|
Net Income (Quarter)
|
-1.42M | -0.74M | 10.63M | 2.29M | | | -3.96M | 1.61M | | | -1.97M | | -0.07M | -0.91M | -1.64M | -0.87M | -0.99M | -6.40M | -0.90M | -6.41M | -0.79M | -2.14M | -2.69M | -2.31M | -2.87M | -3.26M | -4.28M | -2.03M | -2.33M | -3.49M | -4.49M | -2.59M | -2.96M | -4.67M | -5.33M | -3.21M | -0.39M | -2.99M | -3.43M | -2.33M | -0.50M | 0.53M | -0.32M | 21.72M | -5.38M | 8.05M | 1.14M | -6.70M | -0.68M | -1.92M | -9.57M | -5.98M | -8.32M | -3.68M | -7.48M | -3.94M | -5.01M | -5.47M | -7.29M | 4.27M | -4.49M | -0.96M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 0.08M | | 0.14M | 0.17M | 0.07M | 0.23M | 0.17M | 0.17M | 0.19M | 0.18M | 0.16M | 0.18M | 0.13M | 0.07M | | | |
|
Share-based Compensation (Quarter)
|
0.44M | 0.39M | 0.39M | 0.23M | 0.22M | 0.19M | 0.20M | 0.12M | 0.12M | 0.14M | 0.14M | 0.10M | 0.19M | 0.27M | 0.14M | 0.13M | 0.18M | 0.26M | 0.26M | 0.27M | 0.33M | 0.48M | 0.55M | 0.43M | 0.36M | 0.42M | 0.39M | 0.39M | 0.12M | 0.48M | 0.77M | 0.49M | 0.59M | 0.67M | 0.52M | 0.73M | 0.59M | 0.41M | 0.40M | 0.31M | 0.38M | 0.50M | 1.43M | 0.33M | 0.33M | 0.49M | 0.46M | 0.39M | 0.29M | 0.25M | 0.25M | 0.11M | 0.18M | 0.08M | 0.07M | 0.04M | 0.06M | -0.03M | 0.05M | 0.01M | 0.01M | 0.01M |
|
Deferred Taxes (Quarter)
|
| -0.10M | 3.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | -0.01M | -0.04M | -0.04M | -0.05M | 0.07M | 0.07M | 0.07M | 0.04M | 0.16M | 0.16M | 0.16M | 0.11M | 0.12M | 0.13M | 0.14M | 0.07M | 0.14M | 0.14M | 0.19M | 0.04M | 0.11M | 0.41M | 0.47M | 0.30M | 0.40M | 0.40M | 0.77M | 0.27M | 0.41M | 0.59M | 0.60M | 0.48M | 0.48M | 0.51M | 0.03M | 0.46M | 0.46M | 0.57M | 0.03M | 0.03M | 0.03M | 0.06M | 0.06M | 0.00M | 15.00 | 16.00 | 0.03M | 0.00M | 17.00 | 12.00 |
|
Gains from Investment Securities (Quarter)
|
| | 0.11M | | | | 0.12M | | | | 0.07M | | 0.05M | 0.02M | | -0.03M | 0.44M | 0.07M | 315.00 | 0.01M | 0.07M | 0.07M | 0.27M | 0.00M | | 0.29M | -0.04M | 0.36M | 0.18M | 0.18M | -0.02M | 0.27M | 0.31M | 0.16M | 15.00 | 0.43M | 0.44M | 0.44M | -101.00 | 0.12M | 0.00M | 1.06M | | 0.79M | 0.79M | 1.09M | -0.01M | 0.01M | 0.19M | 0.19M | 0.20M | 0.14M | 0.14M | 0.14M | -0.01M | -0.04M | 69.00 | 69.00 | | 0.00M | 26.00 | 26.00 |
|
Asset Writedowns and Impairment (Quarter)
|
