|
Net Income (Quarter)
|
1.26M | 0.79M | 0.28M | -0.29M | 0.73M | 2.17M | -0.78M | -1.41M | -16.98M | 0.79M | 0.30M | 0.40M | 0.69M | 0.84M | 0.70M | 1.31M | 1.89M | 4.16M | 2.04M | 1.50M | 1.60M | 0.78M | 1.12M | 1.08M | 3.19M | 2.46M | 1.57M | 2.64M | 3.31M | 2.89M | 3.29M | 2.20M | 3.31M | 3.31M | 1.20M | -0.42M | 1.64M | 0.42M | 3.20M | -8.15M | -4.99M | 2.64M | -3.81M | -3.77M | -4.60M | 0.84M | -0.89M | -3.77M | -4.33M | 0.08M | -0.42M | 0.93M | 0.40M | 1.57M | 8.03M | 2.94M | 4.59M | 7.35M | 7.69M | 4.69M | 15.44M | 13.72M | 18.71M |
|
Share-based Compensation (Quarter)
|
0.05M | 0.05M | 0.06M | 0.05M | 0.05M | 0.04M | 0.05M | 0.05M | 0.08M | 0.05M | 0.05M | 0.05M | 0.04M | | | | | | | | | | | 0.21M | 0.26M | 0.27M | 0.51M | 0.48M | 0.62M | 0.90M | 0.78M | 1.06M | 1.66M | 1.71M | 1.83M | 1.82M | 2.22M | 4.11M | 3.96M | 4.59M | 4.23M | 3.98M | | 4.21M | 5.93M | 4.21M | 2.21M | 3.31M | 1.71M | 1.61M | 1.75M | 1.53M | 1.29M | 1.24M | 1.24M | 1.39M | 1.95M | 2.02M | 2.04M | 2.43M | 3.18M | 3.15M | 3.07M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | 1.33M | | | | | | | | | 0.48M | | | 3.52M | 0.27M | 0.59M | 1.70M | -1.33M | 0.03M | 0.72M | 1.04M | -1.16M | -0.13M | -0.67M | -0.67M | -1.43M | 0.07M | -0.24M | -0.12M | 0.08M | -2.14M | | | | -1.06M | -1.98M | -0.50M | 0.81M | -0.97M | -1.87M | -1.27M | 2.42M | 0.78M | 0.07M | 0.34M | 1.39M | 1.00M | 0.08M | 0.21M | 1.31M | 0.61M | -4.94M | 0.18M | -9.13M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.01M | | | | 0.03M | | | | 0.02M | | | | 0.04M | | | | 0.04M | | | | 0.04M | | | | 0.45M | | | | 0.07M | | | | 0.28M | | | | 0.05M | | | | 0.10M | | | | 0.02M |
|
Gains from Investment Securities (Quarter)
|
| -0.03M | 0.03M | 0.00M | 0.10M | -0.10M | 0.25M | 0.01M | 0.04M | -0.06M | 0.16M | 0.01M | 0.00M | 0.05M | 0.26M | 0.05M | -0.05M | 0.48M | 0.93M | 0.36M | | | -0.06M | 0.69M | -0.69M | | 0.38M | 0.25M | 1.38M | 0.51M | -2.17M | 0.04M | 0.17M | 0.11M | 0.14M | 0.07M | 0.15M | -0.07M | -0.33M | 0.09M | | | 1.00M | 0.13M | 0.08M | 2.11M | 0.94M | 0.45M | 0.01M | -0.97M | 0.97M | -0.08M | 0.00M | 0.00M | 0.90M | 0.01M | -0.20M | 0.01M | 0.34M | 0.39M | 0.00M | 0.02M | 0.06M |
|
Asset Writedowns and Impairment (Quarter)
|
| 0.05M | -0.11M | 0.01M | 0.05M | 0.07M | 0.09M | 0.06M | 0.37M | 0.36M | -0.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | 0.26M | | | | | | | | 0.42M | | | | 1.28M | | | | 3.10M | | | | 3.51M | | | | 3.60M | | | | 1.50M | | | | 0.40M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 3.03M | -1.20M | 0.67M | 0.91M | 1.48M | -3.75M | -0.82M | 1.74M | 3.69M | 0.08M | 0.70M | 1.33M | 2.11M | -2.93M | 4.72M | -0.31M | 1.37M | | -2.31M | | | 2.32M | -1.63M | 8.86M | 9.51M | 4.85M | -1.39M | 8.47M | -5.04M | 9.03M | -6.73M | 10.77M | 7.53M | -4.00M | 10.49M | 2.01M | -4.21M | 3.33M | 16.45M | | | | 5.64M | -6.35M | -1.00M | 11.51M | -7.75M | 4.18M | 8.07M | 4.93M | 17.29M | 1.62M | 5.20M | 15.10M | 26.95M | 0.89M | 10.77M | 33.46M | 3.31M | 25.41M | 12.18M | 39.18M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | 15.