|
Net Income (Quarter)
|
0.75M | 0.65M | 1.01M | 1.44M | 0.93M | 1.07M | 1.26M | 1.13M | 1.28M | 1.07M | 0.92M | 0.31M | 0.02M | 0.66M | 0.28M | 0.77M | 1.15M | 0.87M | 0.90M | 1.09M | 1.80M | 1.03M | 1.89M | 1.60M | 1.91M | 1.70M | 2.93M | 2.17M | 2.81M |
|
Depreciation and Depletion (Quarter)
|
0.11M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.11M | 0.10M | | | | 0.15M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 0.13M |
|
Share-based Compensation (Quarter)
|
0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | 0.31M | 0.06M | 0.04M | 0.06M | 0.06M | 0.06M | 0.08M | 0.08M | 0.08M | 0.10M | 0.09M | 0.09M | 0.06M | 0.07M | 0.05M |
|
Deferred Taxes (Quarter)
|
0.01M | 0.01M | 0.01M | -0.02M | -0.03M | -0.03M | -0.03M | -0.03M | -0.03M | | | | -0.00M | -0.02M | 0.06M | -0.00M | -0.01M | -0.02M | -0.01M | -0.21M | 965.00 | -0.70M | -0.12M | 0.04M | -0.01M | -0.06M | -0.28M | -0.11M | -0.11M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | 0.03M | 0.00M | 0.05M | | | | -0.05M | | 0.00M | 0.00M | 0.00M | 0.01M | 0.08M | 0.32M | | 0.08M | 500.00 | 0.08M | 0.68M | -0.00M | 0.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.34M | 0.20M | 0.35M | 0.17M | 1.26M | 4.24M | 0.18M | 0.16M | 0.23M | 0.16M | 0.11M |
|
Cash from Operations (Quarter)
|
1.44M | 1.84M | 0.53M | 1.11M | 1.63M | 1.88M | 2.01M | 1.86M | 0.04M | | | | 0.24M | 0.53M | 1.41M | 0.97M | 3.71M | 2.38M | -3.16M | 2.61M | 3.32M | 1.41M | 3.24M | 1.39M | 5.38M | 11.45M | 2.77M | 5.72M | -2.81M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.11M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.11M | 0.10M | | | | 0.15M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 0.13M |
|
Change in Receivables (Quarter)
|
1.46M | 0.51M | -0.20M | -2.54M | 0.97M | -2.62M | -1.15M | 5.85M | 0.97M | | | | -1.44M | 0.75M | 0.09M | 888.00 | -1.12M | -0.28M | 1.42M | 0.17M | 0.03M | -0.65M | 1.32M | 0.38M | -0.02M | -0.59M | 1.19M | -1.24M | 1.87M |
|
Change in Inventory (Quarter)
|
-0.25M | 0.40M | -0.58M | 0.80M | -0.28M | 0.53M | 0.61M | -1.92M | 0.27M | | | | 0.27M | -0.39M | -0.38M | 0.08M | 0.13M | -0.08M | 1.20M | -0.63M | -1.39M | 1.75M | -0.37M | 0.19M | -1.82M | -1.02M | 1.25M | 3.22M | 1.88M |
|
Change in Account Payables (Quarter)
|
-0.43M | 0.11M | -0.25M | 0.41M | 0.16M | -0.10M | -0.03M | -0.17M | 0.09M | | | | -0.23M | -0.49M | -0.02M | 0.83M | -0.01M | -0.01M | -1.69M | 0.70M | 0.19M | 0.73M | 0.92M | 0.17M | -1.26M | -0.59M | 0.57M | 0.75M | 0.24M |
|
Change in Accured Expenses (Quarter)
|
0.03M | -0.06M | -0.04M | 0.28M | 0.05M | -0.20M | 0.20M | -0.05M | 0.06M | | | | 0.11M | -0.07M | 0.53M | -0.03M | -0.20M | 0.14M | -0.12M | 0.20M | 0.24M | -0.61M | 0.39M | 0.11M | 0.42M | -0.60M | -0.09M | -0.32M | 0.06M |