| 0.03M | | 0.15M | -0.14M | -0.01M | -0.19M | 0.00M | 0.00M | -0.19M | 0.02M | -0.05M | -0.07M | 0.04M | -0.04M | 0.03M | 0.15M | 0.17M | -0.01M | 0.19M | -0.18M | | 0.59M | -0.01M | | 0.00M | 0.80M | 0.32M | 0.01M | 0.09M | 0.57M | -0.26M | -0.18M | 0.14M | 0.90M | 0.16M | 0.21M | -0.32M | 0.01M | 0.29M | -0.05M | 0.02M | 0.02M | 0.43M | -0.07M | -0.02M | 1.62M | 0.02M | 0.17M | -0.05M | 1.43M | 0.01M | -0.08M | -0.84M | -0.03M | -0.06M | -0.35M | 4.83M | -4.81M | -0.07M | -0.03M | -0.02M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | 0.42M | 0.24M | 0.18M | 0.36M | 0.36M | 0.13M | 0.09M | 0.07M | 0.26M | 0.27M | 0.26M | 0.02M | 0.04M | 0.07M | 0.32M | 0.32M | 0.30M | | 0.25M | 0.17M | | 0.27M | 0.08M | 0.39M | 0.42M | 0.45M | 0.50M | 0.54M | 0.58M | 0.01M | 0.09M | | | 0.87M | 0.05M | 1.01M | | | | 0.05M | | 0.05M | | 0.00M | | | | | 26.00 | |
|
Cash from Operations (Quarter)
|
| -2.41M | 0.38M | -0.22M | 0.47M | 0.76M | -0.06M | -0.41M | -0.56M | 0.01M | 0.52M | -0.13M | -0.11M | -0.51M | 0.18M | -0.75M | -0.60M | -2.35M | 0.53M | -3.67M | -1.95M | -1.41M | -0.65M | -0.96M | -1.61M | -2.16M | -1.18M | -2.89M | -0.48M | -2.39M | -0.59M | -0.58M | -0.94M | -2.56M | -4.93M | -1.65M | 2.92M | -1.44M | -0.95M | -2.04M | -2.01M | -6.06M | -3.16M | -3.21M | -2.94M | -6.08M | -5.59M | -6.06M | -4.88M | -6.87M | -0.78M | -1.22M | -1.89M | -2.73M | -4.05M | -0.92M | -2.49M | -0.68M | -1.03M | -5.75M | -2.89M | -0.35M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.04M | 0.01M | | | | | | | 0.09M | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | -0.41M | 0.36M | 0.74M | 0.69M | -1.41M | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.18M | 0.20M | 0.21M | 0.20M | 0.35M | 0.30M | 0.19M | 0.18M | 0.15M | 0.15M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.13M | 0.13M | 0.09M | 0.16M | 0.17M | 0.14M | 0.07M | 0.15M | 0.14M | 0.13M | 0.14M | 0.16M | 0.17M | 0.18M | 0.17M | 0.15M | 0.13M | 0.12M | 0.10M | 0.11M | 0.10M | 0.08M | 0.10M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.09M | 0.12M | 0.58M | 0.49M | 0.53M | 0.64M | 0.53M | 0.54M | 0.32M | 0.03M | 0.56M | 0.55M | 0.18M | 0.03M | 0.44M | 0.42M | 0.04M | 0.40M |
|
Change in Receivables (Quarter)
|
| 2.08M | 1.49M | -0.00M | 0.72M | 0.10M | 1.09M | 0.02M | -0.09M | 0.39M | -0.37M | -0.04M | -0.16M | 359.00 | 0.28M | -0.05M | 0.01M | 0.01M | 1.24M | 0.11M | 0.59M | -0.71M | 0.34M | -0.49M | -0.05M | -0.31M | 1.06M | 0.88M | -0.77M | -0.01M | -0.10M | -0.58M | 0.66M | -0.05M | 0.02M | -0.15M | -0.07M | 0.18M | 0.16M | 0.04M | -0.03M | 0.72M | 0.29M | 0.38M | 0.07M | 0.07M | 0.19M | -0.04M | -0.68M | 4.15M | -1.23M | -1.48M | 0.16M | -0.14M | 1.04M | -0.14M | 0.43M | 0.52M | 0.25M | -0.12M | -0.03M | -448.00 |
