.10M | 0.10M | 0.09M | 0.60M | 0.20M | 0.20M | 0.21M | 0.21M | 0.30M | 0.60M | 0.08M | 0.46M | 0.60M | 0.60M | 0.60M | 0.50M | 0.80M | 0.80M | | 0.90M | 0.90M | 0.90M | 0.88M | 0.97M | 0.90M | 0.90M | | 0.93M | 1.80M | 0.90M | 1.79M | 0.91M | 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)
|
| | | | | | | | | | -4.06M | -0.30M | 0.62M | -8.38M | -5.46M | -1.05M | -8.47M | -0.09M | | | | | 0.60M | -0.00M | 0.00M | 1.00M | | | | | 1.45M | | 2.07M | 1.34M | | | | | | | | 5.59M | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | | 0.01M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 51.00 | 0.05M | 0.05M | | | 0.04M | 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)
|
| 0.09M | | | | 0.07M | | | | 0.04M | | | | | 0.12M | 0.02M | 0.02M | | 0.02M | 0.01M | 2.00M | 0.01M | 0.01M | 0.05M | 0.01M | -0.70M | 0.02M | 0.01M | 0.02M | 7.00M | 1.80M | 1.20M | 3.50M | 1.48M | 0.02M | 0.40M | -2.30M | 0.20M | 0.02M | 0.10M | -1.80M | 1.41M | 0.30M | 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)
|
| | 0.00M | | -0.03M | 0.10M | 0.01M | | | 0.06M | | | | | | | | 0.07M | | | 0.01M | 0.04M | | | | | | | -0.20M | 0.01M | | | -0.00M | | | | | -0.05M | | | | | | | | | | | | | 1.40M | | | 1.07M | 0.17M | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | 0.10M | | | | | | | | 0.02M | 0.79M | 0.01M | 0.01M | 0.01M | 0.66M | 0.00M | 0.01M | 0.01M | 0.40M | 0.48M | 0.53M | 0.47M | 0.10M | 0.52M | 0.01M | 0.01M | 0.00M | 1.07M | 1.05M | 1.14M | 0.71M | 0.01M | 0.18M | 0.01M | 0.01M | 0.21M | 0.22M | 0.38M | 0.41M | 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)
|
| -1.42M | -7.72M | 2.38M | 2.81M | 10.40M | 0.42M | -0.55M | 18.38M | 3.76M | 1.37M | 2.12M | 12.14M | -1.91M | -6.62M | 19.88M | 14.22M | -2.94M | -1.63M | 16.39M | 17.77M | 4.75M | 9.04M | 17.30M | 28.70M | 6.93M | 1.69M | 21.59M | 17.90M | 20.95M | 7.90M | 13.29M | 18.78M | 8.46M | 10.37M | 16.23M | 33.88M | 11.62M | -6.52M | 3.50M | 23.38M | 8.52M | 13.16M | -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)
|
| 0.88M | 0.93M | 0.91M | 1.21M | 1.28M | 1.38M | 1.40M | 1.50M | 1.63M | 1.61M | 1.69M | 1.72M | 1.36M | 1.69M | 1.69M | 1.74M | 1.81M | 1.97M | 2.00M | 2.00M | 2.07M | 2.10M | 2.18M | 2.22M | 2.31M | 2.29M | 2.28M | 3.02M | 3.09M | 3.21M | 3.35M | 3.23M | 3.25M | 3.39M | 3.38M | 3.40M | 3.46M | 3.57M | 4.08M | 4.20M | 4.24M | 4.29M | 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)
|
| -3.33M | 4.96M | 4.40M | 13.63M | -27.26M | 3.60M | 11.82M | -7.21M | -5.37M | 9.50M | 10.98M | 1.11M | -5.40M | 5.00M | 4.03M | -0.27M | -7.05M | 13.69M | 10.21M | -14.34M | -7.50M | 15.52M | 1.77M | 10.69M | -16.43M | 6.28M | 20.02M | -13.96M | -11.46M | 2.90M | 4.26M | -3.52M | -7.27M | 7.18M | 10.15M | 4.58M | -24.60M | 15.23M | -4.84M | -6.34M | -5.90M | 7.93M | 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)
|
| -1.05M | 0.89M | 6.10M | -0.79M | -4.07M | 3.00M | 4.25M | -4.03M | 1.95M | -0.62M | 3.10M | 6.16M | -2.92M | -1.01M | 4.60M | 0.77M | -2.06M | -3.91M | 3.98M | 0.48M | -5.26M | 0.74M | 2.76M | 6.56M | -4.56M | -7.44M | 14.22M | -5.92M | -1.86M | 0.33M | 7.97M | -3.30M | -0.81M | 3.42M | 11.15M | -3.28M | -9.45M | 5.35M | 3.98M | -2.96M | -2.16M | -0.08M | 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)
|
| -0.03M | 1.09M | -4.24M | -2.26M | 1.22M | 2.54M | -0.75M | 0.24M | 1.20M | 5.89M | -0.86M | -0.43M | 0.41M | 3.48M | 2.28M | 4.01M | -1.15M | 1.04M | -1.68M | -0.54M | 1.19M | 3.81M | -0.87M | 6.02M | -1.37M | -1.16M | 7.87M | 3.71M | | | | | | | | | | | | | | | | | | | | | -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)
|
