|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.08M | 11.28M | 15.87M | 6.23M | 29.55M | 39.81M | 29.36M | 5.08M | 15.53M | 19.19M | 13.58M | 3.94M | 9.56M | 9.59M | 7.81M | -2.53M | 2.76M | 10.17M | 12.37M | -8.61M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.90M | 0.80M | 0.90M | 0.90M | 0.80M | 0.80M | 0.70M | 0.80M | 0.70M | 0.70M | 0.80M | 0.70M | 0.90M | 0.70M | -1.10M | 0.80M | 0.70M | 0.60M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.04M | 0.11M | -0.01M | 0.40M | 0.18M | 0.25M | 0.09M | 1.06M | 0.76M | 0.24M | 0.24M | 0.28M | 0.47M | 0.06M | 0.03M | 0.04M | 0.49M | 0.09M | 0.47M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.06M | 0.09M | 0.05M | -1.65M | 0.79M | 0.49M | 1.36M | 1.56M | 1.36M | -0.61M | -0.85M | 0.47M | -0.64M | 0.54M | 0.18M | 0.08M | 1.21M | -1.50M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.44M | 0.09M | 4.31M | 7.37M | 0.00M | 750.00 | 0.01M | -3.23M | 0.47M | 2.92M | 0.03M | -16.31M | 2.66M | 2.75M | 2.74M | -0.02M | 0.39M | 0.02M | 0.09M | -1.86M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | -0.03M | 0.02M | 0.66M | -1.81M | 2.87M | -1.24M | 0.51M | 0.34M | -0.05M | 1.32M | 0.16M | 0.28M | | -1.21M | -0.19M | 0.07M | 0.42M | 1.43M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | 10.80M | 10.70M | 8.90M | 13.20M | 16.00M | 15.20M | 20.60M | 17.20M | 18.70M | 26.90M | 26.90M | 20.10M | 15.20M | 14.20M | 8.60M | 9.90M | 13.20M | 16.80M | 10.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.97M | -3.46M | 16.45M | -9.25M | 5.07M | 28.80M | 26.15M | 2.80M | 10.67M | 10.58M | 22.27M | 15.03M | -0.93M | 41.77M | 30.27M | 20.71M | 14.16M | 6.41M | 8.81M | -32.54M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.70M | 0.69M | 0.70M | 0.00M | 1.40M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.80M | 0.87M | 1.03M | 0.82M | 0.82M | 0.82M | 0.83M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.28M | 0.28M | 0.28M | 0.29M | 1.72M | 0.15M | -1.07M | 0.27M | 0.27M | 3.10M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 0.85M | 0.85M | 0.85M | 0.94M | 0.79M | 0.73M | 0.73M | 0.75M | 0.74M | 0.72M | 0.78M | 0.74M | 0.82M | 1.62M | 0.72M | 0.77M | 0.73M | 1.43M | 0.59M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.17M | 19.40M | -11.21M | -7.89M | 24.61M | 6.11M | -4.57M | -19.03M | 18.40M | 10.64M | -4.17M | -19.91M | 10.93M | -8.37M | -1.83M | -13.04M | 13.64M | 8.50M | -10.10M | -8.26M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39M | -0.35M | 10.27M | 34.57M | 6.84M | 16.52M | 1.49M | 28.21M | -8.05M | -3.99M | 3.70M | 15.15M | -6.29M | -27.52M | -18.38M | -8.06M | -17.40M | -0.65M | 19.43M | 39.53M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82M | 7.31M | -0.49M | 7.73M | -1.63M | 9.71M | 2.27M | -5.82M | -1.76M | 4.31M | 0.73M | 6.17M | -10.95M | -4.69M | 4.41M | -1.50M | 4.50M | 2.15M | 11.70M | 1.88M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34M | -0.09M | -0.61M | 1.71M | | | | | -3.78M | 5.52M | 2.47M | 1.06M | -3.75M | 0.86M | 1.09M | 2.64M | -0.53M | -2.66M | 1.19M | 1.63M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 4.03M | -0.26M | -2.65M | -1.22M | -0.46M | 11.67M | -11.77M | 1.49M | 3.71M | -4.52M | 2.50M | 0.14M | 2.64M | 3.96M | -6.82M | -0.37M | 2.92M | 6.04M | -5.15M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.13M | 0.25M | 1.26M | 0.03M | 0.79M | 0.90M | 1.94M | 0.41M | 0.42M | 1.38M | 1.36M | 0.96M | 1.12M | 1.67M | -3.10M | 0.70M | 1.18M | 2.07M | -3.67M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.29M | -0.13M | -0.25M | -1.26M | -0.03M | -0.79M | -0.90M | -1.94M | -0.41M | -0.42M | -1.38M | -1.36M | -0.96M | -21.80M | -1.67M | -1.55M | -1.41M | -0.46M | -2.07M | -3.35M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | -3.00M | 0.07M | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.69M | 2.69M | -8.58M | 4.50M | -3.38M | -12.48M | -30.89M | -10.61M | -3.23M | -11.06M | -28.53M | -5.00M | -0.00M | | -2.64M | -5.51M | -1.83M | -2.70M | -1.36M | -14.34M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | -0.90M | 7.63M | -6.01M | 1.66M | 15.53M | -5.63M | -9.75M | 7.03M | -0.91M | -7.63M | 8.66M | -1.90M | 19.97M | 25.96M | 13.65M | 10.91M | 3.25M | 5.39M | -50.23M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.26M | -3.59M | 16.21M | -10.51M | 5.04M | 28.01M | 25.25M | 0.85M | 10.25M | 10.15M | 20.89M | 13.66M | -1.89M | 40.64M | 28.60M | 23.80M | 13.46M | 5.24M | 6.75M | -28.87M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | -0.90M | 7.63M | -6.01M | 1.66M | 15.53M | -5.63M | -9.75M | 7.03M | -0.91M | -7.63M | 8.66M | -1.90M | 19.97M | 25.96M | 13.65M | 10.91M | 3.25M | 5.39M | -50.23M |