|
Change in Inventory (Quarter)
|
| -0.15M | -0.82M | 0.92M | 1.27M | 0.73M | 0.12M | -0.51M | 0.24M | -0.01M | -0.16M | -0.31M | 1.13M | -0.10M | -0.09M | 0.17M | 0.50M | -0.18M | 1.05M | 1.55M | 1.94M | 0.31M | -1.78M | -0.22M | -0.47M | 0.69M | -0.28M | 0.44M | 0.62M | -0.16M | -0.74M | -0.73M | -0.61M | -0.34M | 0.53M | 0.16M | 0.01M | -0.73M | -0.29M | 0.14M | -0.43M | 1.26M | 2.23M | 1.12M | 0.66M | -0.01M | -0.34M | -0.23M | 0.17M | 1.51M | -2.69M | -0.84M | -0.24M | -1.49M | -1.38M | -0.79M | -1.28M | 0.04M | -1.64M | -0.62M | -0.01M | 0.26M |
|
Change in Account Payables (Quarter)
|
| 0.29M | 0.33M | -1.22M | -0.58M | -0.10M | -0.42M | 0.16M | -0.10M | 0.19M | 0.43M | -0.57M | 0.39M | -0.04M | 0.14M | 0.11M | -0.02M | -0.20M | 1.08M | -0.47M | 0.60M | -0.73M | -0.43M | 0.05M | 0.01M | 0.35M | 0.68M | -0.23M | 1.09M | -0.59M | 0.46M | -0.14M | -0.02M | -1.52M | -0.65M | 0.84M | 0.23M | 0.22M | 0.26M | -0.03M | -0.77M | -0.48M | 0.09M | -0.48M | 0.17M | -0.17M | -1.43M | 2.96M | -0.96M | 3.14M | -0.42M | 3.01M | 0.06M | 0.55M | -1.81M | 1.57M | 0.74M | 0.75M | -0.55M | -4.51M | -0.08M | -0.63M |
|
Change in Accured Expenses (Quarter)
|
| -0.30M | -0.02M | 0.14M | 0.04M | -0.15M | 0.07M | -0.28M | 0.18M | -0.06M | 0.13M | 0.09M | 0.28M | -0.06M | 0.37M | -0.14M | 0.06M | -0.16M | -0.09M | 0.03M | 0.26M | -0.22M | -0.24M | 0.05M | 0.05M | 0.21M | 0.29M | -0.30M | -0.20M | 0.11M | 0.08M | 0.47M | -0.61M | 0.06M | 0.93M | -0.42M | -0.60M | 0.02M | -0.23M | 0.11M | -0.02M | -0.22M | 0.09M | 0.07M | 0.01M | 0.13M | -0.04M | -0.14M | 0.07M | -0.03M | -0.01M | -0.18M | 0.24M | 1.66M | -1.42M | -0.13M | 0.00M | 0.43M | -4.31M | -0.50M | -0.05M | -0.04M |
|
Change in Taxes (Quarter)
|
| -0.01M | 0.01M | -0.01M | | -0.00M | 0.01M | -0.02M | | 30.00 | 0.00M | -900.00 | -150.00 | 0.00M | -297.00 | -30.00 | | -316.00 | -315.00 | 3.00 | | | 0.00M | -0.00M | -0.00M | 0.00M | | -456.00 | 0.00M | 0.00M | 0.09M | -0.01M | | -52.00 | -15.00 | 244.00 | | 0.00M | -0.05M | | | | 0.05M | | | 0.00M | | 0.01M | -0.01M | | -0.00M | | | -100.00 | 0.01M | -61.00 | | | | 0.01M | 0.00M | -0.00M |
|
Other Working Capital Changes (Quarter)
|