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.14M | -0.25M | 0.16M | 0.17M | 0.11M | 0.50M | 0.38M | 0.34M | 0.28M | -1.33M | -0.71M | 0.11M | -0.74M | 0.09M | 0.24M | 0.33M | | | | 0.40M | 0.35M | 0.11M | 1.47M | 0.08M | 0.03M | 1.55M | 1.51M | | | | | | | | | 0.38M | 0.88M | 0.89M | 0.95M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.23M | 0.30M | 0.27M | 0.24M | 0.21M | 0.21M | 0.19M | 0.20M | 0.18M | 0.17M | 0.17M | 0.14M | 0.14M | 0.13M | 0.10M | 0.10M | 0.12M | | 0.43M | | | 1.74M | 0.61M | 0.96M | 0.75M | 0.91M | 0.92M | 0.95M | 1.11M | 1.11M | 1.10M | 1.14M | 1.15M | 2.82M | 2.74M | 2.97M | 5.91M | 3.85M | 4.52M | | | | 4.19M | 4.22M | 4.27M | 4.47M | 4.41M | 4.43M | 4.41M | 4.25M | 4.20M | 4.13M | 4.19M | 3.91M | 3.59M | 3.63M | 3.72M | 3.81M | 4.44M | 5.50M | 3.91M | 4.83M |
|
Change in Receivables (Quarter)
|
| 0.21M | -0.06M | -0.07M | -3.08M | 3.21M | 2.44M | -0.10M | 0.01M | -1.82M | 1.83M | 0.01M | -4.29M | -0.59M | 2.66M | 0.14M | -0.89M | 2.09M | | 3.05M | | | -1.36M | 0.02M | -0.08M | -5.08M | 5.07M | 0.96M | -3.13M | 3.23M | 6.34M | 0.15M | -16.45M | -3.20M | 15.41M | 0.70M | 1.02M | 1.28M | -0.29M | 0.25M | | | | -1.01M | 0.03M | 2.88M | -2.03M | -17.67M | 17.63M | -6.57M | -0.16M | 0.01M | -5.49M | 2.18M | 13.61M | -18.98M | 18.03M | -4.81M | 6.89M | -12.65M | -4.24M | 21.94M | -12.79M |
|
Change in Account Payables (Quarter)
|
| -0.10M | -0.23M | 0.81M | -2.20M | 1.51M | 2.69M | 0.43M | 2.39M | -6.06M | 2.04M | -2.55M | 2.69M | -3.69M | 2.38M | 0.23M | 0.90M | -0.89M | | 1.52M | | | 2.04M | 2.41M | 1.00M | -1.65M | -1.55M | 2.48M | 2.70M | 0.24M | -2.22M | -5.21M | -1.71M | 4.96M | 0.38M | -0.13M | -6.49M | 0.78M | -0.46M | 9.94M | | | | -15.12M | 1.81M | -4.48M | 13.09M | -16.78M | 7.92M | -4.33M | 5.35M | 0.48M | 5.84M | -2.40M | 0.44M | 1.32M | -2.60M | 6.09M | -5.64M | 3.75M | 0.82M | 7.64M | -4.47M |
|
Change in Accured Expenses (Quarter)
|
| 0.98M | -1.34M | 0.24M | 2.27M | 1.15M | 0.55M | -1.37M | -0.67M | -0.61M | -2.23M | 0.45M | -0.65M | 0.82M | -0.12M | 1.52M | -0.18M | 1.58M | | -1.36M | | | -4.23M | -0.86M | 7.46M | -1.35M | 3.16M | 3.38M | -0.13M | -6.59M | 7.67M | -6.59M | 7.31M | -2.39M | -0.27M | -5.80M | 7.83M | -0.87M | 15.60M | -28.00M | | | | -3.80M | 1.09M | 8.44M | -4.10M | -8.49M | 7.84M | 16.00M | -2.38M | -7.88M | -3.59M | 8.82M | 7.69M | -15.74M | 6.87M | 12.78M | 0.80M | -22.13M | 20.47M | 5.19M | 16.99M |
|
Change in Taxes (Quarter)
|
