|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.61M | 3.74M | 5.26M | 13.20M | -6.69M | 0.20M | -6.57M | 1.82M | -5.37M | 2.13M | -1.29M | 1.28M | | -3.69M | -9.48M | -16.18M | | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.20M | 0.21M | 0.19M | 0.51M | 0.33M | 0.31M | 0.35M | 0.57M | 0.46M | 0.42M | 0.21M | 0.50M | 0.47M | 0.56M | 0.43M | 0.36M | 0.54M | 0.43M | 0.33M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -0.08M | 5.56M | | 0.66M | -0.60M | -4.44M | -0.22M | -0.15M | -0.09M | -4.08M | -0.65M | 0.07M | 0.04M | -9.99M | -0.13M | -0.16M | 0.02M | -6.64M | -0.01M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.47M | 0.00M | -1.28M | 0.08M | 0.15M | -1.09M | 0.09M | 2.56M | 0.79M | 0.90M | 1.53M | 0.02M | -7.62M | 1.42M | 0.50M | 0.93M | -0.13M | 1.56M | -2.37M | 0.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94M | 1.30M | 1.67M | 2.04M | 3.72M | 2.85M | 2.93M | 4.12M | 3.47M | 3.12M | 4.26M | 4.41M | 2.58M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 0.04M | 0.04M | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.34M | 3.52M | 7.31M | 0.57M | -1.18M | 1.32M | 2.14M | -2.21M | 3.23M | -2.74M | -1.46M | 0.08M | 3.20M | -1.90M | -0.26M | -7.34M | -0.79M | 8.89M | -6.31M | 4.47M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.52M | 10.84M | 9.05M | 9.68M | 8.95M | 8.82M | 9.10M | 7.89M | 7.73M | 7.48M | 7.52M | 7.29M | 7.29M | 6.85M | 6.18M | 6.26M | 5.17M | 3.78M | 3.62M | 3.58M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.26M | 1.96M | 3.04M | -6.06M | 4.97M | 3.55M | 2.68M | 5.92M | -0.97M | 1.60M | -0.92M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.26M | -1.45M | -3.50M | -3.11M | -0.54M | 5.42M | 1.19M | -0.58M | -1.55M | -12.31M | 12.42M | 0.06M | -0.57M | -12.28M | 13.21M | -0.12M | -0.31M | 8.18M | -9.82M | -1.16M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.43M | -1.75M | -10.88M | 2.43M | -6.11M | 0.70M | 2.75M | 0.57M | -0.33M | 0.12M | -0.01M | -2.10M | -6.84M | 9.54M | -2.95M | 0.05M | 0.77M | 0.01M | -1.13M | 0.06M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.81M | -3.44M | -1.11M | 0.38M | -1.39M | -0.48M | -0.52M | -0.19M | -0.70M | -0.81M | -0.58M | -0.42M | -0.62M | -0.57M | 0.32M | -0.89M | -1.14M | 0.52M | -2.28M | -1.09M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19M | 2.42M | 2.13M | 1.78M | 2.79M | 1.17M | 1.80M | 1.19M | 1.09M | 1.51M | 1.32M | 1.03M | 1.95M | 3.57M | 2.66M | 1.55M | 1.37M | 0.62M | -2.00M | 0.76M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.34M | 1.52M | 14.41M | 0.34M | 0.08M | 0.01M | 4.05M | 1.26M | 1.92M | 4.72M | 3.15M | 0.01M | 3.93M | 6.37M | 5.41M | 0.69M | 0.40M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.71M | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | -2.77M | 0.19M | 11.95M | -2.07M | -1.36M | -1.60M | 4.54M | 0.11M | 0.66M | 3.32M | 2.10M | -1.94M | 0.36M | 3.22M | 3.86M | -0.67M | 1.94M | 2.58M | -0.76M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.65M | -13.44M | -2.45M | -20.05M | | 0.37M | -0.01M | -0.17M | -2.66M | | -4.27M | -1.36M | -0.52M | -1.14M | -6.78M | | | -1.37M | -0.41M | -1.08M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.39M | -12.68M | 5.04M | -7.53M | -3.25M | 0.33M | 0.52M | 2.16M | 0.68M | -2.08M | -2.41M | 0.82M | 0.74M | -2.68M | -3.83M | -3.48M | -1.46M | 9.46M | -4.14M | 2.64M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.15M | 1.09M | 5.18M | -1.21M | -3.97M | 0.15M | 0.34M | -3.40M | 2.14M | -4.25M | -2.78M | -0.95M | 1.25M | -5.48M | -2.92M | -8.89M | -2.16M | 8.28M | -4.31M | 3.71M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.39M | -12.68M | 5.04M | -7.53M | -3.25M | 0.33M | 0.52M | 2.16M | 0.68M | -2.08M | -2.41M | 0.82M | 0.74M | -2.68M | -3.83M | -3.48M | -1.46M | 9.46M | -4.14M | 2.64M |