|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.24M | 0.05M | -0.80M | -1.39M | -0.85M | -0.54M | -34.60M | -1.57M | -0.52M | 0.36M | 0.04M | 0.43M | 0.59M | 0.15M | 0.93M | 1.17M | 1.23M | 1.45M | 1.82M | 0.58M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 1.05M | | 0.85M | 1.61M | 1.41M | 0.85M | 0.84M | 23.70M | 0.73M | 0.78M | 0.78M | 0.71M | 7.17M | 7.14M | 0.77M | 26.13M | 8.61M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.68M | | | | | | | | | -0.11M | | | | -0.01M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.25M | -0.53M | -1.74M | -0.88M | -0.05M | 2.25M | -1.55M | 0.88M | 1.56M | 2.61M | -0.17M | 2.65M | 1.62M | 2.18M | 1.24M | 1.29M | 4.42M | 2.35M | 2.04M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.57M | 0.69M | 0.62M | 0.62M | 0.62M | 0.89M | 0.91M | 0.90M | 0.89M | 0.88M | 0.84M | 0.84M | 0.48M | 0.83M | 0.77M | 0.86M | 0.84M | 0.83M | 1.17M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | -0.25M | 0.70M | 0.53M | 0.82M | -3.20M | 1.49M | -0.55M | 0.81M | 0.32M | -0.75M | 0.75M | -0.26M | -0.24M | 0.66M | -0.27M | 1.54M | -0.87M | 0.14M | 1.20M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | -0.24M | -0.25M | 0.00M | 0.03M | 0.03M | -0.02M | 0.04M | -0.03M | -0.22M | 0.50M | -0.00M | 0.17M | -0.04M | -0.12M | 0.18M | 0.04M | 0.02M | -0.19M | -0.19M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | -1.13M | -0.47M | -0.69M | 0.30M | -0.35M | 0.99M | -1.11M | 0.48M | 0.46M | 0.79M | -1.10M | 1.20M | 0.59M | 0.58M | -0.69M | 0.69M | 0.81M | 0.25M | 0.25M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.02M | | | 0.08M | 0.02M | -0.06M | 0.02M | -0.01M | 0.03M | -0.08M | | 0.04M | | 0.00M | -0.00M | 0.11M | -0.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.58M | 0.95M | -0.63M | -0.01M | -0.04M | 0.12M | -0.61M | 0.16M | -0.33M | -0.04M | 0.86M | -0.01M | 0.02M | 0.06M | 0.28M | 0.00M | 0.32M | 0.05M | 0.14M | -0.26M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.05M | 0.01M | 0.03M | 0.01M | | 0.29M | 0.01M | 0.08M | 1.46M | | | | | 0.03M | | 0.02M | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.33M | | 1.46M | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.34M | | -0.74M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.35M | -0.05M | 0.73M | -0.03M | -0.01M | -0.15M | -1.51M | -0.01M | -0.08M | 3.79M | | | | | -0.03M | | -0.02M | | | -26.21M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.19M | 0.36M | 0.28M | 0.14M | 0.16M | 0.24M | 0.04M | | 0.05M | 0.15M | 1.05M | 0.08M | 0.44M | 0.80M | 1.98M | 1.16M | 1.00M | 0.73M | 0.31M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.12M | -0.43M | 0.00M | -0.02M | -0.02M | -0.02M | -0.20M | -0.28M | -1.84M | 0.02M | 0.86M | -0.08M | 0.23M | 0.58M | 1.76M | 0.93M | 0.72M | 0.46M | 0.06M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.11M | 0.13M | | 0.13M | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.00M | -0.01M | 0.09M | 0.16M | -0.07M | -0.02M | -0.00M | 0.02M | -0.02M | 0.00M | -0.00M | -0.01M | 0.01M | 0.01M | 0.03M | -0.02M | -0.00M | -0.02M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.33M | -0.17M | -0.23M | -1.78M | -0.81M | -0.06M | 0.65M | -1.79M | 0.51M | 3.54M | 2.61M | 0.69M | 2.57M | 1.84M | 2.74M | 3.01M | 2.24M | 5.12M | 2.81M | -24.13M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.30M | -0.54M | -1.77M | -0.88M | -0.05M | 1.97M | -1.56M | 0.80M | 0.10M | 2.61M | -0.17M | 2.65M | 1.62M | 2.15M | 1.24M | 1.28M | 4.42M | 2.35M | 2.04M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.33M | -0.18M | -0.23M | -1.77M | -0.91M | -0.22M | 0.72M | -1.77M | 0.52M | 3.51M | 2.63M | 0.69M | 2.57M | 1.85M | 2.73M | 3.00M | 2.21M | 5.14M | 2.81M | -24.11M |