|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.29M | 0.77M | -1.30M | -0.49M | -0.59M | -13.16M | -3.51M | -3.40M | -1.42M | -10.06M | -6.72M | -6.94M | -6.68M | -11.39M | -4.08M | -6.14M | -6.49M | -1.41M | -0.82M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.11M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.12M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.11M | 0.11M | 0.09M | 0.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.45M | | 0.56M | 0.74M | 0.35M | 0.58M | 0.42M | 0.51M | 0.40M | 0.31M | 0.45M | 0.52M | 0.30M | 0.38M | 0.39M | 0.41M | 0.46M | 0.40M | 0.42M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.23M | -0.07M | -0.29M | -0.04M | -0.03M | 1.03M | | | -0.03M | 7.40M | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.01M | 0.23M | | 0.26M | 0.27M | 0.27M | 0.01M | 0.25M | 0.25M | 0.25M | 0.01M | 0.24M | 0.36M | 0.36M | 0.03M | 0.23M | 0.23M | 0.24M | 0.03M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.28M | 0.37M | 0.07M | 0.02M | 0.32M | 0.30M | 4.81M | 0.01M | 0.07M | | | 0.01M | 0.48M | 0.29M | 4.66M | 10.50M | 10.35M | 4.79M | 0.13M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.12M | -0.32M | 0.03M | 0.04M | 0.11M | 0.16M | 0.05M | 0.04M | 0.09M | 0.11M | 0.04M | 0.03M | 0.07M | -0.14M | 0.07M | 0.09M | 0.09M | 0.20M | 0.03M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | 0.79M | 6.34M | 3.37M | 1.56M | 1.29M | 1.64M | 1.87M | 1.38M | 0.82M | 0.84M | 2.15M | 1.88M | 0.04M | 1.19M | 0.73M | 1.36M | 1.38M | 0.54M | 1.95M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.91M | 7.95M | -2.16M | -2.70M | -0.41M | 2.54M | 1.04M | -4.85M | -2.62M | -5.36M | 3.23M | -5.73M | -6.77M | -7.51M | 0.56M | 0.95M | -6.32M | -5.90M | 2.51M | 7.20M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | -0.31M | 0.01M | 0.01M | 0.35M | 0.18M | 0.20M | 0.20M | -0.17M | 0.01M | 0.74M | 0.19M | -0.18M | -0.01M | 0.02M | 0.19M | -0.15M | | 0.73M | 0.20M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.40M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.73M | 0.73M | 0.73M | 0.74M | 0.74M | 0.69M | 0.69M | 0.67M | 0.68M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.31M | 0.56M | 1.56M | -0.89M | -1.23M | 0.16M | 1.13M | -3.48M | 0.32M | 6.73M | -4.40M | -1.67M | -1.61M | 2.84M | -2.38M | -0.26M | 0.60M | 1.01M | 2.95M | 1.29M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.42M | 0.09M | 0.06M | 2.75M | 0.54M | -0.73M | -2.64M | 2.04M | 1.43M | -1.34M | -1.34M | 0.43M | -0.30M | 0.82M | -0.14M | 0.26M | 1.27M | 2.84M | -2.42M | -0.21M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M | -0.05M | -0.53M | 0.10M | 0.71M | -0.43M | -0.17M | 0.25M | 0.90M | -0.19M | -0.53M | -0.90M | 0.71M | 1.97M | 0.46M | 0.50M | -0.35M | 3.59M | 0.38M | -0.71M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.05M | 7.35M | -1.09M | -1.74M | -2.67M | 1.40M | -1.56M | -5.01M | -1.00M | 0.42M | -0.48M | -0.01M | 0.28M | -0.91M | 0.24M | 6.29M | 1.53M | 5.79M | -13.57M | -0.53M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.38M | -0.89M | -0.25M | | -0.80M | 0.81M | -0.62M | -1.22M | 0.09M | 0.08M | 0.25M | 4.18M | -0.43M | -2.72M | 1.08M | 0.28M | 3.42M | 1.14M | 0.51M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.03M | 0.03M | 0.16M | 0.01M | 0.02M | 0.19M | 0.10M | 0.06M | 0.07M | 0.01M | 0.14M | -0.14M | | 0.02M | 0.07M | 0.15M | -0.01M | 0.04M | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.48M | | | | | | | | | | 0.92M | -0.01M | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | 1.31M | 1.40M | 2.89M | 0.80M | 1.81M | 1.63M | 1.61M | 3.11M | 2.23M | 2.47M | 0.25M | 6.44M | 2.55M | 0.16M | 4.10M | 3.98M | 1.42M | 0.05M | 0.04M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | -11.86M | 0.68M | 0.07M | -0.22M | 0.16M | -0.10M | -0.48M | 1.40M | 2.16M | 2.46M | -9.11M | 5.77M | -1.04M | -4.28M | 2.63M | 3.83M | 1.43M | 0.01M | 0.04M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | | 0.07M | | 0.07M | | 0.04M | 0.21M | | | 0.01M | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | | 0.04M | -0.40M | -0.52M | -0.18M | 0.03M | 0.03M | 0.01M | -0.21M | 0.05M | 10.45M | -0.23M | 13.70M | -0.04M | 0.00M | 0.02M | 4.00M | 0.01M | -4.93M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.01M | -0.06M | -0.01M | -0.01M | -0.07M | -0.10M | 0.04M | 0.01M | 0.02M | -0.04M | 0.00M | -0.01M | -0.01M | 0.04M | -0.06M | 0.00M | 0.14M | 0.01M | 0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.13M | -3.90M | -1.50M | -3.04M | -1.15M | 2.45M | 0.86M | -5.26M | -1.19M | -3.38M | 5.70M | -4.39M | -1.24M | 5.13M | -3.73M | 3.53M | -2.47M | -0.33M | 2.54M | 2.32M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.03M | 7.92M | -2.19M | -2.86M | -0.42M | 2.52M | 0.85M | -4.95M | -2.67M | -5.43M | 3.22M | -5.87M | -6.62M | -7.51M | 0.54M | 0.88M | -6.48M | -5.88M | 2.47M | 7.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.10M | -3.91M | -1.44M | -3.02M | -1.14M | 2.52M | 0.96M | -5.30M | -1.21M | -3.40M | 5.74M | -4.39M | -1.23M | 5.14M | -3.76M | 3.58M | -2.47M | -0.46M | 2.52M | 2.31M |