| | -0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| 0.12M | 0.32M | 0.20M | 0.06M | 0.05M | 0.09M | 0.07M | 0.15M | 0.06M | 0.08M | 0.07M | 0.02M | 0.16M | 0.06M | 0.03M | 0.30M | -0.15M | | 0.21M | | | 2.30M | 0.26M | 0.73M | 0.40M | 0.28M | 0.58M | 0.83M | 0.42M | 0.35M | 0.14M | 0.37M | 0.21M | 1.39M | 1.93M | 1.69M | 2.02M | 1.00M | 2.16M | | | | 1.33M | 1.77M | 1.80M | 3.60M | 2.10M | 2.24M | 2.62M | 2.63M | 3.49M | 2.27M | 1.82M | 2.34M | 1.97M | 2.15M | 1.95M | 2.34M | 2.31M | 2.21M | 2.41M | 2.46M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 0.00M | 0.01M | 0.00M | | 0.01M | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | 0.00M | | | | | | | | | | | 0.01M | 0.02M | 0.04M | 0.01M | 0.00M | | 0.02M | | | | 0.01M | 0.04M | 0.00M | | 0.04M | 0.03M | 0.00M | | 0.01M | 0.04M | 0.01M | | 0.02M | 0.00M | 0.01M | 0.01M | 0.02M | 0.01M | | 0.02M |
|
Acquisitions (Quarter)
|
| | 0.00M | | | | | | | | | | | | | | | | | 7.04M | | | | 8.86M | | | | | | | | | | | 121.35M | 21.80M | | 24.74M | 25.22M | | | | | | | | | | | | | | | | | | | | | 32.47M | 2.67M | -1.71M | 2.86M |
|
Cash from Investing Activities (Quarter)
|
| -2.22M | -0.31M | -0.20M | -0.06M | -2.77M | -0.09M | -0.07M | -0.14M | -0.05M | -0.08M | -0.06M | -0.01M | -0.16M | -0.05M | -0.03M | -0.30M | 0.16M | | -7.25M | | | -10.46M | -9.11M | -0.73M | -0.40M | -0.26M | -0.58M | -0.83M | -15.02M | -0.35M | -0.14M | -3.33M | -0.20M | -122.72M | -23.69M | -1.68M | -26.75M | -26.22M | -2.14M | | | | -1.32M | -1.74M | -1.79M | -3.60M | -2.06M | -2.21M | -2.62M | -2.63M | -3.48M | -2.23M | -3.41M | -2.34M | -1.95M | -2.15M | -1.94M | -9.70M | -34.76M | -4.87M | -0.70M | -5.30M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.52M | -1.94M | 0.17M | -0.04M | 2.87M | | 0.01M | | 0.01M | 3.10M | | 2.79M | 0.84M | 0.12M | 0.01M | 0.03M | 0.12M | 0.06M | 0.02M | | 0.78M | 0.01M | 0.46M | 0.17M | 2.88M | 0.21M | 2.04M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | 0.02M | | | 0.64M | | | | | | | | | | | | | 1.95M | 0.05M | | | | | | -1.27M | | | | | | | | | | | | | | | | | | | | 1.87M | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| 0.02M | -0.09M | 0.05M | 0.05M | 0.05M | 0.06M | 0.05M | 0.04M | 0.04M | 0.54M | 0.04M | 0.42M | 0.14M | 0.02M | 0.04M | -0.22M | 0.39M | | 0.49M | | | 1.88M | 0.13M | 1.97M | -1.69M | 3.97M | 1.27M | 0.60M | 0.97M | 0.89M | 0.38M | | | 0.09M | 0.47M | 0.46M | 0.44M | 0.47M | 0.15M | | | | 0.51M | 1.03M | 0.18M | 0.18M | 0.70M | 0.35M | 0.53M | 0.34M | 0.48M | 0.49M | 0.49M | 0.17M | 0.15M | 0.02M | 0.02M | | 0.14M | | | |
|
Short-Term Debt issuances (Quarter)
|
| 8.66M | 5.15M | -0.12M | 0.41M | 22.39M | -22.13M | 0.39M | 11.27M | | | -0.30M | 0.57M | -0.28M | 0.30M | 0.63M | -0.69M | -0.28M | 1.06M | -0.32M | 0.53M | -1.06M | | | | | | | | | | | | | | 14.00M | 86.00M | 5.00M | 33.00M | 9.00M | 15.00M | | | | | | | 20.00M | | | | | | 100.00M | | | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| 3.50M | 5.15M | 7.03M | 7.64M | 6.09M | 13.95M | 2.73M | 6.19M | | | | | | -0.27M | | | | | | | | | | | | | | | | | | | 2.00M | | 1.75M | 68.25M | 2.50M | 5.50M | 13.25M | | | | 3.25M | 3.25M | 3.25M | 3.25M | 3.25M | 3.25M | 3.25M | 3.25M | 5.25M | 3.75M | 102.00M | -109.12M | 1.88M | 1.88M | 1.88M | 2.50M | 2.50M | 25.91M | 10.62M | 0.62M |
