|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 3.99M | 4.28M | -1.52M | 0.87M | 3.64M | 3.81M | 2.99M | 5.32M | 7.19M | 5.25M | 7.59M | 5.96M | 7.48M | 9.84M | 10.21M | 7.76M | 8.79M | 12.30M | 4.38M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.70M | 0.58M | 0.60M | 0.60M | 0.80M | 0.76M | 1.13M | 1.10M | 1.10M | 1.54M | 1.25M | 1.50M | 1.60M | 1.45M | 1.60M | 1.60M | 1.90M | 1.80M | 1.85M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.70M | 1.37M | -0.08M | 0.07M | -1.06M | 0.58M | -0.06M | -0.11M | 0.17M | -0.35M | -0.33M | 0.22M | -0.33M | 0.09M | -1.88M | 2.01M | 1.35M | 1.14M | -3.66M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | 0.04M | -0.04M | 0.77M | 0.15M | 1.97M | 0.74M | 0.16M | 0.16M | 8.69M | 0.31M | 1.11M | 0.10M | 2.89M | 0.43M | 0.41M | 0.37M | -6.32M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.06M | 0.07M | 0.06M | 0.05M | 0.13M | 0.06M | 0.05M | 0.06M | 0.07M | 0.24M | 0.04M | 0.05M | 0.07M | 0.04M | 0.08M | 0.06M | 0.21M | 0.05M | 0.12M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -7.23M | 7.83M | -7.45M | -2.96M | 15.59M | 10.36M | 12.39M | 9.37M | 16.93M | 17.17M | 13.91M | -3.94M | 16.50M | 4.93M | 19.29M | 2.24M | 2.00M | 13.33M | 28.13M | -7.81M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.47M | 1.39M | 1.59M | 2.06M | 2.09M | 2.02M | 1.99M | 1.92M | 1.94M | 1.89M | 2.49M | 2.71M | 2.81M | 2.74M | 3.63M | 4.07M | 3.92M | 5.06M | 5.08M | 4.42M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 11.50M | 3.76M | -16.09M | 19.70M | -7.90M | 10.11M | 13.50M | -24.58M | -12.52M | 15.20M | -10.71M | -1.86M | 1.36M | -3.79M | 15.56M | -8.90M | 2.44M | 11.20M | -9.21M | -12.58M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 3.94M | -9.71M | -0.10M | -0.53M | 0.58M | 11.34M | -14.93M | -6.82M | 3.04M | 7.79M | -14.06M | 1.86M | -6.22M | 8.12M | -6.01M | 0.58M | 2.46M | 8.26M | -12.04M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -5.96M | 3.28M | 1.47M | 1.42M | -3.28M | -1.75M | 0.68M | -3.17M | 1.36M | 3.80M | 0.87M | -5.86M | 2.22M | 2.19M | 4.56M | -9.58M | -1.31M | 9.52M | -7.54M | -4.25M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -1.67M | 1.45M | 0.10M | -0.50M | -0.06M | 2.33M | -1.74M | -0.04M | -0.68M | 0.81M | -1.54M | | -0.60M | 0.60M | 1.02M | -0.34M | -1.58M | 0.45M | 1.15M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | -0.06M | -4.94M | -0.00M | 0.52M | -3.78M | 20.56M | 0.87M | -1.19M | 0.72M | -4.20M | 0.59M | 3.71M | -4.25M | 0.44M | 2.35M | -2.48M | -2.83M | -1.03M | 3.97M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.19M | 0.10M | 0.17M | 0.30M | 0.25M | 0.27M | 0.92M | 0.58M | 0.22M | 0.55M | 2.54M | 3.29M | 0.35M | 1.34M | 2.23M | 0.84M | 0.48M | 0.25M | 0.41M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.06M | 0.05M | 0.04M | 0.15M | 0.25M | 0.06M | 0.10M | 0.17M | 0.10M | 0.07M | 0.56M | 0.04M | 0.57M | 0.36M | 0.32M | 0.61M | 0.38M | 0.57M | 0.30M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 18.98M | | | | | | | | | -0.00M | -0.00M | | 13.39M | 0.01M | -0.01M | | 65.65M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | -0.13M | -19.04M | -0.13M | -0.15M | 0.00M | -0.21M | -0.82M | -0.40M | -5.01M | -10.86M | -1.98M | -3.25M | -12.49M | -24.84M | -1.93M | -0.23M | -65.75M | 0.32M | -0.11M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | 0.03M | 0.40M | 0.01M | | | | | | | | | | | 0.04M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -2.11M | -2.09M | 7.66M | 6.68M | -13.87M | -1.57M | -4.60M | -3.17M | -12.02M | -0.61M | -0.69M | -5.67M | -1.95M | -0.81M | -0.68M | -7.16M | -0.92M | 23.30M | -26.92M | 12.34M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -9.49M | 5.61M | -18.83M | 3.59M | 1.56M | 8.79M | 7.58M | 5.38M | 4.50M | 11.54M | 2.36M | -11.59M | 11.29M | -8.37M | -6.23M | -6.84M | 0.85M | -29.12M | 1.53M | 4.42M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -7.51M | 7.64M | -7.56M | -3.13M | 15.28M | 10.11M | 12.12M | 8.44M | 16.35M | 16.95M | 13.36M | -6.49M | 13.21M | 4.58M | 17.95M | 0.01M | 1.16M | 12.85M | 27.88M | -8.22M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -9.49M | 5.61M | -18.83M | 3.59M | 1.56M | 8.79M | 7.58M | 5.38M | 4.50M | 11.54M | 2.36M | -11.59M | 11.29M | -8.37M | -6.23M | -6.84M | 0.85M | -29.12M | 1.53M | 4.42M |