|
Net Income (Quarter)
|
-11.37M | -6.54M | -4.54M | 1.10M | 7.73M | -9.27M | 4.41M | 4.03M | 2.03M | 5.29M | -51.82M | -1.05M | 5.59M | 4.12M | 9.08M | 3.65M | 5.92M | 2.03M | 5.41M | 2.57M | 5.39M | 5.37M | 2.88M |
|
Share-based Compensation (Quarter)
|
| 0.40M | 0.40M | 0.30M | 0.26M | 7.39M | 3.18M | 3.33M | 2.00M | 2.12M | 1.58M | 5.93M | 1.83M | 1.73M | 1.50M | 1.38M | 1.94M | 0.88M | 0.94M | 2.56M | 2.38M | 0.42M | 1.17M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | -53.99M | -0.49M | 2.65M | 1.60M | 1.78M | 1.12M | 1.63M | 0.82M | -1.02M | 1.28M | 1.92M | 1.89M | -1.53M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | 0.01M | | | | 0.37M | | | | 0.04M | | | | 0.02M | | | | 0.10M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | 0.04M | -0.02M | 0.12M | 0.13M | -0.00M | 0.01M | 0.17M | | 0.01M | 0.49M | -0.77M | 0.03M | 681.00 | 0.22M | 5.33M |
|
Asset Writedowns and Impairment (Quarter)
|
| | -6.66M | 0.10M | 0.30M | 0.21M | | | | 0.04M | 0.04M | 0.02M | 0.06M | 0.03M | 0.02M | 0.01M | 0.10M | 0.28M | 0.18M | 0.07M | 0.00M | | |
|
Non-cash Items (Quarter)
|
| | | | | 3.68M | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 10.80M | 7.78M | -1.99M | 9.85M | 14.37M | 19.12M | 5.47M | 12.13M | 10.34M | 16.41M | 4.18M | 17.04M | 17.64M | 16.75M | 10.72M | 14.41M | 14.82M | 16.56M | 12.71M | 15.20M | 17.30M | 7.79M |
|
Amortization of Deferred Charges (Quarter)
|
| 0.34M | 0.55M | 0.33M | 0.35M | 0.24M | 0.12M | 0.12M | 1.11M | 1.25M | 1.37M | 1.32M | 1.32M | 1.32M | 1.45M | 1.38M | 1.40M | 1.40M | 1.42M | 1.47M | 1.48M | 1.48M | 1.50M |
|
Depreciation & Amortization (CF) (Quarter)
|
5.04M | 5.07M | 4.57M | 5.14M | 5.27M | 4.85M | 5.07M | 5.06M | 5.05M | 5.06M | 5.43M | 5.06M | 5.04M | 5.13M | 5.12M | 5.09M | 5.08M | 5.07M | 5.03M | 4.98M | 5.00M | 5.04M | 5.38M |
|
Change in Receivables (Quarter)
|
| 0.16M | -3.94M | 8.21M | -1.49M | -3.13M | -1.39M | 1.27M | 2.40M | -3.54M | 0.67M | 0.64M | 1.81M | -2.26M | 2.51M | -1.03M | 2.00M | -2.67M | 0.38M | 0.60M | 0.85M | -1.68M | 3.91M |
|
Change in Inventory (Quarter)
|
| -4.79M | -3.43M | 4.37M | 5.15M | -0.85M | 0.80M | 1.55M | 1.89M | 0.21M | -0.11M | 2.23M | -1.72M | -1.82M | -0.99M | 1.54M | -0.29M | -1.45M | -1.22M | -0.48M | 0.48M | -3.45M | 2.09M |
|
Change in Accured Expenses (Quarter)
|
| 1.40M | 0.57M | 6.96M | 3.30M | -5.59M | 4.04M | -4.51M | 3.54M | -6.66M | 1.93M | -2.27M | 0.80M | 0.28M | 1.71M | -1.18M | 0.35M | -0.81M | 1.23M | -0.94M | 1.83M | -0.89M | 7.57M |
|
Other Working Capital Changes (Quarter)
|
| 1.98M | 0.72M | 0.21M | -0.38M | | 0.60M | -0.10M | -0.05M | -0.95M | 2.29M | 1.39M | -0.86M | 0.77M | -0.41M | -1.03M | -0.01M | -1.38M | 1.32M | -1.54M | 0.97M | -0.43M | -0.60M |
|
Capital Expenditures (Quarter)
|
| 0.42M | -2.66M | 0.22M | 0.10M | 0.04M | 0.20M | 0.30M | -0.30M | | 0.24M | 0.12M | -0.12M | 0.77M | 0.01M | | 0.21M | 0.06M | 0.32M | 0.09M | 1.27M | 0.81M | 0.74M |
|
Change in Intangibles (Quarter)
|
| 1.27M | 0.39M | 4.28M | 3.32M | 0.05M | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | 0.14M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -1.69M | 0.14M | -4.50M | -3.42M | -0.09M | -0.20M | -0.30M | 0.22M | -0.06M | -0.10M | -0.36M | -0.27M | -0.15M | -0.01M | 0.10M | -0.18M | -0.06M | -0.24M | -0.66M | -0.70M | -0.81M | -0.74M |
|
Other financing activities (Quarter)
|
| 24.30M | -24.91M | 0.00M | -0.00M | | | 0.87M | 11.55M | 0.53M | | 0.13M | 0.02M | 0.38M | | 0.32M | 0.07M | 0.16M | 0.01M | 0.16M | 0.00M | 0.01M | 0.00M |
|
Cash from Financing Activities (Quarter)
|
| -0.97M | -0.58M | -1.55M | 0.12M | -24.15M | -0.99M | -4.27M | -14.50M | -4.19M | -13.66M | -2.14M | -7.87M | -8.37M | -28.01M | -3.19M | -18.94M | -22.40M | -14.62M | -3.46M | -8.94M | -6.80M | -4.59M |
|
Dividends Paid - Common (Quarter)
|
| 0.21M | -1.88M | | | | | | -87.13M | 78.13M | 39.34M | 0.28M | 0.94M | 1.28M | 0.36M | 1.18M | -0.46M | 2.86M | -2.79M | 0.01M | | 3.38M | -3.38M |
|
Change in Cash (Quarter)
|
| 8.14M | 7.34M | -8.03M | 6.55M | -9.87M | 17.93M | 0.90M | -2.15M | 6.09M | 2.64M | 1.69M | 8.91M | 9.12M | -11.28M | 7.64M | -4.72M | -7.64M | 1.69M | 8.59M | 5.55M | 9.69M | 2.46M |
|
Free Cash Flow (Quarter)
|
| 10.38M | 10.43M | -2.21M | 9.75M | 14.33M | 18.92M | 5.17M | 12.43M | 10.34M | 16.17M | 4.06M | 17.16M | 16.86M | 16.73M | 10.72M | 14.19M | 14.76M | 16.24M | 12.62M | 13.92M | 16.49M | 7.05M |
|
Net Cash Flow (Quarter)
|
| 8.14M | 7.34M | -8.03M | 6.55M | -9.87M | 17.93M | 0.90M | -2.15M | 6.09M | 2.64M | 1.69M | 8.91M | 9.12M | -11.28M | 7.64M | -4.72M | -7.64M | 1.69M | 8.59M | 5.55M | 9.69M | 2.46M |