| 0.01M | 0.00M | 0.09M | -0.11M | 0.02M | 0.04M | 0.01M | -0.04M | | 0.07M | -0.20M | 0.35M | -0.03M | -0.12M | 0.01M | -0.02M | 0.14M | -0.12M | 0.28M | 0.33M | 0.25M | -0.63M | 0.29M | 0.08M | 0.08M | 0.29M | 0.26M | -0.02M | -0.20M | -0.20M | -0.10M | 0.01M | 0.22M | 0.01M | 0.04M | -0.04M | 0.15M | 0.13M | 0.04M | -0.12M | 1.99M | -0.27M | 0.14M | 0.38M | 0.19M | 3.13M | 0.51M | -2.36M | 1.54M | 3.93M | 2.45M | -3.95M | 2.98M | -1.83M | 0.15M | -0.27M | -0.51M | -0.19M | -0.66M | 0.10M | 1.34M |
|
Capital Expenditures (Quarter)
|
| -0.11M | 0.60M | 0.09M | 0.04M | 0.10M | -0.11M | 0.07M | 0.03M | 0.06M | 0.24M | 0.16M | 0.06M | 0.03M | 0.02M | 0.04M | 0.06M | 0.06M | 0.27M | 0.12M | 0.10M | 0.02M | 0.18M | 0.05M | 0.09M | 0.15M | 0.06M | 0.03M | 0.27M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.06M | 0.01M | 0.00M | 0.13M | 0.00M | 0.09M | 0.50M | 0.02M | 0.08M | 5.38M | 0.12M | 0.85M | 1.77M | 0.15M | 0.02M | 0.12M | 0.02M | 0.03M | 0.03M | | 0.55M | | -0.53M | 0.53M | 0.04M | 0.18M | 0.04M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | | -0.12M | 0.12M | | | |
|
Change in Intangibles (Quarter)
|
| -0.02M | 0.07M | 0.00M | 0.02M | 0.00M | 0.01M | | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.03M | 0.03M | 0.04M | 0.02M | -0.03M | 0.06M | 0.01M | 0.02M | 0.11M | 0.05M | 0.03M | 0.03M | 0.03M | 0.01M | 0.04M | 0.02M | 0.08M | 0.01M | 0.03M | 0.02M | 0.02M | 0.03M | 0.03M | 0.00M | 0.02M | 0.01M | 0.03M | 0.04M | -0.03M | 0.04M | 0.02M | 0.02M | 0.20M | 0.95M | 0.04M | 0.02M | 0.10M | -0.04M | 0.05M | 0.03M | 0.04M | 0.04M | 0.09M | | | | 0.04M | 0.05M | -0.01M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | 1.15M | | | | | | | | 0.40M | 0.11M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -0.13M | -0.10M | -0.09M | -0.06M | -0.10M | 0.10M | -0.07M | -0.04M | -0.73M | -0.24M | -0.16M | -0.06M | -0.06M | -0.05M | -0.08M | -0.08M | -0.86M | -0.33M | 1.37M | -0.13M | -0.13M | -0.22M | -0.07M | -0.12M | -0.18M | -0.57M | -0.07M | -0.30M | -0.09M | -0.02M | 0.45M | -0.04M | 0.05M | -0.54M | -0.08M | -0.02M | -0.03M | -0.14M | -0.03M | -0.13M | -0.73M | -0.61M | -0.10M | -6.41M | -11.45M | -1.17M | -3.20M | -0.17M | -0.13M | 0.55M | -0.07M | -0.06M | -0.07M | -0.04M | 0.16M | -0.12M | 0.36M | -0.00M | -0.09M | -0.23M | -0.04M |
|
Other financing activities (Quarter)
|
