|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 2.19M | 1.87M | 2.76M | -6.56M | 0.51M | 0.22M | -0.59M | 0.24M | 0.28M | 0.08M | -0.19M | 0.25M | 0.68M | 1.46M | 1.26M | 2.38M | 0.80M | 1.20M | 2.54M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.12M | 0.13M | 0.13M | 0.12M | 0.12M | 0.13M | 0.14M | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.06M | 0.15M | 0.03M | 0.06M | 0.44M | 0.39M | 0.05M | 0.07M | 0.41M | 0.34M | 0.11M | 0.12M | 0.12M | 0.12M | 0.12M | 0.06M | 0.12M | 0.06M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.13M | -0.06M | -0.26M | 0.43M | -0.01M | -0.01M | 0.01M | -1.19M | | | | 0.20M | | | | | 0.20M | 0.01M | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.86M | 0.41M | 0.03M | 0.12M | 0.22M | 0.09M | 0.10M | 0.15M | 0.10M | 0.02M | 0.02M | 0.02M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.66M | 0.17M | 0.09M | 0.09M | 0.79M | 0.09M | 0.13M | -0.51M | 0.72M | 0.08M | 0.09M | 0.09M | -0.30M | 0.07M | 0.08M | -0.13M | 0.92M | 0.34M | -0.03M | 0.05M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.83M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.06M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.96M | 0.34M | -1.16M | 0.15M | 0.04M | 0.05M | 0.62M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.12M | 0.13M | 0.13M | 0.12M | 0.12M | 0.13M | 0.14M | 0.13M | 0.14M | 0.14M | 0.15M | 0.16M | 0.15M | 0.16M | 0.18M | 0.18M | 0.16M | 0.17M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.14M | 4.95M | 8.36M | -3.28M | -4.15M | -14.66M | -12.46M | 0.06M | -2.74M | -1.71M | 1.28M | 3.72M | 1.22M | -0.08M | 2.26M | 6.26M | 16.73M | 10.71M | -21.28M | 3.17M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28M | 0.46M | 0.58M | 0.26M | 0.20M | -0.08M | 0.23M | -0.04M | -0.14M | -0.14M | 0.15M | -0.05M | -0.00M | 0.23M | -0.19M | 0.40M | -0.33M | 0.02M | -0.07M | 0.19M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.28M | -0.03M | 0.04M | 0.01M | 8.52M | -11.12M | 11.17M | -18.05M | 18.18M | -1.88M | 2.02M | 0.02M | 5.13M | -0.00M | 4.76M | 16.24M | -21.10M | -0.00M | -25.11M | -3.71M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.38M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43M | | | | 0.17M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.02M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | | 0.11M | | 0.83M | 2.85M | 1.06M | 0.49M | 0.05M | | 0.57M | 3.22M | 0.06M | 0.20M | | 2.56M | 9.17M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.14M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | 0.09M | 0.08M | | 0.12M | | | | | | | | | | | | | 0.98M | 0.22M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.22M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.00M | | -0.00M | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.91M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.91M |