|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.57M | 2.88M | 2.88M | 7.80M | 7.18M | 4.86M | 3.44M | 1.55M | 0.81M | 1.74M | -2.63M | 2.15M | 1.81M | 1.14M | 2.29M | 1.11M | 0.88M | 0.29M | -0.92M | -1.32M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.40M | 0.30M | 0.30M | 0.20M | 0.20M | 0.30M | 0.20M | 0.20M | 0.20M | 0.20M | 0.10M | 0.10M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.47M | 0.34M | 0.50M | 0.81M | 0.64M | 0.66M | 0.55M | 0.80M | 0.67M | -0.10M | 0.62M | 0.95M | 0.72M | -0.39M | 0.19M | 0.53M | 0.56M | 0.18M | 0.65M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.89M | -0.67M | 0.96M | | | -0.00M | -0.36M | -0.01M | 0.01M | | 4.60M | -0.01M | 0.05M | -0.35M | 3.49M | 0.78M | 0.75M | -0.09M | 0.27M | -0.50M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86M | 1.38M | | 2.81M | -4.19M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.64M | 9.27M | 30.28M | -16.16M | 1.34M | 10.06M | 6.00M | 7.97M | -1.11M | 8.13M | 16.04M | 5.07M | 5.23M | 4.63M | 12.44M | -11.54M | 14.50M | 9.57M | 10.68M | -4.77M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.18M | 0.15M | 0.17M | 0.18M | 0.17M | 0.28M | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03M | 2.01M | 2.01M | 1.99M | 1.88M | 1.87M | 1.93M | 2.40M | 4.54M | 4.28M | 4.28M | 4.25M | 4.24M | 4.27M | 4.28M | 4.31M | 4.26M | 4.31M | 4.30M | 4.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.21M | -5.27M | -2.96M | 13.40M | 15.31M | -11.81M | -9.84M | -0.78M | 1.84M | 0.86M | -8.76M | -3.54M | -0.12M | 2.88M | -8.49M | 14.42M | -12.56M | -6.80M | -6.52M | -2.55M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94M | -1.80M | -1.08M | -2.33M | 13.94M | -7.57M | -9.89M | 1.07M | -1.07M | -4.23M | 4.15M | 1.91M | -3.95M | 2.48M | -4.85M | -6.57M | -1.36M | -3.69M | 5.57M | -5.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | -0.34M | 22.27M | 0.63M | -22.91M | 22.38M | -22.38M | 0.01M | -0.73M | 0.59M | 1.92M | -1.15M | -1.03M | -0.30M | -2.35M | 0.66M | -0.02M | 1.43M | -0.42M | -0.70M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | 0.09M | 0.15M | 0.63M | 0.38M | 0.08M | 0.12M | 0.04M | 0.17M | 0.29M | 0.16M | 0.21M | 0.55M | -0.55M | 0.21M | 0.03M | 0.04M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | | | | | 179.96M | 0.75M | | -0.14M | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | -0.05M | | -0.09M | -0.15M | -0.63M | -180.34M | -0.83M | -0.12M | 0.09M | -0.17M | -0.29M | -0.16M | -0.21M | -0.55M | 0.55M | -0.21M | -0.03M | -0.04M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | 7.22M | 0.40M | 0.04M | | | | | | 0.20M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.65M | -8.95M | -6.92M | -3.67M | -5.11M | -9.20M | -6.21M | 173.50M | 0.72M | -7.62M | -16.45M | -4.98M | -4.83M | -4.28M | -12.31M | 12.20M | -15.31M | -9.36M | -10.72M | 4.94M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.32M | 23.31M | -19.83M | -3.86M | 0.70M | -0.83M | 1.14M | -1.23M | 0.39M | -0.32M | -0.08M | 0.11M | 0.18M | -0.08M | 0.11M | -0.26M | -0.00M | -0.07M | 0.13M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.64M | 9.27M | 30.23M | -16.16M | 1.25M | 9.90M | 5.37M | 7.59M | -1.19M | 8.02M | 15.99M | 4.90M | 4.94M | 4.47M | 12.23M | -12.09M | 15.05M | 9.36M | 10.65M | -4.81M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.32M | 23.31M | -19.83M | -3.86M | 0.70M | -0.83M | 1.14M | -1.23M | 0.39M | -0.32M | -0.08M | 0.11M | 0.18M | -0.08M | 0.11M | -0.26M | -0.00M | -0.07M | 0.13M |