|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | -0.99M | -0.16M | 0.32M | -0.42M | 1.34M | -0.61M | 0.55M | 1.71M | 1.48M | -0.63M | 0.13M | 0.04M | 1.32M | -0.94M | -0.13M | 0.94M | 0.74M | -0.63M | -0.35M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57M | | 1.49M | 1.49M | 1.50M | 1.47M | 1.51M | 1.52M | 1.53M | 1.59M | 1.73M | 1.72M | 1.73M | 1.91M | 1.73M | 1.73M | 1.72M | 1.70M | 1.62M | 1.62M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.08M | 0.06M | 0.10M | 0.10M | 0.10M | 0.12M | 0.15M | 0.10M | 0.13M | 0.13M | 0.14M | -0.46M | 0.06M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | -0.12M | -0.06M | 0.13M | -0.17M | 0.49M | -0.24M | 0.21M | 0.61M | 0.56M | -0.24M | 0.05M | 0.01M | 0.45M | -0.36M | -0.11M | 0.43M | 0.30M | -0.23M | -0.12M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.90M | 0.74M | 0.20M | 0.30M | 0.15M | 0.30M | 0.20M | 0.20M | 0.20M | | | 0.40M | 1.08M | 0.82M | 0.50M | 0.70M | 0.05M | 0.70M | 0.50M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.80M | 5.47M | 0.47M | 5.74M | 2.78M | -1.50M | -3.21M | 4.99M | 0.91M | 3.27M | -3.66M | 4.59M | 1.51M | 0.23M | 0.11M | 0.54M | 2.49M | -1.72M | 2.36M | 6.28M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57M | | 1.49M | 1.49M | 1.50M | 1.47M | 1.51M | 1.52M | 1.53M | 1.59M | 1.73M | 1.72M | 1.73M | 1.91M | 1.73M | 1.73M | 1.72M | 1.70M | 1.62M | 1.62M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.05M | -1.98M | 0.68M | -1.66M | 0.34M | 0.91M | -0.21M | -1.66M | 4.55M | -1.86M | -0.73M | -1.21M | 1.08M | 2.40M | -4.08M | 3.56M | -2.62M | 5.92M | 0.10M | 0.04M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.32M | -2.13M | -3.95M | -0.94M | 7.58M | -2.10M | 0.05M | 0.24M | 3.62M | 3.39M | 0.29M | -0.82M | 7.83M | -2.36M | 0.77M | -0.04M | 8.18M | -1.93M | -2.06M | -2.49M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.97M | -0.66M | -5.45M | 0.62M | 8.49M | -6.09M | -4.79M | 0.41M | 4.31M | 1.23M | -6.06M | 0.17M | 8.08M | -4.11M | -5.10M | 1.21M | 4.16M | -2.62M | -1.48M | 1.19M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | -0.30M | 0.36M | -0.19M | 0.64M | -0.59M | 0.50M | -0.60M | 0.54M | -0.04M | 0.09M | -0.46M | 0.30M | -0.24M | 0.17M | -0.67M | 0.72M | -0.14M | 0.28M | -0.99M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.22M | -0.01M | -0.01M | -0.01M | 3.58M | -2.86M | 0.56M | 0.23M | 6.67M | 1.59M | 0.47M | 1.50M | 2.31M | 1.09M | | 1.59M | 1.37M | 0.96M | -0.01M | 0.73M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.01M | 0.01M | 0.01M | 0.03M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.04M | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | -0.01M | 0.01M | 0.01M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 1.50M | 6.75M | 2.50M | -8.88M | 12.13M | 2.00M | 5.25M | -7.23M | | 5.25M | 0.75M | -5.96M | 25.71M | 3.25M | 10.75M | 0.50M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.98M | -3.83M | 6.23M | -4.39M | -5.24M | -2.99M | -12.60M | 1.79M | 4.25M | 1.42M | 4.82M | -9.64M | 6.71M | -2.80M | -7.85M | 9.31M | -0.86M | -0.97M | -37.33M | -1.49M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28M | -0.28M | -0.34M | -1.24M | -0.94M | -5.61M | -0.29M | -0.88M | -1.35M | -1.22M | -1.33M | -0.70M | -0.75M | -0.74M | -0.63M | -0.31M | -0.27M | -0.28M | 28.71M | -7.29M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.53M | 1.35M | 6.36M | 0.11M | -3.40M | -10.09M | -16.10M | 5.90M | 3.81M | 3.47M | -0.16M | -5.75M | 7.47M | -3.31M | -8.37M | 9.54M | 1.36M | -2.97M | -6.26M | -2.49M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.02M | 5.47M | 0.48M | 5.75M | -0.81M | 1.36M | -3.77M | 4.75M | -5.76M | 1.68M | -4.12M | 3.09M | -0.80M | -0.86M | 0.11M | -1.05M | 1.12M | -2.68M | 2.37M | 5.55M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.53M | 1.35M | 6.36M | 0.11M | -3.40M | -10.09M | -16.10M | 5.90M | 3.81M | 3.47M | -0.16M | -5.75M | 7.47M | -3.31M | -8.37M | 9.54M | 1.36M | -2.97M | -6.26M | -2.49M |