|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.96M | 10.66M | 6.52M | 20.92M | 7.62M | -3.64M | 5.39M | 3.07M | 0.99M | -3.87M | -4.06M | -1.95M | 0.43M | -14.16M | -1.92M | 3.77M | -10.50M | -0.09M | 0.37M | -2.35M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | 1.16M | 1.13M | 1.14M | 1.16M | 6.69M | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.74M | -4.88M | -1.90M | -0.72M | 5.07M | -0.85M | -0.33M | 3.45M | 0.23M | -0.93M | -1.31M | 0.14M | 0.08M | 8.31M | -1.00 | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.10M | -0.09M | 0.37M | 27.94M | 0.36M | -0.26M | 1.86M | 1.88M | 1.56M | 1.47M | 1.45M | 1.74M | 1.48M | 1.48M | 1.47M | 1.47M | 1.48M | -1.48M | 4.46M | -4.15M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | -0.00M | | 0.00M | | | | | 0.14M | 0.23M | 0.08M | -0.28M | 0.00M | 0.43M | -0.01M | 0.16M | | 0.60M | 0.16M | -0.22M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | 0.15M | | | | 0.15M | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.59M | 14.93M | -13.38M | 14.66M | 21.06M | -8.11M | -8.33M | 12.14M | -3.70M | -3.23M | 7.80M | 1.89M | -2.02M | -2.70M | -5.73M | -1.10M | -1.48M | -3.73M | -1.26M | -0.60M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | | | | -251.00 | -254.00 | -258.00 | -261.00 | -264.00 | -267.00 | -273.00 | -296.00 |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.22M | 0.27M | 0.56M | 0.70M | 1.08M | 1.21M | 1.62M | 1.94M | 1.95M | 1.94M | 1.70M | 1.89M | 1.89M | 1.91M | 1.89M | 1.88M | 1.87M | 1.87M | 2.14M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.90M | -2.70M | 3.85M | 4.82M | -15.33M | -11.80M | 10.17M | -12.74M | 1.85M | 0.91M | 1.04M | 2.67M | -3.25M | -2.31M | 3.97M | -0.73M | -2.43M | 2.82M | 0.52M | -0.45M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.29M | 1.63M | 8.12M | 1.89M | -1.73M | 2.44M | -2.77M | 2.16M | 1.56M | -1.18M | 1.58M | -4.88M | 1.91M | 2.53M | -0.73M | -2.10M | 1.99M | -0.12M | 0.50M | -2.18M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.95M | 15.95M | -5.84M | -4.01M | -7.11M | -4.00M | -1.15M | -1.73M | -1.03M | -1.79M | -0.19M | 1.39M | -2.18M | 0.52M | 0.14M | 1.04M | 0.43M | -0.66M | 0.51M | 0.76M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | 0.03M | 0.02M | 0.66M | -0.44M | -2.52M | -0.11M | -1.20M | 0.28M | 0.42M | 0.54M | -1.24M | -0.32M | 0.02M | 0.45M | -0.28M | 0.28M | 0.14M | 0.12M | -0.58M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.33M | -8.18M | -1.98M | 2.41M | 0.71M | 6.65M | 5.67M | -2.41M | -1.10M | 1.04M | 0.04M | -9.44M | -0.00M | 0.00M | -0.04M | 0.04M | -0.28M | -0.03M | 0.32M | 0.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | -0.14M | 0.09M | -0.07M | 0.06M | 0.01M | -0.00M | 0.50M | 0.53M | -0.50M | -0.20M | -0.15M | 0.05M | -0.13M | 0.09M | -0.22M | -0.03M | 0.02M | -0.05M | 0.02M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.61M | 25.54M | 8.36M | 11.85M | 4.97M | 5.57M | 3.34M | 2.95M | 0.47M | 0.09M | 0.14M | 0.15M | 0.23M | 0.12M | 0.79M | 0.30M | 0.09M | 0.33M | 0.09M | 0.03M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.92M | | | 1.84M | 6.78M | 27.78M | 24.00M | | | | | 2.00M | 1.00M | 4.00M | 2.03M | 30.04M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.19M | -25.59M | -8.42M | -11.84M | -7.11M | -17.64M | -3.40M | -3.05M | -9.60M | -0.25M | -0.56M | -0.35M | -0.50M | -0.32M | 2.93M | 1.56M | 0.76M | 3.54M | 1.80M | -0.11M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.96M | 2.18M | 15.72M | 9.98M | -0.00M | 3.08M | 4.70M | -2.79M | -0.06M | 1.26M | -0.13M | -0.14M | -0.13M | -0.13M | -0.13M | -0.14M | -0.14M | -0.14M | -0.14M | -0.14M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.04M | 3.70M | 0.04M | 0.08M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Dividends Paid - Preferred (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 5.02M | -3.66M | 0.04M | 1.42M | 1.38M | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.36M | -8.49M | -6.08M | 12.80M | 13.95M | -22.67M | -7.03M | 6.30M | -13.36M | -2.22M | 7.11M | 1.41M | -2.66M | -3.16M | -2.94M | 0.32M | -0.85M | -0.34M | 0.40M | -0.86M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.98M | -10.61M | -21.74M | 2.81M | 16.09M | -13.68M | -11.67M | 9.19M | -4.17M | -3.32M | 7.66M | 1.74M | -2.25M | -2.82M | -6.52M | -1.40M | -1.56M | -4.07M | -1.35M | -0.62M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.36M | -8.49M | -6.08M | 12.80M | 13.95M | -22.67M | -7.03M | 6.30M | -13.36M | -2.22M | 7.11M | 1.41M | -2.66M | -3.16M | -2.94M | 0.32M | -0.85M | -0.34M | 0.40M | -0.86M |