|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.62M | -0.93M | -0.27M | 0.11M | -0.31M | -0.23M | 0.85M | 0.71M | -0.16M | -0.10M | 1.10M | 5.62M | 0.31M | 0.70M | 1.44M | 1.67M | 2.59M | 1.39M | 2.22M | 3.63M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.13M | 0.13M | 0.14M | 0.14M | 0.13M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.10M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.12M | 0.14M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.54M | 0.60M | 0.50M | 0.57M | 0.49M | 0.57M | 0.65M | 0.62M | 0.83M | 0.71M | 0.70M | 0.66M | 0.67M | 0.57M | 0.70M | 0.67M | 0.95M | 1.27M | 1.37M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.30M | 0.08M | 0.15M | 0.20M | -0.13M | 0.52M | 0.15M | 0.34M | 1.25M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | -0.21M | 0.33M | 0.09M | 0.09M | 0.10M | 0.10M | 0.07M | 0.09M | 0.14M | -0.09M | 0.00M | 0.07M | 0.03M | 0.31M | | 0.22M | 0.17M | 0.20M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.90M | 7.68M | -1.55M | -0.80M | 5.14M | 11.26M | 14.55M | -5.64M | 3.23M | -3.08M | 4.03M | 23.44M | 8.24M | 20.55M | -20.16M | 14.31M | -6.03M | 3.64M | 6.75M | 48.09M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.18M | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.61M | 0.63M | 0.66M | 0.68M | 0.71M | 0.74M | 0.78M | 0.85M | 0.96M | 1.05M | 1.18M | 1.29M | 1.44M | 1.57M | 1.70M | 1.80M | 2.12M | 2.19M | 2.21M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.31M | 0.73M | -0.15M | | 0.42M | | 0.87M | 0.14M | 2.93M | -0.47M | -2.45M | 0.03M | 9.50M | -9.38M | -0.13M | -0.56M | 9.25M | -9.65M | 0.28M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.55M | 0.49M | 2.41M | 1.19M | -1.38M | 1.04M | 1.47M | 3.21M | -0.78M | 1.13M | 14.91M | 9.62M | 14.12M | -14.90M | -1.02M | 14.58M | -9.31M | 0.10M | 31.24M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 17.08M | -2.50M | -1.98M | -0.08M | 0.59M | 0.20M | 18.19M | 0.88M | -2.71M | -0.34M | 1.81M | 0.34M | 0.11M | 7.36M | 11.24M | -0.10M | -0.11M | -0.76M | 32.83M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.05M | 0.02M | 0.14M | 0.01M | 0.03M | 0.04M | 0.03M | 0.04M | 0.04M | 0.13M | 6.57M | 2.10M | -1.90M | 6.45M | 2.28M | 0.08M | 3.99M | 1.67M | -4.53M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | 0.02M | 0.00M | 0.03M | -0.03M | | 0.18M | | | | | 0.12M | | | 0.01M | 0.01M | 0.01M | 0.06M | -1.00 |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.61M | -0.65M | -0.71M | -0.71M | -0.67M | -0.90M | -1.01M | -1.51M | -1.66M | -1.39M | -1.96M | -2.05M | -2.27M | -2.37M | -2.45M | -2.40M | -4.44M | -1.81M | -2.18M | -1.66M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -467.00 | 390.00 | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.01M | 0.07M | | | | | | -0.67M | -0.30M | -0.15M | | | 0.02M | -0.36M | -0.13M | -0.38M | 0.59M | 0.07M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.40M | 7.04M | -2.18M | -1.52M | 4.46M | 10.36M | 13.55M | -7.14M | 0.91M | -4.77M | 1.92M | 21.39M | 5.97M | 18.21M | -22.97M | 11.78M | -10.85M | 2.42M | 4.64M | 46.43M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.78M | 7.63M | -1.57M | -0.94M | 5.12M | 11.24M | 14.52M | -5.67M | 3.19M | -3.12M | 3.90M | 16.87M | 6.15M | 22.46M | -26.61M | 12.03M | -6.11M | -0.35M | 5.09M | 52.62M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.40M | 7.04M | -2.18M | -1.52M | 4.46M | 10.36M | 13.55M | -7.14M | 0.91M | -4.77M | 1.92M | 21.39M | 5.97M | 18.21M | -22.97M | 11.78M | -10.85M | 2.42M | 4.64M | 46.43M |