|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.74M | -27.85M | -11.55M | -53.29M | -16.09M | -0.70M | -6.69M | -7.20M | -2.58M | -0.65M | -0.84M | -0.60M | -1.24M | 0.38M | 0.12M | 0.05M | 0.06M | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.40M | 0.40M | 0.50M | 0.30M | 0.30M | 0.40M | 0.30M | 0.30M | 0.30M | 0.30M | 0.20M | 0.10M | 0.10M | 0.10M | 0.10M | | 0.10M | 0.10M | 0.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | 1.52M | 1.23M | 1.27M | 1.23M | 1.18M | 3.07M | 0.90M | 0.90M | 0.93M | 0.82M | 0.81M | 0.78M | 0.17M | 0.15M | | 0.56M | 0.11M | 0.28M | 0.15M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.07M | 0.00M | 0.11M | 0.02M | 0.01M | 333.00 | 0.04M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 564.00 | 0.01M | 0.01M | 0.01M | 0.00M | 0.08M | 0.08M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.04M | 0.01M | 0.08M | 0.03M | 74.00 | 0.05M | 0.05M | -1.00M | 0.08M | | 0.15M | 1.05M | 0.45M | | | 1.06M | 0.21M | | 0.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.54M | 19.45M | 0.10M | 45.20M | 10.81M | 0.10M | | 0.10M | 2.15M | 0.10M | 0.10M | 0.10M | 1.09M | 0.07M | 0.10M | 0.10M | 0.14M | 0.28M | 0.80M | 0.70M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.30M | 0.30M | 0.20M | 0.05M | 0.10M | 0.00M | 0.20M | 0.10M | 0.30M | 0.02M | 0.02M | 0.20M | 0.06M | 0.08M | 0.20M | 0.10M | 0.10M | 0.14M | 0.15M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.31M | -3.79M | -8.82M | -9.12M | -7.09M | -9.10M | -2.50M | -2.89M | 9.37M | -0.21M | -0.14M | -0.25M | -0.79M | -1.19M | 2.90M | -6.46M | 2.80M | -0.62M | 3.67M | -4.18M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.50M | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | -0.16M | -0.17M | 0.10M | 0.14M | 0.14M | 0.17M | 0.10M | 0.15M | 0.15M | 0.15M | 0.16M | 0.13M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.32M | 2.68M | 2.67M | 2.57M | 2.22M | 2.30M | 2.21M | 2.19M | 2.12M | 2.23M | 1.79M | 1.53M | 1.56M | 1.33M | 1.29M | 1.29M | 1.46M | 0.80M | 0.89M | 1.12M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | -6.53M | 1.34M | 4.54M | -5.89M | 6.21M | -2.38M | 8.50M | -5.18M | 0.94M | -0.12M | -1.03M | -5.73M | -0.48M | 2.27M | 10.51M | -4.67M | 2.07M | -2.30M | -6.43M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.18M | 0.18M | 0.39M | -0.66M | -1.21M | 2.10M | 0.08M | 0.80M | 0.62M | 1.02M | 0.68M | 1.01M | 2.01M | -0.33M | -0.63M | 0.06M | 0.52M | -1.06M | -0.61M | -0.54M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.91M | -9.89M | 6.58M | -4.79M | 0.42M | 3.59M | -4.42M | 4.56M | -1.34M | 0.91M | -4.01M | 0.85M | 0.13M | 3.14M | -1.81M | 0.40M | -1.44M | 1.74M | -1.08M | -1.04M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.06M | 3.33M | -3.94M | 1.87M | -14.54M | -3.48M | 2.47M | 8.04M | -3.43M | -5.17M | 1.27M | 0.16M | -5.77M | -4.97M | 7.31M | 1.61M | -3.06M | -1.64M | 3.46M | -5.89M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.28M | 0.01M | 0.01M | -0.01M | 26.00 | 100.00 | 175.00 | 1.79M | 34.00 | 615.00 | 702.00 | 3.52M | -0.10M | -0.20M | 0.00M | 0.81M | 0.00M | 0.00M | 0.01M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.06M | | | | | | | | | | | | 0.33M | 0.14M | 0.01M | 0.07M | 0.02M | | 0.02M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.15M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.43M | -0.09M | -3.05M | -0.07M | -0.04M | 0.04M | -0.01M | 0.00M | -0.15M | -0.08M | -0.17M | -0.04M | -0.03M | 0.38M | 0.14M | -0.07M | -3.02M | | -0.02M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.86M | 0.01M | 1.23M | 1.27M | 5.25M | 1.18M | 3.07M | 0.90M | | 0.93M | 0.82M | 0.81M | 2.75M | 0.17M | 0.15M | 0.14M | 0.05M | 0.11M | 0.28M | 0.15M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.81M | -5.46M | 6.59M | 1.52M | -1.12M | 13.56M | -1.86M | 2.58M | -5.40M | -2.73M | -0.13M | 0.53M | 1.07M | 0.91M | -2.76M | 4.30M | 12.99M | 2.30M | -6.26M | 0.87M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.11M | -9.34M | -5.28M | -7.66M | -8.25M | 4.45M | -4.31M | -0.32M | 3.81M | -3.02M | -0.43M | 0.23M | 0.25M | 0.10M | 0.29M | -2.23M | 12.78M | 1.68M | -2.60M | -3.31M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.75M | -3.79M | -8.82M | -9.12M | -7.09M | -9.10M | -2.50M | -2.89M | 9.37M | -0.21M | -0.14M | -0.25M | -1.12M | -1.33M | 2.90M | -6.52M | 2.79M | -0.62M | 3.66M | -4.18M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.08M | -9.34M | -5.28M | -7.66M | -8.25M | 4.50M | -4.37M | -0.31M | 3.81M | -3.02M | -0.43M | 0.23M | 0.25M | 0.10M | 0.29M | -2.23M | 12.78M | 1.68M | -2.60M | -3.31M |