|
Change in Taxes (Quarter)
|
-0.00M | 513.00 | 0.12M | -0.12M | -0.24M | 0.24M | 677.00 | -0.16M | 0.01M | | | | -0.00M | -0.16M | 0.21M | 0.07M | 0.16M | 0.01M | -0.20M | 0.47M | -0.24M | 0.49M | -0.50M | 0.11M | 0.00M | -0.06M | 0.02M | 0.18M | -0.26M |
|
Other Working Capital Changes (Quarter)
|
-0.05M | 0.05M | 0.01M | -0.03M | 0.06M | -0.18M | 0.14M | -0.01M | -0.03M | | | | -0.14M | 0.40M | 0.06M | -0.74M | 1.91M | 2.01M | 0.11M | -0.50M | 0.12M | 0.01M | 1.34M | -0.33M | -1.11M | 13.41M | -10.27M | 0.16M | 3.22M |
|
Capital Expenditures (Quarter)
|
0.11M | 0.44M | 0.05M | 0.02M | 0.04M | 0.12M | 0.07M | 0.04M | 0.07M | | | | 0.03M | 0.12M | 0.09M | 0.05M | 0.05M | 0.07M | 0.33M | 2.23M | 1.24M | 1.03M | 0.66M | 0.66M | 0.88M | 0.96M | 1.86M | 1.29M | 1.32M |
|
Change in Acquisitions & Divestments (Quarter)
|
4.13M | 1.58M | 1.25M | 1.30M | 1.01M | 0.45M | 0.66M | 1.16M | 1.50M | | | | 0.60M | 1.48M | 0.04M | 1.12M | 1.04M | 2.01M | 3.48M | 3.66M | 7.85M | 3.34M | 4.67M | 7.48M | 5.14M | 8.24M | 7.18M | 6.72M | 6.39M |
|
Cash from Investing Activities (Quarter)
|
2.25M | 0.43M | 0.89M | 0.94M | -0.63M | -0.75M | -0.36M | 0.28M | -0.18M | | | | 0.12M | -0.27M | -0.59M | -1.76M | -4.70M | -3.89M | 1.58M | -2.36M | -2.04M | 0.53M | -3.97M | -0.44M | -2.50M | -5.33M | 1.33M | -0.24M | -1.02M |
|
Other financing activities (Quarter)
|
-0.00M | 0.02M | -0.02M | | -0.04M | 0.08M | | | 0.01M | 0.01M | | | | | | 0.06M | 0.04M | | | 0.06M | 0.08M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
-0.39M | -2.63M | -0.87M | -0.33M | -0.36M | -2.73M | -0.51M | -0.49M | -0.40M | -2.40M | -0.65M | | | | | | | | -0.24M | 0.06M | -0.74M | 0.01M | -0.48M | -0.49M | 0.33M | -0.29M | 0.91M | -2.12M | -0.63M |
|
Dividends Paid - Common (Quarter)
|
0.48M | 2.63M | 0.48M | 0.48M | 0.49M | 2.66M | 0.49M | 0.49M | -0.49M | -2.76M | -0.55M | | | | | | | | 0.24M | 0.37M | 0.37M | 0.44M | 0.50M | 0.63M | 0.65M | 0.65M | 0.67M | 2.74M | 0.69M |
|
Change in Cash (Quarter)
|
3.30M | -0.35M | 0.55M | 1.72M | 0.64M | -1.60M | 1.13M | 1.65M | -0.55M | | | | 0.76M | 0.26M | 0.82M | -0.78M | -0.99M | -1.75M | -1.83M | 0.32M | 0.54M | 1.95M | -1.20M | 0.46M | 3.21M | 5.83M | 5.00M | 3.36M | -4.46M |
|
Free Cash Flow (Quarter)
|
1.33M | 1.40M | 0.48M | 1.09M | 1.59M | 1.76M | 1.94M | 1.82M | -0.04M | | | | 0.22M | 0.41M | 1.32M | 0.92M | 3.66M | 2.31M | -3.50M | 0.39M | 2.08M | 0.38M | 2.58M | 0.72M | 4.49M | 10.49M | 0.92M | 4.43M | -4.13M |
|
Net Cash Flow (Quarter)
|
3.30M | -0.35M | 0.55M | 1.72M | 0.64M | -1.60M | 1.13M | 1.65M | -0.55M | -2.40M | -0.65M | | 0.36M | 0.26M | 0.82M | -0.78M | -0.99M | -1.50M | -1.83M | 0.32M | 0.54M | 1.95M | -1.20M | 0.46M | 3.21M | 5.83M | 5.00M | 3.36M | -4.46M |