| -3.31M | 0.58M | -0.54M | -0.38M | 2.26M | -1.60M | -1.61M | 2.47M | 0.26M | -0.12M | 0.19M | -3.02M | 2.17M | -1.47M | -0.57M | -3.09M | 5.78M | 1.64M | -2.26M | -1.15M | 5.24M | -3.10M | -4.48M | -3.32M | 4.67M | 2.34M | -7.03M | 4.60M | 1.12M | -2.75M | -0.52M | 0.91M | 4.50M | -1.23M | -2.72M | 0.78M | 2.50M | 1.14M | 4.85M | -1.31M | 3.44M | -3.89M | -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)
|
| 0.00M | -0.46M | 0.46M | -2.69M | 0.76M | -0.01M | 0.59M | -1.22M | 1.28M | -0.02M | 1.37M | -1.41M | -0.07M | 0.10M | -0.18M | -0.06M | 0.09M | -0.11M | 0.08M | 0.32M | -0.74M | -0.37M | 4.22M | -0.41M | -4.12M | -0.39M | 1.71M | -0.38M | 1.42M | 1.47M | 0.80M | -2.06M | 0.53M | 2.73M | 0.92M | 0.10M | 1.24M | 1.92M | -0.17M | -0.94M | 1.06M | 3.64M | -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)
|
| 1.23M | 1.11M | 1.69M | 0.56M | 1.46M | 1.52M | 1.97M | 2.64M | 1.61M | 1.55M | 1.54M | 1.85M | 1.80M | 1.67M | 3.79M | 1.62M | 4.53M | 3.69M | 2.97M | 7.19M | 4.24M | 4.41M | 4.79M | 6.57M | 6.09M | 31.22M | 2.87M | 6.99M | 3.43M | 5.39M | 3.44M | 2.71M | 3.45M | 3.87M | 3.60M | 4.23M | 5.02M | 3.33M | 2.61M | 2.41M | 2.99M | 0.86M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.11M | 0.03M | | | | 0.11M | 0.11M | 0.08M | 0.11M | 0.11M | 0.12M | 0.12M | 0.09M | 0.11M | 0.11M | 0.93M | -0.74M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -2.90M | -1.08M | -1.56M | -14.84M | -3.42M | -1.43M | -1.92M | -2.55M | -1.54M | -1.55M | -1.54M | -1.85M | -2.80M | -1.80M | -3.79M | -10.16M | -6.00M | -3.69M | -2.97M | -10.26M | -4.13M | -0.38M | -4.79M | -7.87M | -8.69M | -32.72M | -5.79M | -9.99M | -5.18M | -5.28M | -3.32M | -6.10M | -15.50M | -13.10M | -0.59M | -9.52M | -8.64M | -3.33M | -22.48M | -2.41M | -3.71M | -4.77M | -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)
|
| | | | | | | | | | 0.23M | | | | | | | | | | | | | | | 0.36M | | | | | | | | | | | | | | 1.18M | | | 0.47M | 0.14M | 0.05M | 0.21M | 0.04M | 0.05M | | | | | | | | | | | | | | | 0.22M |
|
Cash from Financing Activities (Quarter)
|
| 3.99M | 8.67M | -0.38M | 13.12M | -6.66M | 1.83M | 3.56M | -15.39M | -0.24M | 2.14M | -2.52M | -11.48M | 6.81M | 6.75M | -12.53M | -4.54M | 6.25M | 3.71M | -9.28M | -11.24M | 1.01M | -7.64M | -12.82M | -14.06M | 0.95M | 24.77M | -12.92M | -9.51M | -18.02M | -6.30M | -10.53M | -13.03M | 6.54M | 5.42M | -12.50M | -26.55M | -0.17M | 6.82M | 17.33M | -20.68M | -4.33M | -4.28M | 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)
|
| 0.84M | 8.10M | | | 0.02M | 8.12M | | | 1.49M | 9.65M | | | 1.36M | 11.01M | | | 1.97M | 12.97M | | | 0.00M | 13.91M | | | | 15.70M | 0.77M | | | 16.66M | | | | 17.57M | | | | 19.35M | | | | 20.34M | | | | 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)
|
| -0.33M | -0.13M | 0.43M | 1.08M | 0.32M | 0.82M | 1.09M | 0.44M | 1.98M | 1.96M | -1.95M | -1.19M | 2.09M | -1.67M | 3.57M | -0.48M | -2.69M | -1.61M | 4.14M | -3.73M | 1.64M | 1.02M | -0.30M | 6.76M | -0.81M | -6.26M | 2.88M | -1.60M | -2.25M | -3.68M | -0.56M | -0.35M | -0.51M | 2.69M | 3.15M | -2.19M | 2.81M | -3.04M | -1.65M | 0.29M | 0.48M | 4.11M | -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)
|
| -2.65M | -8.83M | 0.69M | 2.25M | 8.94M | -1.10M | -2.52M | 15.74M | 2.15M | -0.18M | 0.57M | 10.29M | -3.71M | -8.29M | 16.09M | 12.60M | -7.47M | -5.32M | 13.42M | 10.58M | 0.51M | 4.63M | 12.52M | 22.12M | 0.84M | -29.53M | 18.72M | 10.92M | 17.52M | 2.50M | 9.85M | 16.07M | 5.00M | 6.50M | 12.63M | 29.64M | 6.60M | -9.85M | 0.89M | 20.97M | 5.53M | 12.30M | -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)
|
| -0.33M | -0.13M | 0.43M | 1.08M | 0.32M | 0.82M | 1.09M | 0.44M | 1.98M | 1.96M | -1.95M | -1.19M | 2.09M | -1.67M | 3.57M | -0.48M | -2.69M | -1.61M | 4.14M | -3.73M | 1.64M | 1.02M | -0.30M | 6.76M | -0.81M | -6.26M | 2.88M | -1.60M | -2.25M | -3.68M | -0.56M | -0.35M | -0.51M | 2.69M | 3.15M | -2.19M | 2.81M | -3.04M | -1.65M | 0.29M | 0.48M | 4.11M | -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 |