|
Net Income (Quarter)
|
1.06M | 0.79M | -0.60M | -1.52M | 0.50M | 1.02M | -0.07M | -0.71M | 0.70M | 0.76M | | -0.04M | | | | 0.79M | 1.35M | 0.34M | -0.58M | 0.31M | 1.12M | -0.55M | 0.30M | 1.23M | 1.60M | 0.56M | -1.72M | 0.82M | 0.75M | 16.14M | -0.99M | 0.88M | 0.68M | -0.32M | | | | | | | | 0.01M | 0.11M | 0.09M | 0.10M | 0.07M | 0.31M | -0.04M | -0.12M | | -0.07M | -0.04M | -0.04M | -0.10M | -0.07M | -0.01M | -0.11M |
|
Share-based Compensation (Quarter)
|
| 0.04M | 0.15M | 0.05M | 0.00M | 0.03M | 0.02M | 0.02M | 0.03M | 0.04M | 0.04M | 0.05M | | | 0.16M | 0.16M | 0.16M | 0.25M | 0.13M | 0.11M | 0.04M | -0.05M | 0.01M | 0.01M | 0.10M | 0.03M | 0.03M | 0.19M | | | 0.09M | | 0.35M | 0.40M | 0.32M | 0.24M | 0.39M | 0.27M | 0.27M | 0.30M | 0.85M | 0.21M | 0.25M | 1.06M | 0.58M | 0.48M | 0.36M | 0.46M | 1.13M | | 0.36M | 0.34M | 0.55M | 0.51M | 0.24M | 0.24M | 0.34M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | 0.41M | 0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | -0.35M | -0.57M | -0.02M | -0.44M | -1.33M | -0.14M | -0.33M | | 0.06M | 0.14M | 0.07M | -0.02M | | 0.04M | -0.04M | -1.44M | -0.31M | 0.28M | 0.01M | -0.17M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.31M | 3.59M | 0.04M | 0.16M | | | | | | -0.39M | 0.50M | 0.04M | 0.03M | 0.31M | -0.03M | -0.04M | -0.05M | | 0.02M | 0.01M | 0.01M | -0.10M | -0.07M | 0.00M | 0.04M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | -0.51M | | -0.69M | | -0.38M | -0.49M | -0.49M | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.03M | 0.06M | 0.01M | 0.01M | 0.04M | 0.00M | 0.01M | 0.04M | 0.01M | 0.01M | 0.03M | 1.97M | 0.01M | 0.01M | 0.01M | 4.31M | 0.01M | 0.05M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Gains from Investment Securities (Quarter)
|
| -1.53M | 0.05M | | | | 0.01M | | 0.29M | 0.41M | 0.15M | | | | 0.07M | 0.30M | -0.03M | 0.30M | 0.00M | -0.01M | 0.28M | 0.21M | 0.12M | 0.50M | 3.06M | -1.33M | -0.50M | 0.20M | 0.21M | | -0.24M | 0.47M | 0.10M | 0.25M | 0.03M | 0.03M | 0.10M | 0.02M | 0.00M | 0.00M | 0.02M | 0.01M | -0.04M | 0.00M | 0.00M | -3.10M | 0.00M | 0.01M | 2.04M | | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M |
|
Asset Writedowns and Impairment (Quarter)
|
