|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | -2.98M | 0.55M | -0.83M | -0.61M | 2.66M | -0.02M | -0.10M | -0.37M | -1.76M | 2.60M | 2.19M | 1.49M | 1.60M | 0.65M | 0.67M | 0.07M | 28.86M | 2.82M | 2.34M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | 0.11M | 0.12M | 0.12M | | 0.13M | 0.12M | 0.12M | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.44M | 2.11M | 3.82M | 3.01M | 2.44M | 2.06M | 1.77M | 1.45M | 0.96M | 1.21M | 1.20M | 1.11M | 1.02M | 0.63M | 0.62M | 0.70M | 0.50M | 0.52M | 0.65M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | 0.43M | 0.19M | 0.01M | 0.12M | -0.61M | -0.01M | 0.22M | 0.16M | 0.22M | 0.04M | 0.21M | 0.21M | -0.56M | -0.22M | 0.26M | 0.21M | 27.00M | -0.66M | 0.18M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 0.13M | 0.11M | -0.12M | 0.32M | 3.99M | 0.49M | | | 0.06M | | 0.20M | 0.20M | 1.67M | -0.04M | 0.23M | 0.23M | -0.03M | 1.35M | 0.12M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.08M | -0.16M | 0.09M | 0.07M | 0.07M | 0.08M | 0.02M | 0.08M | 0.08M | -0.11M | 0.11M | 0.10M | -0.01M | 0.07M | 0.00M | -0.01M | | 0.00M | -0.01M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 17.69M | 18.90M | 15.80M | 13.60M | 2.42M | 9.40M | 7.50M | 5.80M | 3.05M | 3.50M | 2.70M | 1.90M | 2.00M | 0.95M | 1.10M | 998.00M | 3.21M | 0.89M | 1.20M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.94M | 8.86M | 7.17M | -2.49M | 1.17M | 2.27M | 0.76M | 7.42M | 0.91M | -4.46M | 8.13M | 7.70M | 1.75M | -5.12M | 0.95M | 6.42M | 2.21M | -4.33M | 10.43M | 10.11M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.40M | 0.24M | 0.28M | 0.27M | 0.26M | 0.27M | 0.28M | 0.29M | 0.30M | 0.29M | 0.30M | 0.23M | 0.27M | 0.27M | 0.27M | 0.26M | 0.26M | 0.26M | 0.31M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.34M | 0.36M | 0.38M | 0.39M | 0.36M | 0.38M | 0.40M | 0.38M | 0.38M | 0.50M | 0.34M | 0.33M | 0.33M | 0.35M | 0.33M | 0.36M | 0.37M | 0.32M | 0.31M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | 0.11M | 0.12M | 0.12M | | 0.13M | 0.12M | 0.12M | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.49M | 9.91M | -14.85M | 3.43M | 3.76M | 9.90M | -1.53M | -8.82M | -6.35M | 21.21M | -13.10M | -4.23M | -3.17M | 20.77M | -8.94M | -6.88M | -3.60M | 19.86M | -9.21M | -9.70M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74M | 1.96M | -1.37M | -0.12M | 0.53M | -0.38M | 0.25M | -0.76M | 0.29M | 0.54M | -1.18M | 0.92M | -0.24M | 1.19M | -0.83M | -0.06M | 0.12M | 0.62M | -1.61M | -0.09M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79M | 0.78M | -1.86M | 0.52M | 1.14M | 1.02M | -1.46M | -0.78M | 2.81M | -0.16M | -0.94M | -0.91M | 1.10M | 0.71M | -1.44M | -0.10M | 1.10M | -0.54M | -0.18M | -1.76M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.45M | 0.70M | -0.34M | 0.40M | -7.97M | 9.51M | 0.82M | -5.46M | 4.66M | -1.09M | -5.12M | 5.04M | -12.24M | 11.75M | -0.34M | -8.49M | -3.92M | 12.45M | -0.26M | -0.01M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.05M | 0.03M | -0.02M | 0.54M | 0.09M | 0.03M | 0.26M | -0.07M | 0.07M | 0.03M | 0.10M | 0.01M | 0.05M | 0.11M | 0.14M | -0.24M | 0.56M | 0.01M | 0.45M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.05M | -0.13M | -0.14M | -0.27M | -0.09M | -0.12M | -0.17M | 0.07M | -0.07M | -0.03M | -0.10M | -0.01M | -0.05M | -0.11M | -0.14M | -0.10M | -0.21M | -0.22M | -0.23M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.90M | 0.41M | 0.68M | 1.51M | 0.73M | 0.03M | 0.97M | -1.00M | -4.09M | -0.48M | -1.63M | -5.35M | -7.93M | -4.42M | -1.69M | -4.99M | -3.29M | -1.23M | 2.27M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.11M | -0.27M | 0.02M | -0.40M | -1.24M | -1.32M | 1.13M | 0.46M | 0.51M | -0.99M | 1.04M | -0.23M | 0.12M | 0.78M | -1.27M | 1.09M | 2.00M | -0.99M | 0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.79M | 9.82M | 7.18M | -1.93M | 2.01M | 1.68M | -0.65M | 9.34M | 0.44M | -8.11M | 6.63M | 7.01M | -3.85M | -12.98M | -2.80M | 3.33M | -1.79M | -5.83M | 7.99M | 12.16M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.98M | 8.81M | 7.14M | -2.47M | 0.63M | 2.19M | 0.73M | 7.15M | 0.98M | -4.53M | 8.10M | 7.59M | 1.73M | -5.17M | 0.84M | 6.29M | 2.45M | -4.89M | 10.43M | 9.66M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.78M | 9.71M | 7.45M | -1.96M | 2.41M | 2.92M | 0.67M | 8.22M | -0.02M | -8.62M | 7.62M | 5.96M | -3.62M | -13.10M | -3.58M | 4.59M | -2.89M | -7.83M | 8.98M | 12.15M |