|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.14M | 2.74M | 5.40M | 8.11M | 3.08M | 2.16M | 2.52M | 3.08M | -2.84M | -3.56M | -44.82M | -1.85M | -4.39M | -9.15M | -5.55M | 0.46M | 2.60M | 5.65M | -4.29M | 0.51M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.53M | 0.52M | 0.58M | 0.69M | 0.62M | 0.55M | 0.50M | 0.60M | 0.30M | 0.55M | 0.40M | 0.40M | 0.28M | 0.27M | 0.29M | 0.31M | 0.24M | 0.25M | 0.27M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | 1.70M | 1.28M | 1.72M | 1.70M | 1.86M | -0.11M | 1.25M | -0.12M | 1.04M | 1.11M | 0.80M | 1.50M | 1.40M | 1.82M | 1.21M | 2.10M | 1.79M | 3.56M | 1.66M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.57M | 1.20M | 0.69M | -1.42M | -2.35M | -3.62M | 0.57M | -2.10M | -6.64M | -3.04M | -2.98M | -2.24M | 6.14M | 1.29M | -0.14M | 0.13M | 0.49M | 0.23M | 0.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.12M | 0.05M | -0.33M | 0.59M | 0.99M | | | | 3.66M | 1.00M | | -1.65M | -4.10M | 2.68M | | | 0.12M | -0.01M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.79M | -2.08M | 0.73M | 0.47M | | -0.21M | -0.35M | 0.53M | 0.63M | 2.34M | 0.50M | -0.14M | 0.69M | 2.62M | 0.71M | 0.90M | 0.02M | -1.63M | 1.45M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.43M | 1.33M | 13.27M | 11.82M | 7.29M | 11.11M | 2.16M | 9.47M | 0.72M | 3.13M | -13.84M | -2.03M | 13.76M | 10.11M | 9.30M | 5.76M | 8.76M | 13.59M | 8.86M | 15.45M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.70M | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 3.67M | 0.40M | 0.53M | 0.73M | 1.02M | 1.20M | 1.49M | 4.01M | 2.19M | 10.92M | 2.74M | 3.51M | 3.13M | 2.94M | 3.05M | 3.25M | 3.05M | 3.85M | 3.62M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.11M | 0.11M | 0.11M | 0.18M | 0.13M | 0.13M | 0.13M | 0.12M | 0.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.53M | 0.52M | 0.58M | 0.69M | 0.62M | 0.55M | 0.50M | 0.60M | 0.30M | 0.55M | 0.40M | 0.40M | 0.28M | 0.27M | 0.29M | 0.31M | 0.24M | 0.25M | 0.27M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.33M | -0.15M | 4.51M | 2.02M | 7.91M | -3.06M | 5.55M | 3.10M | 0.71M | 4.83M | -0.79M | 4.98M | -3.90M | -1.42M | -0.56M | 3.25M | 0.71M | 0.35M | 0.44M | -2.59M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | -0.27M | -0.30M | -0.29M | 0.56M | 0.63M | -0.97M | 0.40M | -0.22M | -0.02M | -0.47M | 0.51M | -0.19M | 0.13M | -0.16M | -0.17M | -0.15M | -0.09M | 0.27M | 0.34M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | -1.45M | 2.11M | -1.14M | 0.67M | -0.52M | -0.44M | 5.61M | 1.84M | -1.11M | -3.26M | 1.25M | 4.50M | -1.82M | -0.19M | 0.28M | 4.80M | 0.57M | -0.68M | 2.92M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.13M | -7.37M | 1.07M | -2.95M | 4.08M | -2.37M | 1.51M | -0.97M | -1.31M | 8.93M | -4.76M | -2.57M | 0.20M | 2.19M | -2.22M | -1.55M | -1.64M | 3.90M | -0.88M | -1.05M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.06M | -0.80M | -0.54M | 0.69M | 1.77M | 1.19M | 0.25M | 0.24M | -1.35M | 2.13M | -2.78M | 0.69M | -0.95M | 0.55M | 2.70M | 1.92M | -5.40M | -4.97M | 1.36M | 0.58M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | -0.13M | 2.50M | 2.60M | -3.54M | 0.94M | 2.93M | 0.05M | -1.75M | -1.08M | 9.48M | 1.01M | -1.59M | 2.75M | -4.00M | 1.43M | 0.40M | -4.28M | -1.03M | 0.22M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | 5.76M | 2.92M | 4.29M | 4.45M | 5.86M | 4.50M | 0.02M | 12.13M | -11.81M | 0.01M | 0.18M | 9.15M | 4.34M | 2.80M | 0.36M | 7.80M | 4.35M | -11.19M | 2.65M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.84M | -0.20M | | 43.36M | 0.45M | -0.12M | -0.33M | | | | 36.70M | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.41M | | | | 2.10M | | | | 1.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -63.22M | -2.41M | -2.92M | -47.68M | -4.96M | -5.78M | -4.31M | -6.25M | -5.97M | -6.10M | -40.22M | 16.39M | -5.28M | -5.31M | -0.69M | -2.23M | -4.73M | -3.99M | -3.78M | -2.72M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | | | | | | | 1.60M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.90M | -0.94M | -16.03M | 40.41M | -3.20M | -4.87M | -6.46M | -3.36M | 5.68M | -2.80M | 56.43M | -14.05M | -4.89M | -3.92M | -4.88M | -5.73M | -1.88M | -1.96M | -0.15M | -2.16M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | -2.02M | -5.68M | 4.55M | -0.87M | 0.45M | -8.61M | -0.14M | 0.43M | -5.77M | 2.38M | 0.31M | 3.59M | 0.88M | 3.74M | -2.20M | 2.15M | 7.64M | 4.93M | 10.57M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.62M | -4.43M | 10.35M | 7.53M | 2.84M | 5.25M | -2.34M | 9.46M | -11.41M | 14.94M | -13.86M | -2.21M | 4.62M | 5.77M | 6.50M | 5.40M | 0.96M | 9.24M | 20.05M | 12.81M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | -2.02M | -5.68M | 4.55M | -0.87M | 0.45M | -8.61M | -0.14M | 0.43M | -5.77M | 2.38M | 0.31M | 3.59M | 0.88M | 3.74M | -2.20M | 2.15M | 7.64M | 4.93M | 10.57M |