|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.92M | -1.26M | -5.61M | 0.34M | -0.07M | -0.08M | -0.76M | 0.37M | 0.50M | 2.17M | 1.70M | 5.10M | 4.25M | 5.01M | 2.87M | 4.85M | 5.19M | 5.78M | 4.10M | 6.76M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50M | 0.80M | 0.90M | 0.20M | 0.90M | 0.90M | 0.90M | 8.70M | 9.20M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.42M | 0.42M | 0.42M | 0.33M | 0.58M | 0.57M | 0.49M | 1.13M | 0.21M | 0.23M | 0.27M | 0.24M | 0.52M | 0.78M | 0.36M | 0.58M | 0.61M | 0.58M | 0.58M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | -0.22M | | -0.01M | 0.37M | -0.07M | 0.23M | 0.15M | 0.25M | 1.01M | 0.43M | 1.46M | 1.20M | 1.40M | 0.18M | 1.45M | 1.56M | 1.79M | 1.86M | 2.12M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | -0.03M | 0.17M | 0.09M | -0.65M | 1.07M | -0.29M | 0.18M | -0.10M | -0.08M | 0.06M | 0.18M | -0.01M | 2.00M | -1.61M | 0.02M | -0.02M | 0.01M | 1.98M | -0.12M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | 0.14M | | | | | 0.05M | 0.78M | | 3.19M | | | 0.14M | 1.73M | 0.06M | | | 2.60M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.37M | 7.21M | 8.57M | 5.00M | 8.25M | 6.93M | 7.59M | 18.22M | 4.42M | 3.06M | -7.67M | 5.61M | 25.51M | 25.92M | 9.43M | 21.27M | 11.00M | 16.80M | 13.87M | 23.04M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.05M | 0.13M | 0.10M | 0.14M | 0.15M | 0.17M | 0.21M | 0.22M | 0.21M | 0.29M | 0.33M | 0.33M | 0.33M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.33M | 6.39M | 6.39M | 6.06M | 6.04M | 6.02M | 6.00M | 6.17M | 6.42M | 6.81M | 7.16M | 7.09M | 7.71M | 8.09M | 8.47M | 8.64M | 8.97M | 9.25M | 9.80M | 10.32M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45M | -0.64M | -1.21M | 2.49M | -1.02M | 0.74M | 2.07M | 0.35M | 5.98M | 7.24M | 11.44M | 3.27M | -9.16M | -8.05M | -9.18M | -0.00M | -1.67M | -0.10M | 4.80M | 4.54M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | 0.14M | -0.41M | -2.08M | 1.28M | 3.38M | 1.57M | 0.99M | 3.45M | -1.83M | -1.94M | -2.65M | 1.50M | 0.03M | -1.35M | -0.65M | 0.99M | 3.17M | 0.19M | 1.13M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76M | 1.32M | 4.16M | -0.35M | 2.65M | 4.29M | 3.44M | 11.57M | 5.31M | -1.94M | -12.52M | -8.38M | 5.39M | 3.85M | -18.58M | 4.62M | -4.10M | 3.37M | 1.67M | -1.38M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | -0.74M | -0.23M | -1.31M | 2.06M | -0.33M | -0.17M | -0.50M | -0.09M | 0.87M | -0.27M | -0.25M | 1.07M | -0.16M | -1.14M | 0.54M | 0.05M | 1.81M | 0.89M | -10.71M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.60M | 6.51M | 6.63M | 8.21M | 10.96M | 16.08M | -35.25M | 47.79M | 45.69M | 35.08M | 25.38M | | 28.26M | -28.26M | 71.89M | 0.52M | 6.73M | 79.67M | -84.95M | 15.25M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.05M | 0.04M | 0.19M | -0.06M | 0.20M | | 0.23M | | -0.23M | | | 0.50M | -0.50M | | 0.00M | 0.09M | -0.00M | 0.04M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.64M | -6.42M | -6.63M | -8.22M | -10.96M | -16.17M | -29.72M | -47.84M | -45.73M | -35.13M | -25.18M | -10.94M | -16.94M | -28.80M | -14.76M | -19.26M | -25.71M | -41.86M | -34.48M | -15.21M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 2.13M | | | 0.56M | | 0.89M | 0.08M | | | 1.19M | 0.09M | 0.02M | 0.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.24M | -2.54M | -3.42M | -3.29M | -3.89M | 2.00M | 22.92M | 33.66M | 38.19M | 27.99M | 35.39M | 7.83M | -10.19M | -0.32M | 7.07M | -2.01M | 12.89M | 24.73M | 20.61M | -5.51M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | 1.39M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.51M | -1.75M | -1.48M | -6.52M | -6.60M | -7.24M | 0.79M | 4.04M | -3.13M | -4.09M | 2.55M | 2.49M | -1.62M | -3.21M | 1.73M | 0.01M | -1.82M | -0.33M | | 2.31M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.23M | 0.69M | 1.94M | -3.22M | -2.71M | -9.15M | 42.84M | -29.57M | -41.27M | -32.03M | -33.05M | 5.61M | -2.75M | 54.18M | -62.47M | 20.74M | 4.27M | -62.87M | 98.82M | 7.79M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.51M | -1.75M | -1.48M | -6.52M | -6.60M | -7.24M | 0.79M | 4.04M | -3.13M | -4.09M | 2.55M | 2.49M | -1.62M | -3.21M | 1.73M | 0.01M | -1.82M | -0.33M | | 2.31M |