| | -0.13M | -0.03M | -0.05M | 0.02M | 0.06M | -0.03M | -0.05M | 0.07M | 0.29M | 0.04M | | | 0.01M | 0.09M | -0.07M | 0.06M | 0.03M | 0.05M | 0.33M | 0.36M | 0.02M | -0.56M | 0.70M | 0.05M | -0.01M | 0.02M | 0.05M | 0.02M | 0.05M | | | | 1.45M | 0.15M | | | | | 0.31M | | | | | 0.12M | | | | | | | 6.04M | -0.04M | | | 0.23M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | 1.26M | 1.30M | 2.12M | | 2.12M | 1.00M | 0.96M | 1.86M | 0.28M | 1.92M | 0.80M | 0.14M | 0.19M | 0.75M | 0.07M | 0.08M | 0.08M | 0.40M | 0.06M | 0.02M | 0.04M | 0.03M | 0.04M | 0.01M | 0.20M | 0.21M | 0.23M | 0.01M | 0.19M | 0.11M | 0.10M | 0.01M | 0.21M | 0.27M | 0.13M | 0.13M | 0.01M | 0.01M | 0.01M | 0.11M | 0.01M | 0.01M | 0.01M |
|
Cash from Operations (Quarter)
|
| 1.22M | 1.41M | -0.95M | -0.55M | 0.12M | 0.37M | 0.19M | -1.53M | -0.69M | 0.20M | 1.60M | | | 0.55M | -1.65M | 2.42M | 2.01M | -1.80M | 0.03M | -0.92M | 2.22M | 1.39M | -0.45M | 1.57M | 2.24M | -0.17M | 0.08M | | | 0.28M | | -6.66M | 6.16M | 5.50M | 4.16M | -2.73M | 3.74M | 11.86M | -0.53M | 3.49M | 2.56M | 5.44M | 3.03M | 2.27M | 5.26M | 0.39M | -0.55M | 1.83M | | -0.89M | 0.12M | 4.31M | 8.51M | 1.85M | 2.64M | 1.04M |
|
Amortizatization of Intangibles (Quarter)
|
| 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.33M | 0.01M | 0.35M | | 0.01M | 0.00M | 0.00M | | 0.00M | 0.01M | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.14M | 0.14M | 0.14M | 0.13M | 0.13M | 0.10M | 0.09M | 0.12M | 0.08M | 0.08M | | 0.09M | 0.13M | 0.07M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.06M | 0.11M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M | 0.07M | | 0.07M | 0.06M | 0.04M | 0.32M | 0.03M | 0.03M | 0.03M | 0.03M | 0.33M | 0.37M | 0.32M | 0.53M | 0.50M | 0.52M | 0.76M | 0.26M | 0.70M | 0.70M | 2.10M | | 0.70M | 0.70M | 0.70M | 0.70M | 0.73M | 0.73M | 0.75M |
|
Change in Receivables (Quarter)
|
| 402.00 | 0.03M | 0.19M | -1.82M | 1.50M | -0.50M | -568.00 | -3.05M | -2.57M | 5.62M | -181.00 | | | -0.01M | 1.32M | -0.18M | -1.14M | 0.06M | 1.02M | -0.99M | 1.46M | -0.80M | 0.49M | 0.37M | -0.75M | -0.15M | 0.21M | | | -0.69M | | 12.93M | -5.25M | -3.77M | 12.33M | -4.38M | -11.03M | -4.01M | 5.34M | -0.08M | 1.82M | -2.63M | 2.98M | | 0.62M | 2.00M | | 4.44M | | | 5.65M | 0.64M | -8.56M | 0.95M | -0.47M | 0.47M |
|
Change in Account Payables (Quarter)
|
| 0.34M | 0.10M | -0.88M | 0.32M | -0.72M | 0.63M | -0.53M | 0.24M | -0.09M | 0.20M | -0.22M | | | -0.13M | -0.08M | 0.08M | 0.15M | -0.06M | 0.11M | -0.13M | 0.28M | -0.36M | 0.29M | -0.28M | 0.16M | -0.28M | 0.01M | | | -0.03M | | -0.06M | 0.29M | -0.29M | -0.57M | 0.62M | -0.13M | 0.58M | 1.17M | -1.99M | 4.11M | -1.58M | -0.43M | -0.42M | 0.24M | -0.24M | -0.04M | -0.24M | | 0.24M | 0.50M | -0.11M | -2.94M | 0.15M | -0.06M | 0.13M |
|
Change in Accured Expenses (Quarter)
|