| | -0.12M | | | -0.07M | 0.07M | | | | | | | | | 0.22M | | 0.34M | 0.01M | -0.00M | 0.01M | 0.02M | | | | | 0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 0.79M | 0.26M | | -0.07M | | 0.93M | | -0.00M | -0.00M | -0.04M | -0.02M | -0.02M | 0.72M | -0.03M | 1.75M | -0.02M | 5.41M | -0.03M | 1.53M | 0.48M | 8.68M | -0.01M | -0.01M | -0.01M | 0.01M | 3.81M | -0.01M | 0.69M | 1.97M | 0.35M | 0.24M | 1.28M | 9.62M | 0.98M | 0.52M | -4.95M | 2.41M | 0.18M | 2.04M | 17.98M | -1.25M | | 66.57M | | | -1.98M | -2.20M | -2.06M | -0.17M | -2.53M | 0.62M | 2.01M | 2.09M | 2.67M | 1.01M | 2.20M | 0.12M | 1.07M | 9.15M | -0.02M | 0.56M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| -1.75M | 0.53M | -0.31M | 0.34M | 0.66M | 0.97M | -0.48M | -0.61M | -0.72M | 0.24M | -0.31M | -0.19M | 0.15M | 0.09M | 0.92M | -0.70M | 2.21M | 0.17M | -0.78M | -1.60M | 7.14M | -0.89M | -1.04M | -1.74M | -2.33M | 2.07M | -2.97M | -0.09M | -0.51M | -0.26M | 0.12M | 0.30M | 7.12M | -4.49M | -1.22M | -2.05M | 0.94M | -0.91M | -0.03M | 15.84M | -8.04M | -3.77M | 63.26M | -9.35M | -17.53M | -8.74M | -11.45M | -7.11M | -7.16M | -2.76M | -0.67M | 0.06M | -0.72M | -1.43M | 0.25M | -0.41M | -0.20M | 0.04M | 3.31M | -3.14M | 0.17M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.00M | | -0.43M | | | | | | | | | | | | | | | | | 0.14M | 0.02M | |
|
Free Cash Flow (Quarter)
|
| -2.30M | -0.22M | -0.31M | 0.43M | 0.66M | 0.04M | -0.48M | -0.59M | -0.04M | 0.29M | -0.29M | -0.17M | -0.54M | 0.15M | -0.79M | -0.66M | -2.40M | 0.25M | -3.79M | -2.05M | -1.43M | -0.83M | -1.01M | -1.69M | -2.31M | -1.23M | -2.92M | -0.75M | -2.40M | -0.60M | -0.59M | -0.96M | -2.56M | -4.94M | -1.71M | 2.91M | -1.45M | -1.08M | -2.05M | -2.11M | -6.56M | -3.18M | -3.28M | -8.32M | -6.20M | -6.45M | -7.83M | -5.03M | -6.89M | -0.90M | -1.24M | -1.92M | -2.77M | -4.05M | -1.47M | -2.49M | -0.15M | -1.55M | -5.80M | -3.07M | -0.40M |
|
Net Cash Flow (Quarter)
|
| -1.75M | 0.53M | -0.31M | 0.34M | 0.66M | 0.97M | -0.48M | -0.61M | -0.72M | 0.24M | -0.31M | -0.19M | 0.15M | 0.09M | 0.92M | -0.70M | 2.21M | 0.17M | -0.78M | -1.60M | 7.14M | -0.89M | -1.04M | -1.74M | -2.33M | 2.07M | -2.97M | -0.09M | -0.51M | -0.26M | 0.12M | 0.30M | 7.12M | -4.49M | -1.22M | -2.05M | 0.94M | -0.91M | -0.03M | 15.84M | -8.04M | -3.77M | 63.26M | -9.35M | -17.53M | -8.74M | -11.45M | -7.11M | -7.16M | -2.76M | -0.67M | 0.06M | -0.72M | -1.43M | 0.25M | -0.41M | -0.20M | 0.04M | 3.31M | -3.14M | 0.17M |