|
Shares Issued (Quarter)
|
| 0.04M | | 0.04M | | -0.04M | 0.09M | 0.07M | 0.01M | 0.04M | -0.11M | 0.04M | | 0.04M | -0.06M | 0.03M | 0.06M | -0.01M | | 0.11M | | | 0.44M | 0.11M | | 0.10M | | 0.34M | | 0.49M | 1.07M | 0.62M | -0.28M | 0.14M | 54.79M | 0.29M | 0.23M | 1.22M | -0.81M | 1.07M | | | | 0.53M | 0.85M | 1.28M | -0.73M | 1.56M | -1.54M | 3.01M | | 1.39M | -1.39M | 2.77M | -2.60M | 0.28M | 1.12M | 1.44M | | 0.08M | 1.40M | 1.01M | 0.26M |
|
Cash from Financing Activities (Quarter)
|
| 0.04M | 0.55M | 0.07M | -0.86M | 2.40M | -1.44M | 2.90M | -1.11M | 0.09M | 0.78M | -0.24M | -3.24M | -0.08M | 0.47M | -0.17M | 0.06M | -0.26M | | 1.59M | | | 1.22M | -0.91M | -2.50M | -1.00M | -0.51M | -1.26M | -0.76M | -0.66M | 0.14M | -2.20M | -1.57M | -1.86M | 125.30M | 9.01M | 16.21M | 3.36M | 28.34M | -7.46M | | | | -7.36M | -7.87M | -1.81M | -1.50M | 6.25M | -3.82M | -2.44M | 8.37M | -15.45M | -3.59M | -2.56M | -2.25M | -1.47M | -1.40M | 0.01M | -2.71M | -4.34M | -26.56M | -10.72M | -1.06M |
|
Change in Cash (Quarter)
|
| 0.85M | -0.96M | 0.54M | -0.01M | 1.10M | -5.27M | 2.01M | 0.49M | 3.73M | 0.78M | 0.40M | -1.93M | 1.88M | -2.50M | 4.52M | -0.55M | 1.27M | | -7.97M | | | -6.93M | -11.65M | 5.63M | 8.12M | 4.08M | -3.23M | 6.88M | -20.72M | 8.82M | -9.07M | 5.87M | 5.46M | -1.42M | -4.20M | 16.54M | -27.60M | 5.45M | 6.85M | | | | -3.03M | -15.96M | -4.61M | 6.42M | -3.57M | -1.84M | 3.01M | 10.67M | -1.63M | -4.20M | -0.76M | 10.51M | 23.53M | -2.66M | 8.84M | 21.05M | -35.79M | -6.02M | 0.76M | 32.81M |
|
Free Cash Flow (Quarter)
|
| 2.91M | -1.52M | 0.47M | 0.85M | 1.43M | -3.83M | -0.90M | 1.60M | 3.63M | -0.01M | 0.64M | 1.31M | 1.95M | -2.99M | 4.69M | -0.61M | 1.52M | | -2.52M | | | 0.02M | -1.88M | 8.13M | 9.12M | 4.58M | -1.97M | 7.64M | -5.46M | 8.68M | -6.87M | 10.40M | 7.32M | -5.39M | 8.56M | 0.32M | -6.22M | 2.33M | 14.30M | | | | 4.32M | -8.13M | -2.80M | 7.91M | -9.86M | 1.94M | 5.45M | 2.30M | 13.80M | -0.66M | 3.38M | 12.76M | 24.98M | -1.26M | 8.82M | 31.12M | 1.00M | 23.21M | 9.77M | 36.72M |
|
Net Cash Flow (Quarter)
|
| 0.85M | -0.96M | 0.54M | -0.01M | 1.10M | -5.27M | 2.01M | 0.49M | 3.73M | 0.78M | 0.40M | -1.93M | 1.88M | -2.50M | 4.52M | -0.55M | 1.27M | | -7.97M | | | -6.93M | -11.65M | 5.63M | 8.12M | 4.08M | -3.23M | 6.88M | -20.72M | 8.82M | -9.07M | 5.87M | 5.46M | -1.42M | -4.20M | 16.54M | -27.60M | 5.45M | 6.85M | | | | -3.03M | -15.96M | -4.61M | 6.42M | -3.57M | -1.84M | 3.01M | 10.67M | -1.63M | -4.20M | -0.76M | 10.51M | 23.53M | -2.66M | 8.84M | 21.05M | -35.79M | -6.02M | 0.76M | 32.81M |