|
Net Income
|
6.76M | 0.38M | -1.32M | -8.22M | -2.83M | -0.71M | 0.15M | 0.12M | 1.41M | 7.02M | 0.97M | 2.09M | 1.89M | -0.03M | 0.52M |
|
Depreciation and Depletion
|
0.65M | 0.70M | 0.73M | 0.91M | 0.82M | 0.80M | 0.70M | 0.57M | 0.42M | 0.42M | 0.45M | 0.50M | 0.50M | 0.00M | |
|
Share-based Compensation
|
0.18M | 0.36M | 0.43M | 0.57M | 0.31M | 0.27M | 0.07M | 0.09M | 0.06M | 0.11M | 0.79M | 0.41M | 0.39M | 0.00M | 0.04M |
|
Deferred Taxes
|
-3.28M | 0.03M | -0.58M | 3.92M | | | -0.21M | -1.68M | -0.53M | -4.71M | 0.26M | 3.14M | -1.52M | 0.08M | 0.06M |
|
Gains from Sales and Divestitures
|
| -0.01M | 0.04M | 0.01M | 0.03M | 0.05M | 0.01M | | | | 0.06M | 0.03M | 0.03M | 0.00M | |
|
Gains from Investment Securities
|
| 0.09M | 0.13M | 0.18M | 0.22M | 0.19M | 0.18M | 0.18M | 0.15M | 0.08M | 0.06M | 0.03M | 0.01M | -4.32M | |
|
Asset Writedowns and Impairment
|
0.02M | | | | | 0.04M | | 0.10M | | | | | | | |
|
Non-cash Items
|
| | | | | | 0.08M | 0.13M | 0.12M | 0.59M | 0.24M | 0.01M | | 0.07M | 0.35M |
|
Cash from Operations
|
5.50M | 2.32M | -0.47M | -0.66M | -1.30M | 0.69M | 0.28M | 0.68M | 1.66M | 2.67M | 3.19M | 1.35M | -0.82M | 0.39M | 0.87M |
|
Amortizatization of Intangibles
|
0.11M | 0.14M | 0.08M | 0.08M | 0.10M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.02M | 0.02M |
|
Depreciation & Amortization (CF)
|
0.65M | 0.70M | 0.73M | 0.91M | 0.82M | 0.80M | 0.70M | 0.57M | 0.42M | 0.42M | 0.45M | 0.50M | 0.50M | 0.00M | |
|
Change in Receivables
|
-1.00M | 1.47M | -0.04M | 1.11M | -0.03M | 0.66M | 0.89M | -0.11M | 0.00M | 1.05M | -0.32M | 0.55M | 0.61M | -0.19M | 0.14M |
|
Change in Inventory
|
-0.60M | 0.27M | 0.33M | 0.72M | 0.52M | 0.62M | 0.06M | 0.24M | 0.59M | 1.55M | -0.74M | 0.21M | 2.33M | -0.06M | 0.06M |
|
Change in Accured Expenses
|
-0.11M | -0.90M | 0.27M | -0.34M | -0.30M | -1.01M | 0.63M | -0.13M | 0.12M | 1.24M | -0.72M | 0.80M | 1.55M | -0.07M | 0.44M |
|
Change in Taxes
|
| | | | | | | | | | -0.01M | 0.57M | -0.48M | 0.04M | |
|
Capital Expenditures
|
0.77M | 1.69M | 0.91M | 0.45M | -0.75M | 0.42M | 0.29M | 0.13M | 0.32M | 1.16M | 0.41M | 1.10M | 0.66M | | |
|
Sales of Property, Plant and Equipment
|
| | | 0.03M | | 0.09M | 0.12M | 0.10M | | | | | | | |
|
Acquisitions
|
| | | | | | 0.29M | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | 3.40M | | 18.55M | 2.06M | 16.95M | |
|
Cash from Investing Activities
|
-0.77M | -1.69M | -0.91M | -0.42M | -1.01M | -0.33M | -3.04M | -1.00M | -0.32M | -6.16M | -0.43M | 9.41M | -5.83M | 18.82M | |
|
Other financing activities
|
| 0.07M | -1.50M | | 1.50M | | | | 0.03M | | 0.20M | | | | |
|
Long-Term Debt Issuances
|
| 0.55M | | | -1.18M | | | | | | | | | | |
|
Long-Term Debt Repayments
|
2.62M | -3.03M | 1.78M | 0.07M | 1.18M | | | | | | | | | | |
|
Shares Issued
|
| 6.56M | | | | | | 11.04M | 0.93M | 0.44M | 3.25M | 0.18M | 0.19M | | |
|
Shares Repurchased
|
| 0.32M | 0.09M | 0.17M | | | 0.01M | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | 0.06M | 0.01M | | | | | | | |
|
Cash from Financing Activities
|
-4.41M | 8.94M | -3.71M | -0.36M | 0.32M | | -0.01M | 10.79M | 0.93M | 0.44M | 3.11M | -0.07M | -0.86M | | |
|
Change in Cash
|
0.33M | 9.56M | -5.08M | -1.44M | -1.99M | 0.36M | -2.77M | 10.47M | 2.26M | -3.06M | 5.88M | 10.69M | -7.51M | 19.20M | 0.87M |
|
Free Cash Flow
|
4.74M | 0.63M | -1.38M | -1.11M | -0.55M | 0.27M | -0.02M | 0.55M | 1.33M | 1.50M | 2.79M | 0.25M | -1.48M | 0.39M | 0.87M |
|
Net Cash Flow
|
0.33M | 9.56M | -5.08M | -1.44M | -1.99M | 0.36M | -2.77M | 10.47M | 2.26M | -3.06M | 5.88M | 10.69M | -7.51M | 19.20M | 0.87M |