|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.74M | -0.94M | 3.15M | 16.67M | 1.09M | 2.63M | -0.78M | 0.65M | 0.66M | 7.88M | -7.36M | -1.55M | -0.09M | -1.18M | | -0.01M | -0.16M | -0.02M | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.23M | 0.14M | 0.15M | 0.15M | 0.17M | 0.17M | 0.37M | 0.13M | 0.18M | 0.19M | 0.15M | 0.16M | 0.15M | | 0.12M | 0.12M | 0.18M | | 0.11M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -0.09M | 0.39M | -0.10M | -0.00M | 0.04M | 0.08M | 0.05M | 0.04M | -6.94M | -0.74M | | -0.69M | -2.77M | 1.03M | | 9.78M | 9.67M | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.81M | 0.33M | 0.00M | 0.05M | 0.04M | 0.37M | 0.35M | 2.78M | | 3.93M | 0.04M | 3.49M | 3.35M | -0.32M | 0.02M | 1.15M | 4.69M | 4.41M | 0.02M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.21M | | | | -51.50M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | | | | 1.11M | | | 1.89M | 2.19M | 2.08M | | | 2.29M | 2.32M | 2.46M | 3.00M | 2.97M | 3.12M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.27M | -3.68M | 3.10M | -1.54M | -0.88M | 6.48M | -4.21M | -3.93M | 3.78M | 0.26M | 0.14M | | | 0.86M | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | -2.47M | 2.65M | 2.26M | 2.19M | 3.48M | 1.47M | -0.28M | 1.72M | 1.17M | 3.28M | -0.92M | 1.34M | -1.54M | | -1.12M | -1.14M | -1.88M | | -1.19M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15M | | | | | | | | | | 15.29M | | | 22.00M | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | -0.14M | 0.94M | 0.04M | 0.04M | 0.04M | | 0.04M | 0.04M | 0.04M | 1.28M | 0.36M | 0.04M | 0.04M | | 0.32M | 0.64M | 0.93M | | 0.22M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | 0.04M | | | | | 0.04M | 0.04M | 39.00 | | 0.04M | 0.04M | 0.04M | | 0.04M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | 1.10M | 1.10M | 1.11M | 0.82M | 0.81M | 0.82M | 0.82M | 0.80M | 0.81M | 0.80M | 0.80M | 0.79M | | 0.26M | 0.54M | 0.81M | | 0.11M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.78M | -6.38M | 10.25M | 1.76M | -0.37M | -2.83M | 1.58M | 2.44M | -0.06M | -5.24M | -1.63M | -2.53M | 13.12M | 13.61M | | -1.41M | 11.87M | 11.75M | | -0.86M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | 0.10M | 0.44M | 0.12M | -0.68M | 0.88M | 0.38M | -0.09M | 0.50M | -0.51M | -0.10M | -0.28M | 0.05M | -0.17M | | -0.25M | -0.44M | -1.02M | | -0.27M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.88M | -1.42M | 0.53M | 0.93M | -0.12M | -0.48M | -0.12M | | 0.17M | -0.32M | -0.02M | | -0.08M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | | -0.03M | -0.01M | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | 0.04M | 0.25M | | -0.11M | -0.04M | 0.26M | -1.59M | 0.44M | -1.20M | 1.08M | | 0.05M | 0.01M | -0.82M | | -0.07M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.06M | 0.06M | 0.08M | 0.07M | 0.07M | 0.10M | 0.05M | 0.03M | 0.02M | -0.01M | 0.03M | 0.01M | 0.02M | | 0.00M | 0.00M | 0.02M | | 0.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | 0.97M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.06M | -0.06M | -0.08M | -0.07M | -0.07M | -0.10M | -0.05M | -0.03M | -0.02M | 0.01M | -0.03M | -0.01M | -0.02M | | -0.00M | -0.97M | -0.27M | | -0.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.37M | | | -0.07M | -0.04M | -0.05M | -0.05M | -0.06M | -0.52M | -1.55M | -1.62M | -0.04M | -0.04M | | -0.02M | -0.04M | -0.05M | | -0.02M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | -6.90M | 2.59M | 2.18M | 2.05M | 3.37M | 1.31M | -0.38M | 1.63M | 0.63M | 1.75M | -2.56M | 1.29M | -1.60M | | -1.13M | -2.15M | -2.21M | | -1.22M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | -2.53M | 2.59M | 2.18M | 2.12M | 3.40M | 1.36M | -0.33M | 1.68M | 1.15M | 3.30M | -0.94M | 1.33M | -1.56M | | -1.12M | -1.15M | -1.90M | | -1.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | -6.90M | 2.59M | 2.18M | 2.05M | 3.37M | 1.31M | -0.38M | 1.63M | 0.63M | 1.75M | -2.56M | 1.29M | -1.60M | | -1.13M | -2.15M | -2.21M | | -1.22M |