|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.37M | -1.39M | -1.01M | -2.95M | -8.49M | -1.72M | -7.29M | 1.18M | -4.74M | 1.66M | -0.04M | -1.13M | -0.06M | 60.18M | -0.19M | | | | | 2.62M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.05M | 0.03M | 0.04M | 0.06M | 0.04M | 0.06M | 0.06M | 0.04M | | 0.04M | 0.03M | 0.04M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25M | 0.76M | 7.72M | -1.76M | -3.53M | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | 0.54M | -0.37M | -0.01M | | | -0.02M | | | | 0.02M | | | | -0.15M | -4.39M | -5.36M | 1.50M | 2.03M | 0.04M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.97M | 2.47M | 7.34M | -8.53M | -6.95M | 1.38M | -26.38M | -6.02M | 4.57M | 0.72M | -12.66M | 8.18M | -10.13M | -10.73M | -20.00M | -15.26M | -2.76M | -0.68M | -25.18M | -8.31M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.13M | 0.14M | 0.12M | 0.10M | 0.07M | 0.03M | -0.10M | -0.27M | -0.37M | -0.14M | -0.17M | -0.16M | 0.33M | -0.42M | -0.11M | -0.14M | -0.28M | -0.14M | -1.12M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | 0.06M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.10M | 0.10M | 0.20M | 0.15M | 0.15M | 0.17M | 0.89M | 0.46M | 0.06M | 0.06M | 0.06M | 0.06M | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.55M | -0.70M | -1.21M | -0.44M | 3.38M | -2.20M | -0.14M | 0.09M | 3.87M | -4.38M | 4.60M | -5.86M | -22.90M | 12.40M | -2.85M | -0.33M | -1.13M | -0.93M | -1.98M | 1.02M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 27.07M | -1.98M | 5.81M | -5.80M | 2.79M | 1.92M | -22.45M | 31.51M | -13.71M | 1.21M | -21.54M | 20.08M | 0.00M | 0.06M | -24.70M | 37.41M | -55.80M | -2.25M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | -0.30M | -0.50M | -0.23M | 0.14M | 0.23M | 1.21M | -1.97M | -0.83M | 4.34M | -1.78M | 1.19M | -20.15M | 3.75M | 11.18M | 0.89M | 3.28M | -2.39M | 0.78M | 0.06M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | -0.42M | -0.54M | 0.72M | -0.27M | 0.01M | -0.33M | 0.42M | -0.48M | -0.04M | -0.04M | -0.17M | -0.97M | -0.75M | -0.23M | -0.07M | 0.07M | -0.14M | 0.14M | 0.41M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | | | 32.76M | | | 2.50M | | | | | | | 10.00M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.21M | 0.37M | -3.94M | 1.45M | 12.25M | 6.38M | 36.42M | -0.47M | -7.35M | 3.78M | 3.77M | -1.56M | 2.92M | 49.17M | 19.77M | -9.61M | 14.43M | -13.86M | 37.13M | 0.17M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.03M | 0.04M | -0.07M | | | 0.01M | | | 0.25M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.01M | -0.00M | -1.00M | 5.00M | 0.01M | 14.50M | -17.42M | | -0.00M | -8.90M | 5.66M | -0.43M | -0.41M | -15.75M | -4.50M | 7.50M | | | 8.00M | 6.25M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | -0.18M | 0.84M | -0.40M | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 2.84M | 2.41M | -2.08M | 5.31M | 22.27M | -7.38M | -6.49M | -2.78M | -4.40M | -3.24M | 6.19M | -7.62M | 22.69M | -4.74M | -17.37M | 11.67M | -14.54M | 19.95M | -1.89M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.97M | 2.47M | 7.34M | -8.53M | -6.95M | 1.38M | -26.38M | -6.02M | 4.57M | 0.72M | -12.66M | 8.18M | -10.13M | -10.73M | -20.00M | -15.26M | -2.76M | -0.68M | -25.18M | -8.31M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 2.84M | 2.41M | -2.08M | 5.31M | 22.27M | -7.38M | -6.49M | -2.78M | -4.40M | -3.24M | 6.19M | -7.62M | 22.69M | -4.74M | -17.37M | 11.67M | -14.54M | 19.95M | -1.89M |