|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.18M | 2.44M | 2.25M | 2.38M | 2.40M | 1.70M | 1.82M | 4.02M | 4.32M | 0.35M | 0.48M | -8.37M | 0.74M | -0.43M | 0.08M | -4.81M | 1.03M | -0.42M | -0.25M | 0.22M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.24M | 2.29M | 2.34M | 2.34M | 3.01M | 3.00M | 3.03M | 3.11M | 3.27M | 3.31M | 3.43M | 3.56M | 3.84M | 3.94M | 3.98M | 4.04M | 4.32M | 4.34M | 4.37M | 4.38M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.19M | -0.08M | 0.03M | 0.00M | 0.03M | 0.03M | 0.10M | 0.03M | 0.07M | 0.07M | 0.30M | 0.09M | 0.11M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | -0.03M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.56M | 0.56M | -2.21M | 0.56M | 0.12M | 0.22M | -0.76M | -0.19M | -0.03M | -0.04M | 4.28M | 0.11M | 0.15M | 0.04M | -0.95M | 0.05M | 0.01M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.13M | | 0.32M | 0.22M | 0.26M | 0.26M | 0.28M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.13M | 2.72M | 8.05M | 4.88M | 7.56M | 5.03M | 7.32M | 6.62M | 4.58M | 2.78M | 4.84M | 6.78M | 2.65M | 6.54M | 2.78M | 6.99M | 4.96M | 3.61M | 5.54M | 5.06M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | 3.15M | 3.20M | 3.19M | 3.52M | 3.52M | 3.58M | 3.67M | 3.74M | 3.79M | 4.00M | 4.12M | 4.41M | 4.54M | 4.64M | 4.69M | 4.98M | 5.00M | 5.03M | 5.04M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.96M | -1.21M | 0.45M | 0.11M | -0.43M | 0.19M | 0.10M | 0.27M | 0.36M | -0.37M | -0.07M | 0.30M | -1.17M | 0.22M | -0.42M | 0.42M | 0.04M | -0.02M | -0.17M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | -0.00M | 0.08M | -0.04M | 0.01M | 0.24M | -0.27M | 0.00M | -0.02M | -0.01M | -0.01M | -0.01M | -0.05M | -0.06M | -0.01M | -0.02M | 0.02M | -0.02M | -0.00M | -0.02M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | -0.26M | 0.62M | -0.49M | 0.86M | -0.89M | 0.38M | -0.16M | 0.03M | 0.03M | -0.06M | 0.05M | 0.21M | -0.27M | 0.14M | -0.03M | 0.02M | -0.27M | 0.02M | 0.73M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | -0.66M | 0.15M | -0.27M | 0.16M | -0.09M | -0.10M | 1.55M | -0.51M | 0.42M | -0.01M | -1.73M | 0.00M | -0.02M | -0.17M | 0.15M | 0.46M | 0.46M | 0.02M | -0.98M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.62M | 0.61M | -0.44M | 0.44M | 0.06M | -0.06M | 0.64M | -0.66M | 1.30M | -1.29M | -0.29M | 0.86M | | -0.00M | -0.58M | 0.59M | 0.06M | 0.56M | -0.55M | -0.06M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.74M | -0.05M | 0.14M | 0.25M | -0.24M | 0.00M | 0.03M | 0.30M | 0.35M | -0.08M | -0.21M | -0.05M | 0.02M | 0.09M | -0.18M | -0.05M | 1.00M | -0.94M | 0.05M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 2.17M | 0.33M | -0.63M | 1.96M | 8.06M | 12.40M | 15.57M | 5.28M | 9.81M | 18.31M | 22.15M | 11.09M | 11.95M | 15.40M | 15.32M | 8.64M | 4.77M | 9.64M | 10.18M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.58M | 0.00M | 0.30M | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.09M | -6.01M | -6.63M | -6.52M | -6.06M | -8.59M | -20.07M | -18.90M | -7.45M | -19.40M | -18.28M | -17.71M | -9.04M | -10.15M | -12.55M | -12.25M | -7.63M | -3.76M | -7.84M | -7.80M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | 0.39M | | | | 0.39M | | | | 0.40M | | -0.39M | | 0.43M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.83M | -1.64M | -1.56M | -0.80M | -2.93M | 3.60M | 14.30M | 10.13M | 3.39M | 16.19M | 13.61M | 11.62M | 5.33M | 4.60M | 9.15M | 6.56M | 1.23M | 0.64M | 1.91M | 2.53M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.73M | 0.73M | 0.73M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.72M | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21M | -4.93M | -0.15M | -2.44M | -1.43M | 0.03M | 1.56M | -2.15M | 0.52M | -0.43M | 0.18M | 0.69M | -1.05M | 0.99M | -0.62M | 1.30M | -1.43M | 0.49M | -0.39M | -0.21M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.82M | 0.55M | 7.72M | 5.52M | 5.60M | -3.03M | -5.08M | -8.95M | -0.70M | -7.03M | -13.46M | -15.37M | -8.43M | -5.40M | -12.62M | -8.33M | -3.68M | -1.16M | -4.10M | -5.11M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21M | -4.93M | -0.15M | -2.44M | -1.43M | 0.03M | 1.56M | -2.15M | 0.52M | -0.43M | 0.18M | 0.69M | -1.05M | 0.99M | -0.62M | 1.30M | -1.43M | 0.49M | -0.39M | -0.21M |