|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | -0.45M | 0.39M | -0.33M | -0.16M | 0.44M | 0.14M | -0.30M | 0.43M | 0.72M | 0.10M | -1.10M | 0.70M | 1.78M | 0.94M | -0.22M | 2.60M | 2.26M | 2.06M | 1.02M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.56M | 2.62M | 2.66M | 2.71M | 2.69M | 2.74M | 2.73M | 2.96M | 2.85M | 2.82M | 2.90M | 2.65M | 2.79M | 2.90M | 3.17M | 3.07M | 3.09M | 3.07M | 3.14M | 3.04M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.96M | 1.44M | 1.05M | -0.41M | 0.06M | 3.13M | 0.32M | 0.20M | 2.28M | 1.27M | 0.36M | 0.26M | 2.65M | 1.18M | 1.11M | 0.66M | -0.73M | 3.33M | 0.17M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48M | -0.22M | 0.72M | -0.46M | 0.03M | 0.10M | 0.35M | -0.30M | 0.20M | 0.43M | 0.31M | -0.19M | 0.59M | 0.98M | 0.54M | 0.52M | 0.84M | 1.17M | 0.20M | 0.40M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 0.01M | 0.18M | 0.28M | -0.04M | -0.09M | 0.17M | 0.45M | -0.07M | -0.17M | 0.45M | -0.13M | 0.45M | 0.36M | -0.84M | 0.26M | -0.22M | 0.06M | 0.42M | 0.20M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.16M | 5.79M | 3.71M | 4.08M | 5.42M | 3.46M | 4.57M | -0.15M | 2.45M | 4.26M | 4.66M | 0.38M | 2.31M | 9.84M | 7.93M | 1.78M | 7.01M | 8.49M | 7.13M | 0.97M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.06M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.66M | 2.62M | 2.66M | 2.71M | 2.69M | 2.74M | 2.73M | 2.96M | 2.85M | 2.82M | 2.90M | 2.65M | 2.79M | 2.90M | 3.17M | 3.07M | 3.09M | 3.07M | 3.14M | 3.04M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | -0.55M | -0.61M | 1.28M | -0.35M | -0.32M | 0.55M | 0.96M | -0.46M | 0.53M | 1.33M | 0.24M | 0.97M | 0.14M | -0.65M | 2.10M | -0.01M | 0.08M | -2.43M | 2.25M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | -0.02M | 0.23M | -0.06M | 1.00M | -0.01M | -0.04M | 0.82M | 0.06M | 0.39M | 0.31M | -0.15M | 0.59M | -0.14M | -0.17M | -0.43M | -0.43M | -0.08M | -0.20M | 0.20M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28M | 1.09M | -1.85M | 1.64M | 0.85M | -1.30M | 1.74M | 0.31M | -1.50M | 0.89M | 2.70M | -1.11M | -2.16M | 2.04M | 0.55M | -1.58M | -0.40M | 1.84M | -0.57M | -3.33M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.38M | -0.11M | 0.38M | 0.05M | -0.65M | 0.38M | 0.61M | 0.83M | 0.16M | 0.10M | 0.14M | 0.69M | -0.24M | -0.83M | 0.18M | -0.13M | 0.10M | 0.79M | 0.14M | 0.13M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | -0.23M | 0.88M | 0.04M | -0.02M | 0.55M | 1.33M | 0.32M | 0.18M | 1.81M | -2.06M | -0.38M | 0.90M | -1.66M | -0.82M | -0.73M | 1.08M | 0.08M | 2.67M | 0.16M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 0.71M | 1.10M | 0.97M | 1.11M | 0.52M | 1.00M | 1.23M | 0.86M | 1.33M | 0.95M | 1.26M | 0.94M | 0.55M | 1.84M | 0.75M | 0.97M | 0.85M | 0.73M | 0.58M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.29M | 0.16M | 0.40M | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.46M | -4.42M | -5.63M | -2.14M | -2.78M | -3.50M | -3.05M | -3.05M | -2.34M | -0.30M | -1.04M | -0.42M | -6.70M | -2.86M | -3.27M | -2.66M | -1.69M | -0.25M | -2.19M | -1.26M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.91M | -47.13M | 75.41M | 12.53M | -11.78M | 0.40M | 0.20M | 16.89M | -16.07M | 41.96M | 8.76M | 0.19M | 31.58M | -31.39M | 50.42M | 0.16M | | 41.34M | 6.72M | 6.14M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | -1.37M | 1.94M | -1.72M | -2.73M | 0.10M | -1.71M | 3.29M | -0.23M | -3.94M | -3.54M | 0.63M | 3.71M | -6.75M | -4.51M | 1.86M | -6.11M | -8.01M | -2.70M | -0.79M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.60M | 0.00M | 0.02M | 0.22M | -0.09M | 0.05M | -0.20M | 0.09M | -0.12M | 0.03M | 0.07M | 0.59M | -0.68M | 0.23M | 0.15M | 0.98M | -0.79M | 0.23M | 2.23M | -1.08M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.87M | 6.02M | 2.83M | 4.04M | 5.44M | 2.90M | 3.23M | -0.47M | 2.27M | 2.45M | 6.71M | 0.75M | 1.41M | 11.50M | 8.75M | 2.51M | 5.93M | 8.41M | 4.46M | 0.81M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.60M | 0.00M | 0.02M | 0.22M | -0.09M | 0.05M | -0.20M | 0.09M | -0.12M | 0.03M | 0.07M | 0.59M | -0.68M | 0.23M | 0.15M | 0.98M | -0.79M | 0.23M | 2.23M | -1.08M |