|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.93M | -1.31M | -3.08M | -1.29M | -0.33M | -0.72M | -0.11M | 1.10M | 1.09M | 2.52M | 2.83M | 2.53M | 11.18M | 2.24M | 3.02M | 1.38M | 4.95M | 3.16M | 2.54M | 1.08M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.69M | 0.70M | 0.70M | 0.68M | 0.72M | 0.71M | 0.71M | 0.72M | 0.72M | 0.77M | 0.82M | 0.82M | 0.81M | 0.81M | 1.56M | 0.81M | 1.55M | 1.58M | 1.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.22M | 0.15M | 0.14M | 0.23M | 0.17M | 0.20M | 0.33M | 0.19M | 0.18M | 0.24M | 0.24M | 0.36M | 0.32M | 0.37M | 0.38M | 0.37M | 0.52M | 0.56M | 0.54M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.04M | 0.04M | 0.03M | 0.02M | 0.02M | -0.04M | 0.39M | 0.15M | 0.05M | 0.06M | 0.08M | -7.32M | -0.64M | -0.44M | -0.90M | -0.22M | -0.15M | 0.44M | -0.05M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.01M | 0.07M | 0.01M | -0.09M | 0.01M | 0.07M | 0.02M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.00M | -0.01M | 0.03M | 0.07M | 0.02M | -0.03M | 0.09M | 0.04M | 0.12M | 0.06M | 0.04M | 0.05M | 0.01M | 0.01M | 0.10M | -0.05M | 0.02M | -0.05M | 0.08M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.19M | -1.78M | -4.29M | 4.98M | -6.80M | 3.69M | -4.27M | -2.96M | -0.24M | 8.17M | 0.75M | 9.50M | 1.15M | -0.79M | 8.44M | -2.27M | 9.41M | 5.79M | -4.26M | 11.65M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.09M | 0.09M | 0.32M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.69M | 0.70M | 0.70M | 0.68M | 0.72M | 0.71M | 0.71M | 0.72M | 0.72M | 0.77M | 0.82M | 0.82M | 0.81M | 0.81M | 1.56M | 0.81M | 1.55M | 1.58M | 1.60M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.56M | 0.84M | 2.13M | -0.77M | 6.26M | -0.52M | 0.72M | 2.60M | 2.13M | -3.50M | 0.20M | -1.45M | 4.00M | -1.51M | -1.65M | 4.98M | 4.91M | -5.47M | 2.07M | -4.81M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 1.33M | 0.27M | 1.83M | 3.85M | 1.30M | -0.60M | -3.09M | 0.48M | 0.24M | -0.46M | 0.18M | -1.17M | -1.39M | -0.63M | -0.84M | -0.49M | 2.07M | 0.58M | -2.59M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 1.05M | 2.10M | 7.55M | 1.19M | -2.12M | -4.29M | 1.88M | -1.02M | -0.23M | -4.43M | 0.82M | 4.53M | -5.11M | 1.21M | -1.02M | 5.51M | -1.52M | -4.91M | 1.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.25M | | | -0.14M | -0.64M | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | -0.57M | 0.50M | -3.42M | 3.90M | 10.59M | -12.65M | 3.60M | -0.96M | 2.97M | -1.28M | 4.46M | -5.87M | 0.56M | -2.56M | -0.69M | 3.46M | -1.09M | -0.64M | 1.22M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.48M | 0.45M | 0.29M | 0.69M | 0.39M | 0.53M | 0.64M | 2.59M | 1.65M | 1.26M | 0.47M | 0.98M | 0.28M | 0.68M | 0.69M | 0.52M | 0.77M | 1.57M | 0.67M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45M | -0.48M | -0.45M | -0.29M | -0.69M | -0.39M | -0.53M | -0.64M | -2.59M | -1.65M | -1.26M | -0.47M | -0.98M | -0.28M | -0.68M | -29.42M | -0.52M | -0.77M | -1.57M | -0.67M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.36M | 2.02M | 4.84M | -4.74M | 8.91M | 11.67M | -0.14M | 5.56M | -2.16M | 1.31M | 0.78M | -3.63M | -1.47M | 0.34M | -3.23M | 14.63M | -4.34M | -1.46M | -0.85M | -14.06M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | 0.34M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | -0.03M | -0.03M | 0.02M | -0.04M | -0.33M | -0.27M | 0.14M | 0.39M | -0.07M | -0.12M | 0.01M | 0.13M | -0.02M | -0.05M | -0.27M | 0.28M | -0.28M | -0.07M | -0.25M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.37M | -0.26M | 0.07M | -0.03M | 1.39M | 14.64M | -5.22M | 2.10M | -4.60M | 7.75M | 0.14M | 5.40M | -1.17M | -0.75M | 4.48M | -17.33M | 4.83M | 3.28M | -6.76M | -3.33M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.65M | -2.26M | -4.74M | 4.69M | -7.48M | 3.29M | -4.80M | -3.60M | -2.83M | 6.52M | -0.52M | 9.03M | 0.17M | -1.07M | 7.75M | -2.96M | 8.89M | 5.02M | -5.83M | 10.98M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.29M | -0.24M | 0.10M | -0.05M | 1.43M | 14.96M | -4.95M | 1.96M | -4.99M | 7.82M | 0.26M | 5.39M | -1.30M | -0.73M | 4.52M | -17.05M | 4.55M | 3.56M | -6.69M | -3.08M |