|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M | 0.84M | 1.71M | 1.36M | 1.42M | 1.86M | 2.23M | 2.07M | 2.02M | 2.11M | 2.28M | 2.11M | 2.13M | 2.22M | 1.71M | 1.77M | 0.15M | 1.94M | 2.13M | 1.96M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.43M | 0.12M | 0.12M | 0.12M | 0.12M | 0.15M | 0.15M | 0.15M | 0.15M | 0.16M | 0.24M | 0.15M | 0.21M | 0.10M | 0.30M | 0.16M | 0.19M | 0.12M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.05M | -0.56M | 0.27M | -0.10M | -0.47M | -0.06M | -0.43M | -0.04M | -0.10M | 0.70M | 0.40M | 0.12M | 0.12M | -0.10M | 0.55M | -0.43M | 0.03M | -0.10M | 0.34M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.01M | -0.04M | -0.11M | 0.20M | 0.04M | 0.32M | -0.11M | 0.25M | 0.37M | 0.45M | 0.17M | -0.36M | -0.12M | -0.08M | 0.17M | 0.10M | 0.06M | -0.01M | 0.05M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.31M | 1.90M | 2.73M | 0.85M | 4.33M | 4.33M | 3.03M | 3.58M | 3.42M | 4.00M | 2.06M | 0.82M | 2.55M | 1.94M | 2.45M | 1.75M | 3.90M | 4.22M | 2.44M | 4.10M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.09M | 0.10M | 0.09M | 0.06M | 0.03M | 0.03M | -0.02M | -0.01M | -0.01M | 0.07M | 0.04M | 0.06M | 0.07M | -0.45M | -0.15M | 0.47M | 0.18M | -1.24M | -0.27M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.42M | 0.40M | 0.39M | 0.39M | 0.42M | 0.40M | 0.41M | 0.39M | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27M | 0.18M | -0.15M | 0.08M | -1.25M | 0.86M | 0.01M | 0.23M | -1.18M | 2.20M | 0.17M | -0.32M | -1.81M | 0.19M | 0.23M | -0.05M | -0.52M | 0.50M | 0.54M | 0.40M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.84M | 8.96M | -8.72M | 14.99M | -8.82M | 2.24M | -8.55M | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.18M | 20.03M | 3.98M | -28.71M | 37.41M | 36.89M | 24.34M | 2.61M | 39.24M | 1.68M | 6.12M | 1.82M | -3.23M | -16.70M | 21.92M | 25.69M | 25.36M | -2.32M | -14.02M | -8.81M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.11M | 0.17M | 0.12M | 0.22M | 0.33M | 0.59M | 0.14M | 0.05M | 0.74M | 0.48M | 0.97M | 0.20M | 0.66M | 0.27M | 0.07M | 2.25M | 0.62M | 0.30M | 0.47M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.75M | -23.46M | 36.48M | 5.37M | 4.76M | -10.17M | -1.65M | 3.35M | 3.01M | 2.90M | -8.51M | 15.91M | -15.68M | 0.10M | 0.09M | 9.41M | -9.29M | 0.04M | 0.06M | 6.62M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -67.01M | -17.26M | -17.98M | 21.87M | -56.58M | -32.66M | -12.82M | 2.19M | -36.63M | -6.66M | -19.35M | 11.40M | -14.72M | 11.06M | -38.09M | -16.32M | -20.57M | -3.68M | 12.45M | -19.29M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.99M | -8.82M | 2.24M | 23.49M | 27.86M | 34.74M | -5.59M | 23.15M | -6.92M | 11.19M | 26.69M | -8.59M | -10.61M | 24.89M | 15.63M | 25.49M | 10.89M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.00M | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | 0.01M | 30.02M | -20.07M | 4.96M | 5.00M | | -20.00M | 5.00M | | -15.00M | 10.00M | 35.00M | -10.00M | -15.00M | -20.00M | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.41M | 0.40M | 0.33M | 0.32M | 0.27M | 0.24M | 0.23M | 0.23M | 0.18M | 0.15M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.19M | 0.19M | 0.18M | 0.18M | 0.17M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.66M | 8.79M | 1.24M | 13.88M | -11.83M | 31.39M | 3.13M | 32.50M | 39.45M | -5.88M | 1.44M | -2.26M | 10.15M | 11.09M | 0.54M | 23.39M | 14.58M | 0.19M | 3.97M | 8.22M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.04M | -6.56M | -14.02M | 36.59M | -64.08M | 3.06M | -6.67M | 38.27M | 6.24M | -8.54M | -15.85M | 9.96M | -2.02M | 24.09M | -35.09M | 8.82M | -2.09M | 0.73M | 18.86M | -6.96M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.89M | 1.79M | 2.55M | 0.73M | 4.11M | 3.99M | 2.44M | 3.45M | 3.37M | 3.26M | 1.57M | -0.14M | 2.35M | 1.28M | 2.18M | 1.69M | 1.65M | 3.60M | 2.15M | 3.63M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.04M | -6.56M | -14.02M | 36.59M | -64.08M | 3.06M | -6.67M | 38.27M | 6.24M | -8.54M | -15.85M | 9.96M | -2.02M | 24.09M | -35.09M | 8.82M | -2.09M | 0.73M | 18.86M | -6.96M |