|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 3.25M | 3.45M | 3.69M | 1.20M | 4.14M | 0.46M | 4.28M | 0.92M | 3.69M | 2.73M | 2.50M | -1.58M | 2.64M | 1.27M | 1.19M | -1.57M | 1.13M | -0.53M | -6.92M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79M | 0.13M | 0.24M | 0.25M | 0.25M | -0.84M | 0.45M | -0.54M | -0.08M | 2.12M | -0.02M | -0.08M | -0.01M | -0.07M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.32M | 0.56M | -0.03M | 0.07M | 0.34M | 0.28M | -0.30M | -0.07M | 0.14M | 0.17M | -0.36M | 0.09M | -0.12M | -0.20M | -3.85M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.03M | 0.02M | 0.01M | 0.01M | 0.07M | -0.03M | -0.03M | -0.08M | 0.08M | -0.12M | -0.00M | -0.97M | 0.97M | 0.02M | -0.02M | 0.06M | -0.37M | 0.01M | 11.82M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.13M | -1.52M | 3.92M | -2.15M | 5.15M | -1.04M | 5.38M | -1.26M | 3.83M | 2.36M | 2.94M | -0.37M | 3.90M | 6.90M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.35M | 3.85M | 4.70M | 5.20M | 5.30M | 2.04M | 7.02M | 2.76M | 4.83M | 1.20M | 7.88M | 1.46M | 3.80M | 1.24M | 5.09M | 3.63M | 1.36M | 0.76M | 3.36M | -0.02M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.23M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | | -0.08M | | | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 1.34M | 1.24M | 1.24M | 1.26M | 1.32M | 1.20M | 1.26M | 1.39M | 1.44M | 1.33M | 1.27M | 1.31M | 1.28M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.32M | 1.11M | -2.37M | 4.01M | -1.59M | 1.25M | -1.78M | 2.81M | -2.88M | 0.58M | -0.91M | 1.72M | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | -1.27M | 0.32M | -0.03M | 1.67M | -1.33M | 0.69M | 0.63M | -0.42M | 0.70M | -0.04M | -0.53M | 1.32M | -0.66M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | | | | -0.76M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.92M | 1.23M | 1.28M | 0.92M | 2.64M | 1.17M | 1.26M | 1.36M | 1.27M | 0.76M | 0.96M | 1.05M | 1.52M | 0.62M | 0.57M | 0.70M | 1.31M | 0.59M | 0.44M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | -0.12M | 0.29M | 0.02M | 0.01M | | 0.06M | 0.45M | 0.62M | | 0.01M | 1.13M | 0.02M | 1.12M | -0.97M | 0.03M | 0.02M | 0.00M | 0.01M | 10.05M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 2.07M | 8.17M | 4.20M | 6.29M | 6.43M | 6.50M | 2.18M | 5.62M | 4.50M | 4.53M | 4.59M | 4.63M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.39M | -0.78M | -0.95M | -1.23M | -0.92M | -12.69M | -1.11M | -0.27M | -0.63M | -1.28M | -0.76M | 0.17M | 0.86M | -5.71M | -0.56M | -1.28M | -0.67M | -1.30M | -0.48M | 9.61M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.39M | -3.99M | -2.18M | -0.01M | -13.92M | -13.75M | -3.06M | | -3.29M | -14.07M | -0.32M | -0.01M | -3.41M | -1.60M | -1.61M | -1.61M | -4.14M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | 3.99M | 2.18M | | 13.62M | 13.75M | 3.06M | | 3.06M | 14.07M | 5.32M | | 3.13M | 1.60M | 1.61M | 1.61M | 1.61M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.96M | 3.07M | 2.80M | -7.42M | 0.39M | -12.83M | 5.91M | -11.42M | -9.55M | -3.14M | 7.13M | -1.66M | -9.40M | -4.79M | 4.53M | -1.06M | -0.91M | -2.16M | 1.27M | 5.45M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.82M | 2.93M | 3.47M | 3.92M | 4.37M | -0.60M | 5.85M | 1.50M | 3.47M | -0.07M | 7.12M | 0.50M | 2.75M | -0.28M | 4.47M | 3.06M | 0.67M | -0.56M | 2.77M | -0.46M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.96M | 3.07M | 3.75M | -7.42M | 0.39M | -12.83M | 5.91M | -11.42M | -9.55M | -3.14M | 7.13M | -1.66M | -9.40M | -4.79M | 4.53M | -1.06M | -0.91M | -2.16M | 1.27M | 5.45M |