|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 0.47M | 0.27M | 0.65M | 2.58M | 2.30M | 3.17M | 2.83M | 2.78M | 1.98M | 3.47M | 1.80M | 2.50M | 1.09M | -0.20M | 1.06M | 1.64M | 2.08M | 0.30M | 0.72M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.10M | 0.10M | 0.11M | 0.11M | 0.17M | 0.16M | 0.18M | 0.23M | 0.17M | -0.34M | 0.23M | 0.29M | 0.28M | -0.27M | 0.15M | 0.36M | 0.20M | 0.19M | 0.09M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48M | 0.13M | 0.32M | 0.13M | 0.37M | 0.88M | -6.33M | 0.82M | -0.37M | 0.72M | -0.75M | 0.48M | 0.48M | 0.42M | 1.73M | 0.28M | 0.27M | 0.62M | 0.43M | -0.08M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25M | 2.20M | -0.10M | 0.01M | 0.04M | 0.10M | | 0.10M | | 0.07M | -7.00M | 0.00M | 2.26M | 0.04M | 0.12M | 2.24M | 0.08M | 0.07M | -0.06M | 3.13M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 1.91M | 0.98M | 0.89M | 0.99M | 0.94M | 1.02M | 1.05M | 1.16M | 1.29M | 0.20M | 1.36M | 2.00M | 0.90M | 0.10M | 0.55M | 1.51M | 0.76M | 1.79M | 0.54M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54M | 0.16M | 1.50M | 3.09M | -1.97M | 1.45M | 3.91M | 8.95M | -2.28M | 5.91M | 0.45M | 1.68M | 6.05M | 5.52M | -5.51M | 2.62M | 1.88M | 0.06M | 1.58M | -2.68M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.16M | 0.16M | 0.17M | 0.17M | 0.17M | 0.17M | 0.18M | 0.18M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.01M | 0.10M | 0.06M | 0.05M | 0.01M | 0.15M | 0.03M | 0.01M | 0.04M | -0.35M | 0.00M | -0.05M | -0.03M | -0.01M | 0.17M | -0.18M | 0.53M | 0.18M | 0.18M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.17M | 0.13M | 0.13M | 0.13M | 0.14M | 0.12M | 0.12M | 0.13M | 0.14M | 0.14M | 0.15M | 0.15M | 0.15M | 0.12M | 0.12M | 0.12M | 0.12M | 0.17M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.54M | -0.73M | 0.15M | -0.97M | -0.24M | -0.68M | 0.32M | 1.61M | -0.03M | -0.98M | -0.35M | -0.51M | -0.17M | 0.68M | 0.10M | 0.51M | -0.33M | 0.04M | -0.13M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.10M | 2.46M | -0.36M | 1.06M | 0.90M | -0.20M | -1.13M | 1.56M | -0.60M | 0.63M | -0.34M | -0.45M | 0.44M | 0.63M | -0.27M | 0.55M | -0.01M | 0.32M | -0.58M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | -1.03M | 1.02M | -1.67M | 2.64M | 0.56M | 2.60M | -0.69M | -1.46M | -0.72M | 1.43M | -2.67M | 0.55M | 1.16M | -0.29M | -0.90M | 1.50M | -0.47M | 0.35M | -1.94M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.31M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | -0.01M | 0.67M | -0.23M | -0.04M | -0.01M | -0.05M | 0.03M | | | | 0.04M | 0.46M | -0.12M | 0.22M | -0.52M | 0.30M | -0.08M | -0.01M | -0.07M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 1.39M | 0.00M | 0.01M | 0.03M | 0.06M | 0.12M | 0.09M | 0.13M | 0.02M | 0.02M | 0.02M | 0.08M | 0.04M | -0.13M | 7.41M | 0.16M | 0.29M | 0.61M | 0.56M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.16M | 0.34M | 4.42M | 2.51M | -0.28M | 0.38M | 0.31M | -0.01M | 0.38M | 0.79M | 1.74M | -2.52M | 2.69M | 0.04M | 0.08M | 0.09M | -0.09M | 0.50M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.62M | 0.84M | 0.60M | 0.81M | 0.71M | 0.92M | 1.00M | 1.07M | 2.31M | 2.77M | 5.73M | 2.52M | 3.61M | 2.91M | 2.00M | 1.61M | 2.26M | 1.26M | 1.40M | 1.94M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | -6.48M | -2.94M | -0.98M | 3.15M | 1.69M | -11.39M | -6.79M | -1.21M | -6.55M | -1.33M | 2.12M | 3.39M | 3.37M | 1.99M | -9.48M | 0.90M | -0.34M | -0.47M | -5.40M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.67M | 2.02M | 1.83M | -0.64M | -0.20M | -1.74M | 2.66M | 0.91M | 2.79M | 1.18M | -2.42M | -0.50M | -0.44M | -6.91M | -1.30M | 3.90M | -1.72M | -0.13M | -0.02M | -0.88M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67M | -4.29M | 0.39M | 1.48M | 0.98M | 1.41M | -4.82M | 3.07M | -0.70M | 0.54M | -3.30M | 3.30M | 9.01M | 1.99M | -4.82M | -2.96M | 1.06M | -0.41M | 1.09M | -8.96M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.53M | -1.23M | 1.49M | 3.08M | -2.00M | 1.40M | 3.79M | 8.86M | -2.41M | 5.89M | 0.43M | 1.65M | 5.98M | 5.49M | -5.38M | -4.79M | 1.72M | -0.23M | 0.97M | -3.24M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67M | -4.29M | 0.39M | 1.48M | 0.98M | 1.41M | -4.82M | 3.07M | -0.70M | 0.54M | -3.30M | 3.30M | 9.01M | 1.99M | -4.82M | -2.96M | 1.06M | -0.41M | 1.09M | -8.96M |