|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.02M | -0.01M | -2.04M | -1.79M | -2.73M | -9.71M | -1.60M | -1.64M | -0.35M | -0.94M | -0.59M | -0.83M | -0.51M | -0.01M | -0.22M | -0.14M | -0.38M | -0.22M | -5.28M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M | 0.10M | 0.40M | 0.30M | 0.20M | 0.30M | 0.30M | -0.50M | 0.80M | 22.65M | -22.65M | | 0.10M | 37.43M | -37.33M | | | 13.73M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | -4.90M | 0.00M | 0.10M | 0.10M | | 0.08M | -0.08M | 0.46M | 0.24M | 0.00M | | | 0.20M | 3.00M | 0.01M | | 0.20M | 0.79M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -0.02M | 0.00M | | | | | | | | | -0.16M | -0.17M | 0.07M | 1.33M | 0.07M | -0.11M | 0.71M | 0.01M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -0.01M | -0.00M | 0.04M | -0.01M | 0.10M | -0.04M | -0.00M | 0.01M | -0.03M | 0.39M | -0.01M | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.06M | -2.49M | -3.30M | -0.14M | 0.41M | -0.12M | -1.03M | -0.43M | -0.21M | -0.54M | -0.66M | 0.08M | -1.04M | -0.38M | -1.90M | -1.32M | -4.23M | -6.55M | -10.02M | -3.62M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.10M | 0.18M | 0.49M | 0.55M | -0.07M | | | | | 0.01M | 0.08M | 0.14M | 0.50M | 1.46M | 0.26M | | 0.01M | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.30M | 0.33M | 0.26M | 0.42M | 0.42M | 0.42M | 0.41M | -0.38M | 0.01M | 1.31M | 0.04M | -0.01M | 0.01M | 0.72M | 0.82M | 0.84M | 0.83M | 0.83M | 0.81M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | -0.19M | 0.11M | -0.15M | -0.02M | -0.24M | -0.07M | | | -0.00M | -0.08M | -0.37M | 0.82M | -0.51M | | 0.02M | -0.29M | 0.28M | -0.02M | 0.04M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | -0.22M | 0.41M | -0.46M | -0.85M | -0.26M | -0.55M | -0.47M | -0.38M | 0.25M | -0.62M | -0.05M | -0.13M | -0.07M | | -0.09M | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | -0.23M | -0.13M | 1.10M | -0.80M | 0.58M | -0.42M | 0.28M | 0.18M | -0.36M | 0.50M | 0.58M | -0.59M | 0.09M | -0.31M | 0.84M | -0.61M | -0.78M | -0.21M | 0.17M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | -0.04M | -0.09M | 0.20M | 0.37M | 0.33M | -1.82M | -0.29M | 0.24M | -0.18M | -0.88M | 0.06M | 0.06M | -0.04M | -0.05M | 0.32M | 0.19M | -0.77M | -0.07M | 0.51M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25M | 1.75M | 1.21M | 0.92M | -0.69M | -0.04M | -0.15M | 0.39M | -0.17M | -0.17M | -0.41M | 0.41M | -0.40M | 0.18M | -0.04M | -0.11M | 0.07M | 0.16M | 0.07M | -0.06M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.02M | 0.11M | 1.39M | 1.11M | | | 0.03M | 0.07M | | 0.10M | | | | | 0.07M | 0.07M | 0.07M | 0.03M | 0.08M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.02M | 0.00M | | | | 0.17M | | | -0.10M | 0.25M | 0.01M | 0.08M | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | -0.01M | | | | | | | | | -0.08M | -0.03M | 0.22M | -0.62M | | | -0.71M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | -3.35M | 3.28M | -1.39M | -1.10M | 0.00M | 0.17M | -0.03M | 0.10M | -0.19M | 0.22M | -0.08M | -0.03M | 0.22M | -0.06M | -0.07M | -0.07M | -0.40M | -0.57M | -0.08M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 4.18M | 3.88M | 0.85M | -0.89M | -0.47M | 1.15M | | | 0.67M | 0.06M | | | 0.43M | 3.10M | 1.84M | 9.10M | 2.03M | 11.92M | 2.48M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | | -0.00M | | 0.00M | | | 0.65M | 0.10M | | | | 0.27M | 2.20M | 1.07M | 0.03M | 3.28M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.04M | -0.07M | -0.00M | 0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.94M | 1.70M | 0.51M | -0.67M | -1.58M | -0.59M | 0.29M | -0.46M | 0.57M | -0.60M | 0.16M | -0.16M | 0.18M | -0.01M | 0.90M | 0.52M | 4.88M | -4.92M | 1.86M | -1.22M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | -2.51M | -3.41M | -1.52M | -0.70M | -0.12M | -1.03M | -0.46M | -0.28M | -0.54M | -0.76M | 0.08M | -1.04M | -0.38M | -1.90M | -1.39M | -4.30M | -6.62M | -10.05M | -3.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.67M | -1.66M | 3.87M | -0.67M | -1.58M | -0.59M | 0.29M | -0.46M | -0.11M | -0.06M | -0.38M | 0.01M | -1.06M | 0.27M | 1.14M | 0.45M | 4.79M | -4.92M | 1.33M | -1.22M |