| 0.14M | 0.04M | | -0.00M | 0.19M | -0.19M | -0.10M | 0.11M | 0.18M | -0.24M | -0.05M | | | 0.26M | -0.79M | 0.51M | 0.10M | -0.45M | -0.14M | 0.08M | 0.62M | 0.19M | -0.18M | 0.25M | 0.25M | 0.39M | -0.50M | | | 0.36M | | 3.80M | -5.56M | 0.50M | -1.57M | 2.05M | -1.34M | 0.37M | 0.51M | -1.64M | 1.61M | -0.82M | -0.61M | 1.11M | 1.77M | 0.76M | -1.74M | -1.01M | | 0.31M | -0.86M | -0.57M | 0.80M | 0.34M | 0.19M | -0.49M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | -0.01M | 0.30M | 0.53M | 0.01M | | 0.06M | 0.26M | 0.13M | 0.12M | 0.50M | 0.40M | 0.66M | -0.50M | 0.11M | | | -0.24M | | 0.28M | -1.53M | -0.68M | 1.09M | -1.82M | -0.35M | -0.57M | 1.45M | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| -0.49M | 0.38M | -0.02M | 0.34M | -0.58M | 0.22M | 0.05M | -0.21M | 0.01M | 0.14M | -0.01M | -0.34M | -0.13M | -0.03M | -0.05M | -0.05M | -0.24M | -0.28M | | 0.30M | 0.27M | -0.15M | 0.32M | 0.33M | 0.26M | -0.09M | 0.15M | 0.16M | 0.17M | -0.13M | | -1.31M | -0.30M | 0.95M | -1.86M | 0.12M | 0.95M | 0.57M | -0.06M | -0.01M | -0.39M | 0.36M | 0.06M | 0.33M | -0.74M | -0.37M | 1.17M | 1.46M | | -0.60M | 0.96M | -1.09M | -0.17M | 1.21M | -0.10M | -0.34M |
|
Capital Expenditures (Quarter)
|
| 0.01M | 0.07M | 0.04M | 0.04M | 0.15M | 0.06M | 0.07M | 0.03M | 0.09M | 0.10M | 0.01M | | | 0.04M | 882.00 | 451.00 | 0.08M | 0.00M | 0.03M | 0.09M | -0.02M | 0.09M | 0.01M | 0.00M | 0.00M | 0.07M | 0.02M | | | | | 0.02M | 0.22M | 0.68M | 0.28M | 0.20M | 0.27M | 0.27M | 0.44M | 0.00M | 0.69M | 0.08M | 0.01M | 0.01M | | 0.08M | 0.02M | 0.10M | | | | | 0.07M | 0.02M | 0.01M | 0.01M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.16M | | | | | 1.00M | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | | 0.02M | 0.16M | 0.16M | 0.17M | 0.15M | 0.11M | 0.14M | 0.16M | 0.35M | 0.46M | 0.40M | 0.08M | 0.04M | 0.29M | | 0.10M | 0.14M | 0.10M | 0.10M | | | |
|
Acquisitions (Quarter)
|
| | | | | | | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.81M | | 0.16M | 4.76M | 18.47M | 0.59M | 0.07M | 13.22M | | | | | | | | 1.40M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | 0.35M | 8.97M | | | | | | | | | | 0.62M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.56M | 0.44M | 0.56M | 0.56M | 0.51M | 0.25M | 0.08M | 0.15M | 0.19M | 0.10M | 0.22M | 0.29M | 0.19M | 0.19M | 0.21M | 0.69M | | 0.40M | 0.37M | 0.41M | 0.46M | 0.36M | 0.31M | 0.38M |
|
Cash from Investing Activities (Quarter)
|
