|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21M | 2.61M | 2.17M | 0.29M | 0.58M | 2.12M | 2.52M | 3.24M | 2.82M | 2.79M | 2.28M | 1.46M | 0.66M | 0.23M | 0.49M | 1.50M | -2.33M | -0.50M | -0.94M | 1.24M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.36M | 0.35M | 0.41M | 0.32M | 0.31M | 0.32M | 0.38M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.45M | 0.01M | 0.36M | 0.37M | 0.01M | 0.01M | 0.41M | 0.47M | 0.60M | 0.01M | 0.42M | 0.35M | 0.01M | 0.54M | 0.41M | 0.42M | 0.43M | 0.35M | 0.40M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.07M | -0.14M | -0.27M | -0.44M | -0.37M | -0.36M | -0.50M | -0.40M | -0.28M | -0.42M | -0.06M | 0.23M | 0.12M | -0.21M | -1.65M | 0.20M | 0.01M | 0.34M | -1.58M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.05M | 0.08M | 0.09M | 0.02M | 0.05M | 0.08M | 0.09M | 0.01M | 0.06M | 0.17M | 0.18M | 0.04M | 0.01M | 0.09M | 0.10M | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.28M | | 0.14M | 0.04M | | 0.20M | 0.06M | 0.62M | 0.02M | | -0.04M | 0.17M | 0.02M | 0.60M | 0.00M | 0.02M | 0.01M | -0.02M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.05M | 0.06M | 0.05M | 0.12M | 0.11M | 0.08M | 0.46M | 0.14M | 0.13M | 0.12M | 0.12M | 0.18M | 0.13M | 0.20M | 0.19M | 0.21M | 0.10M | 0.28M | 0.23M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.06M | 0.10M | 0.17M | 0.17M | 0.17M | 0.19M | 0.19M | 0.17M | 0.17M | 0.23M | | 0.26M | 0.26M | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34M | 4.20M | 4.26M | 2.72M | -2.79M | -2.29M | 1.42M | 2.27M | 2.48M | 2.86M | 6.18M | 4.68M | 2.08M | -5.09M | 4.25M | 2.59M | 5.54M | -0.69M | 3.49M | -1.02M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | 0.72M | 0.70M | 0.98M | 1.28M | 1.25M | 1.15M | 1.06M | 1.18M | 1.17M | 1.17M | 1.17M | 1.28M | 1.52M | 1.66M | 0.92M | 1.74M | 1.56M | 1.70M | 1.79M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.08M | -0.66M | -0.55M | 0.90M | 0.83M | 5.78M | -1.71M | -0.01M | -0.29M | 0.66M | -0.85M | -2.51M | 0.98M | 4.71M | -2.00M | 1.81M | -8.49M | 1.63M | -2.53M | 4.86M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 0.54M | 0.72M | 0.49M | 2.18M | 2.72M | 3.65M | 2.08M | 2.04M | -1.34M | -0.68M | -2.04M | 0.40M | -2.36M | 2.10M | -5.03M | 0.59M | -0.79M | 0.72M | 3.65M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | -0.13M | 0.32M | -0.25M | 1.59M | 1.91M | 0.44M | -1.07M | 0.40M | -2.01M | 1.51M | -1.71M | 1.31M | -3.21M | 0.87M | -1.28M | 0.01M | -0.91M | 0.39M | 3.66M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.01M | 0.12M | -0.11M | 0.04M | -1.02M | 1.02M | -0.19M | -0.14M | 0.22M | 0.24M | -0.09M | 0.94M | -1.06M | 0.30M | -0.10M | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | -0.05M | 0.02M | -0.00M | -0.40M | -0.08M | -0.20M | 0.10M | 0.86M | -1.08M | -0.07M | -0.08M | -0.41M | -0.45M | 0.03M | -0.55M | -0.72M | -0.17M | -0.70M | 1.70M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | -0.30M | 1.20M | -2.92M | -0.35M | 0.43M | -0.91M | -0.54M | 0.74M | -0.76M | 0.33M | -0.33M | -0.78M | 0.02M | -0.12M | -0.02M | -0.52M | -0.14M | 1.87M | -1.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.07M | 0.11M | 0.42M | 0.34M | 0.37M | 0.34M | 0.32M | 0.33M | 0.38M | 0.27M | 0.31M | 0.34M | 0.32M | 0.51M | 0.16M | 0.23M | 0.46M | 0.41M | 0.53M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.38M | | | | 0.37M | | | | | 18.90M | -0.18M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.39M | -0.07M | -0.11M | -20.80M | -0.34M | -3.48M | -0.35M | 2.99M | -0.33M | -0.38M | -0.27M | -0.31M | -19.24M | -0.14M | -0.51M | -0.16M | -0.23M | -0.46M | -0.41M | -0.53M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.61M | | 0.03M | 0.01M | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 0.28M | 0.02M | 20.71M | -0.83M | -0.98M | -0.94M | -0.98M | -0.85M | 18.96M | -1.52M | -0.97M | -0.87M | -0.98M | -6.31M | -0.48M | -3.41M | -2.20M | -1.23M | -1.39M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.02M | -0.05M | -0.18M | -0.03M | 0.09M | -0.63M | 0.25M | 0.07M | 0.05M | -0.13M | 0.17M | 0.11M | -0.76M | 0.17M | -0.08M | 0.32M | 0.55M | | -0.09M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 4.43M | 4.12M | 2.45M | -3.98M | -6.67M | -0.51M | 4.54M | 1.37M | 21.49M | 4.25M | 3.58M | -17.93M | -6.96M | -2.40M | 1.86M | 2.22M | -2.80M | 1.85M | -3.04M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.72M | 4.12M | 4.15M | 2.30M | -3.12M | -2.67M | 1.09M | 1.95M | 2.15M | 2.48M | 5.91M | 4.37M | 1.74M | -5.41M | 3.74M | 2.42M | 5.31M | -1.15M | 3.08M | -1.56M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 4.41M | 4.16M | 2.63M | -3.96M | -6.75M | 0.13M | 4.29M | 1.30M | 21.44M | 4.38M | 3.40M | -18.04M | -6.21M | -2.56M | 1.94M | 1.90M | -3.35M | 1.85M | -2.94M |