|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.72M | -2.49M | -16.67M | -7.21M | 1.92M | 2.92M | 24.23M | 3.12M | 4.73M | 4.45M | 3.37M | 4.24M | 3.42M | 3.66M | 3.64M | 5.20M | 4.55M | 3.20M | 2.93M | 1.99M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.87M | -2.67M | 0.07M | 0.06M | 0.76M | -2.17M | 0.01M | 0.97M | 0.05M | 0.04M | 0.06M | 0.04M | 0.09M | 0.79M | 0.06M | 0.72M | 0.71M | -1.88M | 0.68M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | 2.02M | 1.20M | 1.11M | 0.96M | 0.88M | 0.87M | 0.94M | 0.92M | 0.88M | 1.32M | 1.15M | 1.16M | 1.17M | 1.48M | 1.27M | 1.22M | 1.25M | 1.27M | 1.47M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.80M | -0.62M | -4.58M | -1.02M | 0.53M | 0.65M | 0.75M | 1.89M | 1.72M | 2.00M | 0.77M | 0.90M | 1.41M | 1.31M | 0.95M | 0.96M | 1.65M | 1.27M | 1.28M | 0.53M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 1.90M | -1.99M | 1.21M | | | -0.99M | -0.01M | 1.25M | -1.01M | 1.01M | 0.01M | 2.42M | | | 2.84M | | -2.54M | 2.54M | 2.07M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.15M | 5.66M | -1.56M | -4.88M | -1.02M | 5.75M | 6.60M | 2.61M | 8.59M | 3.20M | 11.79M | 2.00M | 7.42M | 11.10M | 8.41M | 2.25M | 7.04M | 8.13M | 11.52M | 2.44M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.46M | 2.57M | 2.69M | 0.93M | 0.87M | 0.83M | 0.94M | 1.24M | 1.26M | 1.27M | 0.73M | 1.07M | 1.07M | 1.07M | 0.94M | 0.86M | 0.85M | 0.86M | 0.86M | 0.99M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74M | -0.39M | 0.33M | -2.95M | 3.53M | 0.70M | 0.48M | -4.19M | 3.02M | -0.14M | -1.27M | -1.32M | 1.09M | -1.26M | 0.97M | -1.05M | 5.46M | 0.08M | -2.54M | -2.47M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | 3.84M | -0.98M | 0.88M | -4.46M | 0.51M | 0.81M | -6.68M | 4.93M | -5.65M | 2.18M | -6.41M | 3.36M | -1.24M | 3.10M | -6.16M | 2.96M | -0.24M | 1.70M | -2.88M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03M | 0.21M | -3.37M | -1.60M | 2.02M | 0.57M | -1.80M | -0.20M | -3.08M | -2.00M | -0.19M | 0.04M | 1.19M | -1.28M | 2.04M | -0.45M | 0.44M | 1.97M | -2.03M | -2.19M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47M | 0.91M | 1.29M | 0.68M | 0.51M | 0.58M | 2.00M | 0.65M | 1.17M | 0.60M | 1.00M | 0.88M | 0.64M | 0.83M | 0.86M | 0.74M | 1.05M | 0.56M | 1.41M | 0.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 15.00M | 15.00M | 15.00M | | 15.00M | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.17M | -3.52M | 11.11M | -0.65M | -0.51M | 14.42M | -2.00M | -0.65M | -1.17M | -0.60M | -1.00M | -0.88M | -0.64M | -0.83M | -0.86M | -0.74M | -0.34M | -0.56M | -1.41M | -0.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.50M | -2.64M | -2.44M | -7.73M | -6.16M | -6.17M | -6.16M | -8.18M | -6.14M | -6.24M | -6.12M | -9.81M | -6.20M | -6.33M | -6.19M | -10.79M | -6.33M | -6.44M | -6.23M | -10.03M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.42M | 2.44M | 2.44M | 6.52M | 6.16M | 6.17M | 6.16M | 6.93M | 6.23M | 6.24M | 6.24M | 7.39M | 6.62M | 6.78M | 6.34M | 7.95M | 6.73M | 6.69M | 6.40M | 6.79M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.16M | 0.01M | 0.03M | -0.23M | -0.27M | 0.15M | 0.01M | 0.04M | 0.08M | 0.02M | 0.04M | -0.05M | 0.02M | -0.04M | 0.01M | 0.01M | -0.00M | 0.01M | -0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.52M | -0.67M | 7.12M | -13.23M | -7.91M | 13.73M | -1.41M | -6.20M | 1.32M | -3.56M | 4.69M | -8.65M | 0.54M | 3.96M | 1.31M | -9.27M | 0.37M | 1.14M | 3.90M | -8.20M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68M | 4.76M | -2.85M | -5.56M | -1.53M | 5.17M | 4.60M | 1.96M | 7.42M | 2.59M | 10.79M | 1.12M | 6.78M | 10.26M | 7.55M | 1.51M | 5.99M | 7.58M | 10.12M | 1.84M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.52M | -0.50M | 7.11M | -13.26M | -7.68M | 14.00M | -1.56M | -6.22M | 1.28M | -3.65M | 4.67M | -8.69M | 0.58M | 3.93M | 1.35M | -9.28M | 0.36M | 1.14M | 3.89M | -8.19M |