|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | 0.05M | -0.20M | -2.90M | 0.43M | 0.86M | 0.36M | -1.17M | 1.33M | 0.40M | 3.99M | -0.25M | 284.05M | 41.45M | -0.19M | -0.28M | 81.84M | -23.35M | -0.06M | -0.34M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.03M | -0.00M | 0.01M | 0.06M | 0.02M | 0.03M | 0.02M | 0.01M | 0.05M | 0.00M | 0.01M | 0.01M | 0.01M | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.41M | 1.29M | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | | | | 0.15M | | | | 0.14M | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.13M | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 0.01M | 1.53M | 8.60M | 0.45M | 4.80M | -0.91M | 2.66M | 0.39M | 0.60M | -3.95M | 1.72M | -0.16M | 0.09M | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | -1.05M | -0.69M | 1.07M | -0.00M | 0.47M | -1.66M | -0.66M | 0.76M | 0.15M | 22.84M | 1.73M | 18.91M | -34.29M | 4.19M | 23.02M | -14.48M | -7.85M | -17.95M | -2.79M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.11M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.45M | 0.45M | 0.46M | 0.16M | 0.17M | 0.14M | 0.14M | 0.16M | 0.06M | 0.06M | 1.55M | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | -0.65M | -0.44M | -0.77M | -1.12M | -0.71M | 0.10M | -0.06M | -0.86M | 0.21M | -0.26M | -0.51M | 0.05M | -0.10M | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | 2.04M | -0.13M | -0.56M | 0.50M | -0.33M | 0.45M | -0.81M | -0.60M | -0.35M | -0.00M | -0.01M | 0.06M | 0.12M | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | 1.29M | -0.95M | -0.86M | -0.41M | -0.20M | -0.64M | -0.43M | -0.48M | 0.18M | -0.55M | 0.77M | -0.12M | 0.03M | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | -0.02M | | | -0.03M | -0.01M | -0.24M | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | -0.02M | -0.01M | -0.10M | -0.01M | -0.13M | -0.08M | 0.14M | 0.22M | -0.16M | -0.14M | 0.54M | -0.07M | -0.07M | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.21M | 0.10M | 0.04M | | | | | | | | | | 0.00M | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94M | | 6.23M | 0.08M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.07M | 0.20M | 0.12M | 0.11M | 31.18M | 1.14M | 1.01M | -0.51M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | 4.64M | -0.10M | -0.04M | | 0.48M | 1.94M | | -0.53M | -0.62M | -0.07M | -0.04M | 2.70M | -0.44M | 24.12M | -0.32M | -1.66M | 3.08M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.55M | 6.43M | 3.64M | -7.41M | | 11.19M | 25.38M | 15.33M | -51.90M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | 1.18M | 1.08M | -4.70M | -0.77M | -0.51M | 1.48M | 0.09M | -2.28M | | -6.57M | -6.54M | -9.75M | -2.46M | 0.41M | -13.01M | -3.99M | 16.22M | 9.20M | 20.03M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 2.38M | | -3.09M | 1.99M | 1.04M | 1.32M | -4.36M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.02M | 0.24M | 1.01M | -0.87M | -0.08M | -0.18M | -0.09M | 0.41M | 0.15M | 15.73M | -5.42M | 28.74M | -56.45M | 7.30M | 9.57M | 5.65M | 8.05M | -10.40M | 20.32M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | -1.05M | -0.84M | 0.86M | -0.10M | 0.43M | -1.66M | -0.66M | 0.76M | 0.15M | 22.84M | 1.73M | 18.91M | -34.29M | 4.19M | 23.02M | -14.48M | -7.85M | -17.95M | -2.79M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.13M | 0.24M | 1.01M | -0.87M | -0.08M | -0.18M | -0.09M | 0.41M | 0.15M | 15.73M | -5.42M | 9.09M | -36.80M | 7.30M | 9.57M | 5.65M | 8.05M | -10.40M | 20.32M |