|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.39M | 13.97M | 2.24M | 6.33M | 3.48M | 0.56M | 6.62M | -1.11M | 4.63M | 3.93M | 4.47M | 2.84M | 0.47M | 3.68M | | | 4.54M | 3.54M | 1.60M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.19M | 0.19M | 0.61M | 0.09M | 0.17M | 0.06M | 0.19M | 0.04M | 0.16M | 0.17M | 0.13M | 0.11M | 0.25M | 0.35M | 0.19M | 0.31M | 0.30M | 0.29M | 0.31M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | 3.45M | 0.47M | 2.11M | 1.08M | 0.18M | 1.93M | -7.13M | -0.12M | 1.44M | -0.40M | -2.20M | 0.23M | 1.01M | 0.86M | 2.71M | 1.26M | 1.00M | 1.89M | 18.42M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | -0.73M | 2.45M | -1.83M | 0.69M | 0.47M | -1.79M | 0.21M | 0.98M | -0.40M | 0.16M | -0.69M | -0.23M | -0.02M | -0.01M | -0.10M | -0.10M | 0.04M | -0.25M | 0.23M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.43M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.37M | 14.88M | 3.82M | 11.22M | 4.31M | -0.80M | 1.77M | 2.92M | 0.66M | 4.72M | 3.80M | 5.70M | 4.43M | 5.41M | 6.32M | 6.89M | 8.28M | 7.80M | 0.91M | 10.30M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.09M | 0.09M | 0.09M | 0.09M | 0.17M | 0.08M | 0.08M | 0.08M | 0.03M | 0.03M | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | -0.54M | 0.60M | -0.65M | 0.42M | 0.36M | 2.56M | 2.66M | 1.47M | -3.76M | 5.26M | -2.47M | 0.25M | 0.24M | 1.97M | 1.46M | 0.26M | 2.69M | -2.11M | 1.38M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68M | 0.81M | 0.81M | 0.76M | 0.70M | 0.63M | 0.63M | 0.64M | 0.65M | 0.64M | 0.65M | 0.64M | 0.51M | 0.42M | 0.23M | 0.23M | 0.02M | 0.02M | 0.00M | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 1.62M | 1.03M | -0.96M | -0.63M | 1.20M | -1.38M | -0.03M | -1.72M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | -1.16M | 1.35M | 1.62M | -0.27M | -2.26M | 1.92M | -1.00M | -1.41M | 1.06M | -0.28M | 1.00M | -1.19M | 0.29M | -0.50M | 0.08M | -0.87M | 0.00M | 0.48M | 1.98M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.17M | -0.11M | 1.42M | 0.23M | 0.03M | -0.18M | -0.03M | 0.92M | -0.12M | -0.80M | 0.03M | 1.50M | 0.71M | -0.11M | -2.30M | 1.85M | -0.05M | -3.07M | -0.23M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.35M | 0.21M | 0.20M | 0.06M | 25.29M | 46.40M | 21.37M | 12.99M | -12.80M | 0.11M | 73.83M | 0.45M | -0.42M | 0.03M | 63.66M | 0.10M | 23.40M | 5.00M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.17M | 7.37M | 8.19M | 15.37M | -5.77M | 14.52M | -36.73M | -15.57M | -11.08M | 14.79M | -0.13M | -52.52M | 9.18M | -4.37M | 8.58M | -23.52M | 22.70M | 20.14M | 2.96M | 22.26M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 2.06M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | -17.24M | 0.01M | -2.37M | -0.01M | | -0.76M | -0.59M | 7.51M | -15.95M | 20.56M | 21.02M | -13.35M | -0.99M | -3.27M | 5.38M | -7.10M | -49.74M | -1.67M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.40M | 5.01M | 12.02M | 24.22M | -1.46M | 13.72M | -35.72M | -13.24M | -2.91M | 3.56M | 24.23M | -25.80M | 0.26M | 0.05M | 11.63M | -11.25M | 23.88M | -21.80M | 2.20M | 32.56M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.05M | 14.53M | 3.62M | 11.02M | 4.25M | -26.09M | -44.63M | -18.44M | -12.33M | 17.52M | 3.69M | -68.12M | 3.98M | 5.84M | 6.29M | -56.77M | 8.18M | -15.60M | -4.09M | 10.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.40M | 5.01M | 12.02M | 24.22M | -1.46M | 13.72M | -35.72M | -13.24M | -2.91M | 3.56M | 24.23M | -25.80M | 0.26M | 0.05M | 11.63M | -11.25M | 23.88M | -21.80M | 2.20M | 32.56M |