|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.87M | 2.76M | 6.94M | 1.77M | 1.76M | 2.92M | 1.06M | 2.77M | 5.29M | 1.14M | 4.19M | 1.00M | 0.34M | 2.02M | -1.24M | -0.30M | -0.33M | 0.49M | -0.39M | 0.17M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.04M | 0.73M | 0.75M | 0.05M | 0.06M | 0.75M | 0.74M | 0.74M | 0.83M | -2.14M | 0.85M | 0.89M | 0.04M | 0.48M | 0.93M | 0.99M | | 0.62M | 1.05M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.13M | 0.15M | 0.10M | 0.11M | 0.11M | 0.12M | 0.13M | 0.14M | 0.13M | 0.13M | 0.13M | 0.14M | 0.15M | 0.15M | 0.15M | 0.18M | 0.18M | 0.18M | 0.17M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | | | 0.01M | -0.21M | 0.73M | | 0.05M | 2.05M | | | -0.59M | 0.14M | | | | 0.62M | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.03M | 0.90M | 0.01M | 0.06M | | -0.19M | 0.01M | | 0.02M | -3.09M | 0.02M | 0.02M | 0.02M | 0.09M | 0.03M | | 0.03M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 9.64M | -1.34M | 3.51M | 2.94M | 7.35M | -0.42M | 1.35M | 5.82M | 4.98M | -0.60M | 1.34M | 1.62M | 5.39M | 2.27M | -2.79M | 3.37M | 4.38M | 1.25M | -0.10M | 3.24M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.04M | 0.73M | 0.75M | 0.05M | 0.06M | 0.75M | 0.74M | 0.74M | 0.83M | -2.14M | 0.85M | 0.89M | 0.04M | 0.48M | 0.93M | 0.99M | | 0.62M | 1.05M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.53M | 0.14M | -1.60M | 0.24M | 1.22M | 0.04M | -1.27M | 0.35M | 0.81M | -0.15M | -1.00M | 0.34M | -0.34M | 1.97M | -2.02M | 0.49M | -0.35M | 0.36M | | 0.33M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.28M | 0.38M | -1.48M | 0.24M | 1.26M | 0.10M | -1.14M | -1.52M | 1.37M | 0.26M | -1.58M | -2.25M | 1.00M | 1.11M | -1.98M | -1.23M | 0.89M | -0.76M | -0.52M | -0.26M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.21M | -1.31M | -0.28M | 0.01M | 1.06M | -0.58M | -0.44M | 0.22M | -0.45M | 0.81M | -0.73M | 0.53M | -0.30M | 0.91M | -0.66M | 0.23M | -0.40M | 0.67M | -0.64M | 0.28M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.21M | 0.19M | -0.20M | 0.20M | -0.21M | 0.20M | -0.18M | 0.20M | -0.62M | 0.16M | 0.21M | 0.19M | -0.18M | -0.02M | 0.38M | 0.28M | -0.28M | 0.26M | -0.19M | 0.33M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 0.42M | -0.11M | 0.21M | 0.41M | -0.78M | 0.14M | 0.43M | -0.44M | -0.04M | 0.05M | 0.11M | -0.12M | 0.06M | -0.01M | 0.56M | 0.23M | -0.62M | -0.19M | 0.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 2.00M | -2.33M | 0.12M | 0.20M | 2.35M | 2.33M | 1.01M | -0.85M | 5.41M | 2.33M | 0.39M | 5.42M | -4.48M | 10.66M | 0.86M | 0.25M | -0.26M | 3.33M | 0.14M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.16M | 1.16M | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.53M | 0.04M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 4.50M | 0.50M | 4.50M | | 2.00M | 2.25M | 2.75M | 0.50M | 4.00M | 2.75M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.72M | -1.46M | -1.71M | -1.12M | 0.07M | -1.02M | -7.20M | -1.06M | 4.60M | -0.65M | -3.35M | -2.71M | -3.98M | -4.95M | -5.71M | -0.89M | -1.49M | -2.28M | -0.80M | -2.26M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.01M | 0.07M | -0.55M | -0.28M | -0.35M | -0.26M | -0.52M | -0.27M | -0.34M | -0.22M | -0.47M | -0.23M | -0.36M | -0.24M | -0.43M | -0.25M | -0.36M | -0.26M | -0.45M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 0.34M | 0.34M | 0.34M | 0.68M | 0.35M | 0.35M | 0.35M | 0.34M | 0.36M | 0.35M | 0.35M | 0.36M | 0.36M | 0.36M | 0.36M | 0.35M | 0.37M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 10.41M | -2.81M | 1.87M | 1.26M | 7.14M | -1.79M | -6.10M | 4.25M | 9.31M | -1.59M | -2.23M | -1.56M | 1.19M | -3.04M | -8.74M | 2.05M | 2.64M | -1.39M | -1.17M | 0.53M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 9.18M | -3.34M | 5.84M | 2.82M | 7.16M | -2.77M | -0.99M | 4.81M | 5.82M | -6.01M | -1.00M | 1.23M | -0.03M | 6.75M | -13.45M | 2.52M | 4.14M | 1.50M | -3.44M | 3.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 10.41M | -2.81M | 1.87M | 1.26M | 7.14M | -1.79M | -6.10M | 4.25M | 9.31M | -1.59M | -2.23M | -1.56M | 1.19M | -3.04M | -8.74M | 2.05M | 2.64M | -1.39M | -1.17M | 0.53M |