|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | | | | 1.50M | 0.79M | -2.50M | -5.37M | 0.11M | 0.11M | -0.22M | 2.00M | -0.40M | | 0.08M | -0.00M | | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 1.10M | 0.80M | -2.70M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | | | 0.10M | | 0.10M | 0.40M | 0.10M | 0.10M | 0.10M | 0.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 0.70M | 0.20M | 0.10M | 0.38M | 0.10M | 0.20M | 0.45M | 0.28M | 0.10M | 0.10M | 0.69M | 0.32M | 0.30M | 0.90M | 0.34M | 0.42M | 0.30M | 0.60M | 0.32M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.53M | -1.64M | -1.61M | 0.51M | 0.19M | -3.39M | 1.29M | -0.08M | -0.03M | 0.21M | 1.82M | 0.07M | 0.04M | 0.09M | 0.34M | 0.35M | 0.22M | 2.15M | 1.35M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47M | 0.45M | 2.57M | -16.44M | 0.05M | 0.23M | 0.15M | 0.24M | 0.04M | 0.26M | 0.16M | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.15M | 0.23M | 187.50 | | 109.38 | 437.50 | 437.50 | | | | 0.07M | 0.01M | | 0.02M | 0.02M | | | | 0.08M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.19M | 0.16M | 0.10M | 0.05M | | | 1.45M | | 0.10M | 0.04M | 0.38M | -0.01M | 0.28M | 0.04M | -0.01M | 0.27M | 0.13M | -0.01M | 0.18M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.69M | 0.64M | 1.01M | 0.08M | 0.14M | 0.25M | 0.24M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.87M | -9.64M | 3.46M | 14.52M | 2.37M | 1.95M | 0.53M | -7.48M | -22.79M | -1.92M | -0.56M | -0.93M | 0.25M | 0.56M | -0.09M | 0.35M | -1.80M | 0.34M | 1.47M | -0.01M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | -0.21M | -0.18M | 0.38M | -0.07M | -0.07M | -0.06M | -0.04M | -0.01M | -0.01M | -0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55M | 1.59M | 3.23M | -1.30M | 1.51M | 1.52M | 1.42M | 2.01M | 1.49M | 1.48M | 1.49M | 1.75M | 1.54M | 1.70M | 1.60M | 2.16M | 1.83M | 1.87M | 2.69M | 2.84M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | -4.25M | -0.32M | 2.90M | -0.60M | -1.18M | -0.26M | 2.04M | -1.15M | -0.94M | -0.43M | -0.03M | -0.33M | 0.03M | 0.32M | 0.14M | -0.01M | -0.40M | 0.46M | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.01M | -0.06M | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | 10.92M | -11.21M | 7.07M | 0.66M | -0.47M | 17.92M | -2.20M | -0.35M | -0.14M | 0.08M | 1.26M | 0.18M | -1.18M | 1.35M | -1.24M | 0.58M | -0.34M | 0.08M | -0.19M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.28M | 0.18M | 1.95M | 0.11M | 0.07M | -0.22M | -26.42M | 0.01M | 0.01M | 0.07M | 0.12M | 0.19M | 0.25M | -0.44M | 0.71M | 0.06M | 0.18M | 0.47M | 0.91M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | 9.95M | 0.08M | | | 13.61M | | | 2.77M | 10.87M | | -0.01M | 20.02M | 0.04M | 3.52M | 10.11M | 15.92M | -0.37M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | -0.17M | 0.36M | | | 1.53M | 0.05M | 0.10M | 0.06M | 0.03M | 0.13M | 0.12M | 0.94M | 1.19M | -2.24M | | | 0.13M | -0.13M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 2.87M | 1.58M | -4.45M | 2.57M | 2.34M | -4.91M | | | 4.12M | -0.80M | 5.15M | 0.08M | 3.58M | 1.97M | 2.23M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.49M | -1.63M | -9.20M | -11.62M | -0.19M | -2.00M | 35.75M | 67.37M | 6.25M | 8.89M | 1.57M | -10.24M | -0.17M | 1.10M | -17.34M | -0.44M | -3.18M | -10.49M | -16.22M | 0.28M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.39M | -1.48M | -1.49M | 4.36M | -0.13M | -0.18M | 0.39M | -0.18M | 1.84M | 0.01M | 0.35M | -2.63M | | | | 0.12M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.54M | 10.87M | -2.62M | -5.98M | -2.42M | -5.34M | -3.24M | 5.43M | -40.89M | -3.30M | 4.79M | -0.56M | 2.35M | -3.33M | 14.32M | -1.46M | 5.80M | 15.65M | 12.12M | -0.83M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.00M | 1.93M | -2.10M | 0.45M | 0.24M | 0.29M | 5.03M | 3.58M | | 0.42M | 0.01M | | 0.68M | -0.68M | 1.41M | 0.20M | 0.20M | 0.30M | 0.30M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | -0.40M | -8.35M | -3.08M | -0.24M | -2.52M | 34.53M | 18.12M | -57.48M | 4.03M | 5.51M | -11.79M | 2.52M | -2.06M | -2.82M | -2.00M | 0.82M | 5.50M | -2.63M | -0.56M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.10M | -9.92M | 3.28M | 12.58M | 2.26M | 1.89M | 0.75M | 18.94M | -22.79M | -1.93M | -0.62M | -1.05M | 0.06M | 0.31M | 0.34M | -0.35M | -1.86M | 0.16M | 1.00M | -0.92M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | -0.40M | -8.35M | -3.08M | -0.24M | -5.39M | 33.04M | 65.32M | -57.43M | 3.67M | 5.80M | -11.73M | 2.44M | -1.68M | -3.12M | -1.54M | 0.82M | 5.50M | -2.63M | -0.56M |