|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.22M | 1.98M | 1.50M | 0.33M | 0.93M | 2.15M | 1.69M | 0.82M | 2.44M | 1.74M | 2.63M | 1.14M | 0.69M | 1.73M | 2.92M | 0.44M | 0.59M | 1.61M | 1.72M | -0.96M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.23M | 2.41M | 2.36M | 2.50M | 2.34M | 2.43M | 2.43M | 2.69M | 2.65M | 2.71M | 3.19M | 2.35M | 2.90M | 2.90M | 2.90M | 3.40M | 3.20M | 3.20M | 3.50M | 4.50M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 0.92M | 0.83M | 0.35M | 0.50M | 0.04M | 0.25M | 0.74M | 0.29M | 0.45M | -0.04M | 0.63M | 0.28M | 0.32M | 0.28M | 0.16M | 0.17M | 0.11M | 0.43M | 0.15M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 0.61M | 0.29M | -1.13M | 0.15M | 0.15M | 0.24M | 0.82M | 0.74M | 0.35M | 1.07M | 0.23M | 0.25M | 0.59M | 1.00M | -0.36M | 0.18M | -0.13M | 0.36M | -0.36M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.05M | 0.11M | 0.19M | -0.02M | 0.04M | -0.36M | 0.36M | | 0.26M | -0.55M | 0.36M | 0.02M | -0.01M | -0.04M | -0.27M | | 0.08M | -0.06M | 0.18M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.04M | -0.01M | 0.01M | 0.04M | 0.03M | 0.01M | 0.05M | 0.02M | 0.02M | 0.02M | 0.04M | 0.00M | 0.01M | 0.02M | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 4.80M | 2.56M | 7.87M | 5.15M | 5.37M | 6.50M | 7.86M | 3.60M | 6.48M | 6.17M | 10.01M | 2.73M | 8.07M | 5.50M | 2.23M | 5.99M | 7.48M | 1.35M | 8.65M | 2.69M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.08M | | | 0.08M | 0.09M | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.06M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.23M | 2.41M | 2.36M | 2.50M | 2.34M | 2.43M | 2.43M | 2.69M | 2.65M | 2.71M | 3.19M | 2.89M | 2.93M | 3.00M | 2.93M | 3.86M | 3.33M | 3.32M | 3.56M | 4.80M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.37M | 0.16M | 0.04M | 0.09M | -0.04M | 0.42M | 0.06M | -0.18M | 0.39M | 0.49M | 0.05M | 0.06M | -0.71M | 0.84M | 1.26M | 0.60M | -1.97M | 3.21M | -1.95M | 0.63M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.80M | -3.88M | 1.84M | 1.66M | 0.07M | -1.41M | 2.51M | -3.00M | 1.23M | -0.83M | 1.87M | -2.90M | 1.38M | -1.28M | 0.60M | -1.62M | 1.41M | -1.67M | 2.25M | -1.84M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -0.20M | 3.10M | -2.82M | 1.78M | -1.31M | 0.25M | 5.48M | -1.18M | 2.42M | -1.07M | 3.03M | 1.71M | 2.29M | -4.00M | 3.18M | -0.22M | 1.69M | -1.31M | 0.09M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 3.27M | 3.14M | 5.39M | 6.46M | 6.17M | 8.47M | 10.69M | 8.66M | 6.54M | 7.15M | 4.88M | 3.73M | 5.76M | 6.45M | 6.96M | 13.15M | 15.22M | 20.18M | 14.23M | 17.69M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -3.27M | -3.14M | -5.39M | -8.52M | -6.25M | -8.53M | -10.65M | -8.76M | -12.79M | -7.15M | -4.88M | -3.77M | -5.76M | -6.45M | -6.96M | -13.31M | -15.22M | -20.18M | -22.33M | -17.69M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.99M | 0.79M | 1.59M | -3.32M | 1.08M | 0.71M | 0.36M | -2.15M | | | | | 0.37M | -0.00M | -0.87M | 0.18M | -0.13M | 0.39M | 0.04M | 0.14M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.69M | -0.90M | -1.07M | -5.27M | -0.62M | -3.20M | 12.66M | -3.87M | 1.79M | 2.29M | -1.81M | -1.86M | 15.81M | -2.23M | 7.12M | -3.60M | 29.76M | -1.97M | 18.88M | 4.26M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.65M | 1.65M | 1.65M | 1.66M | 1.67M | 1.67M | 1.15M | 1.81M | 1.78M | 1.79M | 1.80M | 1.81M | 1.82M | 1.82M | 1.82M | 1.84M | 1.84M | 2.09M | 2.09M | 2.19M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.84M | -1.48M | 1.42M | -8.64M | -1.50M | -5.22M | 9.87M | -9.03M | -4.51M | 1.30M | 3.31M | -2.90M | 18.11M | -3.18M | 2.38M | -10.92M | 22.02M | -20.80M | 5.20M | -10.74M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.53M | -0.58M | 2.48M | -1.30M | -0.80M | -1.96M | -2.82M | -5.06M | -0.06M | -0.98M | 5.12M | -1.00M | 2.31M | -0.94M | -4.74M | -7.16M | -7.74M | -18.83M | -5.58M | -15.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.84M | -1.48M | 1.42M | -8.64M | -1.50M | -5.22M | 9.87M | -9.03M | -4.51M | 1.30M | 3.31M | -2.90M | 18.11M | -3.18M | 2.38M | -10.92M | 22.02M | -20.80M | 5.20M | -10.74M |