| -0.01M | -0.07M | -0.04M | 0.11M | -0.15M | -0.06M | -0.22M | -0.03M | -0.09M | -0.10M | -0.01M | | | -0.04M | -0.17M | -451.00 | -0.08M | -0.00M | -2.01M | -0.09M | 0.02M | -0.09M | -0.01M | -0.00M | -0.00M | -0.07M | 0.00M | | | | | 0.14M | 8.69M | 0.32M | -0.47M | 0.14M | 0.04M | -22.89M | -1.11M | -0.06M | -5.40M | -9.29M | -0.67M | -0.19M | -13.43M | 0.04M | 0.19M | 0.31M | | 0.21M | 0.23M | 0.11M | -0.51M | 0.32M | -0.00M | 0.37M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.94M | 0.49M | 0.64M | -0.64M | 0.05M | -0.05M | -0.12M | 0.59M | 0.00M | -0.00M | | | | | 0.13M | | 0.13M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| -0.66M | -0.26M | 0.20M | 0.03M | | 0.37M | -0.19M | 1.02M | 1.76M | 0.20M | -2.38M | | | -1.16M | -0.97M | -1.79M | -0.08M | -0.70M | -0.68M | -0.90M | 0.24M | -0.59M | 0.81M | 0.41M | -0.54M | -0.80M | -1.01M | | | -0.81M | | 4.13M | -12.19M | 0.03M | 0.01M | -0.86M | -0.61M | -0.67M | 1.87M | -0.85M | -0.70M | 4.42M | -3.67M | -1.63M | 9.37M | 4.73M | -5.71M | -4.03M | | 0.98M | -1.38M | -3.27M | -7.55M | -2.30M | -1.97M | -2.97M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.68M | 0.68M | 0.82M | 0.82M | 0.82M | 0.82M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 2.50M | | 0.84M | 0.84M | 0.84M | 0.84M | 0.84M | 0.84M | 0.84M |
|
Change in Cash (Quarter)
|
| 0.55M | 1.08M | -0.79M | -0.41M | -0.03M | 0.69M | -0.22M | -0.54M | 0.97M | 0.29M | -0.78M | | | -0.65M | -2.79M | 0.63M | 1.85M | -2.51M | -2.66M | -1.90M | 2.49M | 0.71M | 0.35M | 1.98M | 1.70M | -1.04M | -0.93M | | | -0.53M | | 1.52M | 2.66M | 5.85M | 3.71M | -3.45M | 3.37M | -11.69M | 0.23M | 2.58M | -3.53M | 0.57M | -0.70M | 0.41M | 1.51M | 5.16M | -6.14M | -1.94M | | 0.23M | -0.95M | 1.01M | 0.60M | -0.13M | 0.59M | -1.57M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.43M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| 1.21M | 1.34M | -0.99M | -0.58M | -0.03M | 0.32M | 0.12M | -1.56M | -0.78M | 0.10M | 1.60M | | | 0.51M | -1.65M | 2.42M | 1.93M | -1.81M | -622.00 | -1.00M | 2.25M | 1.30M | -0.46M | 1.57M | 2.24M | -0.24M | 0.06M | | | 0.28M | | -6.68M | 5.93M | 4.83M | 3.89M | -2.93M | 3.47M | 11.59M | -0.97M | 3.49M | 1.87M | 5.36M | 3.02M | 2.26M | 5.26M | 0.31M | -0.57M | 1.73M | | -0.89M | 0.12M | 4.31M | 8.44M | 1.83M | 2.63M | 1.03M |
|
Net Cash Flow (Quarter)
|
| 0.55M | 1.08M | -0.79M | -0.41M | -0.03M | 0.69M | -0.22M | -0.54M | 0.97M | 0.29M | -0.78M | | | -0.65M | -2.79M | 0.63M | 1.85M | -2.51M | -2.66M | -1.90M | 2.49M | 0.71M | 0.35M | 1.98M | 1.70M | -1.04M | -0.93M | | | -0.53M | | -2.39M | 2.66M | 5.85M | 3.71M | -3.45M | 3.17M | -11.69M | 0.23M | 2.58M | -3.53M | 0.57M | -1.31M | 0.45M | 1.21M | 5.16M | -6.06M | -1.89M | | 0.30M | -1.03M | 1.16M | 0.45M | -0.13M | 0.67M | -1.57M |