|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | 1.32M | 1.90M | 0.80M | 1.26M | 2.33M | 1.77M | -0.70M | -0.61M | -3.77M | 0.91M | -0.30M | -3.08M | -26.95M | -9.55M | -2.78M | -5.00M | -2.66M | -2.27M | -1.75M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.04M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.02M | 0.04M | 0.06M | 0.06M | 0.18M | 1.11M | 1.81M | 2.13M | 2.28M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.39M | -1.34M | 0.30M | 0.29M | 0.29M | 0.60M | -0.26M | -0.23M | 0.49M | -4.21M | 0.04M | -0.95M | 0.18M | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 700.00 | 0.01M | | 777.00 | 777.00 | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.50M | | 0.00M | 2.83M | -0.10M | -0.00M | 0.00M | 0.04M | 3.49M | | 0.00M | 0.50M | -0.43M | | -0.02M | 0.02M | 0.02M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | 3.32M | 3.79M | -4.32M | 2.08M | 1.86M | 7.42M | -0.21M | 4.01M | -14.34M | -0.17M | 1.80M | 6.05M | -2.59M | -2.57M | -5.81M | 0.92M | -5.24M | -4.04M | -2.91M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | -0.05M | 0.30M | 0.02M | -0.00M | -0.00M | 0.04M | 0.01M | 0.04M | 0.03M | -0.04M | 0.01M | 0.06M | -0.03M | 0.12M | 0.01M | 0.01M | 0.01M | 0.30M | 0.92M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.11M | | 0.10M | -0.01M | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.38M | 0.39M | 0.32M | 0.33M | 0.33M | 0.34M | 0.28M | 0.34M | 0.29M | 0.29M | 0.28M | 0.27M | 0.27M | 0.26M | 0.25M | 0.28M | 0.23M | 0.22M | 0.21M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 1.67M | 1.64M | -1.43M | -0.62M | -0.34M | 0.31M | -1.79M | 0.90M | 4.08M | -3.69M | -0.55M | 2.04M | -2.59M | 1.00M | 0.47M | -1.91M | -2.46M | 3.82M | -0.54M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | -0.57M | 0.29M | 2.52M | -1.81M | -0.39M | 0.55M | -1.00M | -0.98M | -0.23M | 0.46M | 0.31M | -0.05M | 0.10M | 0.76M | -0.80M | -0.95M | -0.23M | 1.16M | 5.02M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.18M | 0.07M | 0.09M | 0.18M | 0.05M | 0.09M | 0.10M | -0.10M | | | 0.04M | 0.05M | 0.06M | -0.10M | 0.07M | 0.00M | 0.02M | 0.08M | 0.55M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | -0.41M | | | | | | | | | | | -0.01M | | | | 2.77M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.12M | -65.32M | 4.30M | -31.12M | -86.16M | -20.05M | 15.27M | -40.94M | -57.58M | 41.03M | 30.32M | 43.47M | 27.81M | 20.63M | 43.10M | 34.26M | 87.28M | -18.11M | -123.95M | -186.17M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.03M | -2.79M | 1.47M | 0.02M | 0.02M | -86.05M | -3.98M | 6.91M | -26.36M | 23.42M | 1.61M | -1.61M | 1.85M | -1.54M | -104.16M | 107.94M | -2.86M | -1.73M | 1.29M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.72M | -7.93M | -7.31M | 32.71M | 77.28M | 11.86M | -15.38M | 62.91M | 64.13M | -18.56M | -42.54M | -19.03M | -32.98M | -38.92M | 49.31M | -54.86M | -21.43M | 21.91M | 133.59M | 91.14M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.92M | -69.93M | 0.78M | -2.73M | -6.80M | -6.33M | 7.31M | 21.76M | 10.56M | 8.12M | -12.39M | 26.24M | 0.88M | -20.88M | 89.84M | -26.41M | 66.77M | -1.44M | 5.60M | -97.94M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | 3.13M | 3.73M | -4.41M | 1.90M | 1.81M | 7.33M | -0.31M | 4.11M | -14.34M | -0.17M | 1.76M | 6.00M | -2.65M | -2.48M | -5.88M | 0.92M | -5.26M | -4.12M | -3.46M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.92M | -69.93M | 0.78M | -2.73M | -6.80M | -6.33M | 7.31M | 21.76M | 10.56M | 8.12M | -12.39M | 26.24M | 0.88M | -20.88M | 89.84M | -26.41M | 66.77M | -1.44M | 5.60M | -97.94M |