|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.33M | 0.73M | -6.03M | -4.86M | 0.03M | 3.10M | -2.02M | -2.92M | -0.81M | -17.78M | -17.67M | -7.12M | -1.48M | -3.06M | -16.71M | -3.24M | -4.72M | -6.18M | -9.66M | -6.53M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.15M | 1.00M | 1.04M | 1.14M | 0.44M | 0.13M | 0.65M | 0.64M | 0.15M | 0.67M | 1.31M | 0.55M | 0.24M | 0.44M | 0.16M | 0.17M | 0.18M | 0.11M | -0.19M | 0.16M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.94M | 0.25M | 0.29M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.12M | 0.08M | 0.54M | 0.08M | -0.07M | 0.63M | -0.37M | 0.29M | -0.42M | -0.07M | 2.33M | 0.13M | -0.05M | 0.09M | 0.04M | -0.70M | 0.58M | -0.04M | -1.09M | 0.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -3.01M | -8.51M | 10.75M | -5.42M | -1.45M | 7.38M | 0.69M | -1.90M | 1.91M | 8.23M | 3.34M | -1.94M | -5.37M | 5.22M | 1.65M | -4.68M | 1.58M | 1.29M | -1.53M | -5.05M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.23M | 11.97M | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.52M | 0.41M | 0.66M | 0.04M | 1.06M | 0.55M | 0.51M | 0.46M | 0.47M | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.46M | 0.47M | 0.87M | 0.50M | 0.59M | 0.58M | 0.63M | 0.80M | 0.53M | 0.72M | 0.70M | 0.72M | -0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.32M | 2.27M | 2.23M | 2.31M | 2.26M | 2.30M | 2.33M | 1.97M | 2.07M | 2.04M | 2.08M | 14.34M | 2.46M | 2.59M | 2.63M | 2.60M | 2.56M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 13.30M | 12.10M | -20.23M | 0.80M | 13.04M | 12.40M | -22.44M | 2.38M | 4.58M | 3.39M | -11.11M | -2.95M | 1.95M | -5.34M | -7.62M | -1.14M | 3.45M | -1.66M | -4.08M | -1.33M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -1.56M | 10.12M | 10.91M | -1.49M | -0.52M | 6.73M | 5.55M | -13.57M | -6.50M | 6.29M | 0.68M | -4.74M | -1.34M | 3.32M | 2.91M | -6.35M | -11.11M | -2.25M | 11.64M | -1.21M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 11.41M | 6.99M | 0.08M | -6.92M | 9.88M | 18.62M | -15.84M | -13.85M | -2.36M | 15.23M | 2.11M | -8.10M | -1.96M | 2.82M | 9.09M | -7.27M | 7.13M | -9.39M | 9.52M | -2.58M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 7.33M | 1.01M | -8.22M | -1.56M | 2.71M | -1.11M | -1.64M | -0.12M | 0.12M | 0.45M | 0.05M | 1.09M | -1.13M | 0.58M | -0.64M | -0.04M | -0.01M | 0.01M | -2.20M | 0.51M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.00M | 0.09M | | | | | | | | | | | | -0.13M | 0.23M | 0.13M | 0.03M | -0.00M | -0.06M | 0.04M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.54M | 0.12M | 32.80M | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.66M | -0.09M | -33.06M | -0.53M | -0.13M | -0.40M | -0.15M | -0.08M | -0.02M | -0.13M | -1.09M | -0.39M | -0.02M | 0.13M | -0.23M | -0.13M | -0.03M | 0.00M | 0.06M | -0.04M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.61M | 7.30M | 33.98M | -0.91M | 1.53M | 3.82M | -9.57M | -0.99M | 1.99M | -3.99M | -5.02M | -2.62M | 1.21M | -2.96M | -2.76M | 4.61M | -1.30M | 2.43M | -2.34M | 3.07M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.05M | 0.16M | 0.02M | | | | | | | | | | | | | | | 5.47M | -7.23M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.50M | 0.09M | 0.04M | 0.19M | 0.41M | -0.46M | 1.66M | -0.35M | 0.43M | -1.29M | 1.62M | -0.48M | -0.12M | 0.59M | -1.15M | 0.27M | -0.72M | 0.48M | 1.37M | -0.46M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -2.56M | -1.21M | 11.71M | -6.67M | 0.35M | 10.33M | -7.36M | -3.32M | 4.31M | 2.83M | -1.16M | -5.44M | -4.30M | 2.98M | -2.49M | 0.07M | -0.47M | 4.20M | -2.44M | -2.48M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -3.02M | -8.60M | 10.75M | -5.42M | -1.45M | 7.38M | 0.69M | -1.90M | 1.91M | 8.23M | 3.34M | -1.94M | -5.37M | 5.35M | 1.42M | -4.81M | 1.55M | 1.29M | -1.47M | -5.09M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -3.06M | -1.30M | 11.67M | -6.86M | -0.05M | 10.79M | -9.02M | -2.97M | 3.88M | 4.12M | -2.78M | -4.96M | -4.17M | 2.39M | -1.34M | -0.20M | 0.25M | 3.72M | -3.81M | -2.02M |