|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | -0.64M | -0.35M | -1.58M | 1.26M | 3.23M | 1.05M | -2.79M | 1.73M | 1.57M | 0.94M | -2.59M | 0.77M | 2.68M | 2.92M | -1.33M | 0.14M | -1.68M | -0.33M | -7.39M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,433.00M | 1.51M | 1.58M | 2.63M | 1.75M | 2.13M | 2.08M | 4.11M | 2.45M | 2.69M | 2.62M | 2.51M | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.59M | 0.59M | 0.58M | 0.56M | 0.54M | 0.47M | 0.53M | 0.52M | 0.52M | 0.51M | 0.50M | 475.00 | 0.46M | 0.46M | 0.46M | 0.47M | 0.47M | 0.54M | 1.28M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.25M | 0.08M | -0.49M | -0.16M | 8.63M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | 0.01M | 1.25M | -0.02M | 1.63M | 0.04M | 0.08M | -0.16M | 1.25M | 0.03M | 1.46M | -4.40M | 2.09M | 2.10M | 2.31M | 0.30M | 2.08M | 2.08M | | 0.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.17M | 0.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | | 456.44M | 0.37M | 0.66M | | | 0.58M | | | | 0.67M | 1.12M | 0.94M | 0.94M | 0.94M | | | | 0.09M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | 1.56M | 1.50M | 2.00M | 1.42M | 5.72M | 5.86M | 2.99M | 1.78M | 6.59M | 3.05M | 12.06M | -4.29M | 4.59M | 8.25M | 4.22M | 5.93M | -0.42M | 7.40M | -2.15M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M | 0.05M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56M | 1.60M | 1.67M | 2.55M | 1.89M | 2.23M | 2.31M | 3.48M | 2.58M | 2.90M | 2.93M | 1.03M | 3.48M | 4.24M | 3.06M | 5.14M | 3.35M | 3.86M | 4.01M | 6.80M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | -1.63M | 1.74M | -1.98M | -2.19M | 5.19M | -3.90M | 1.55M | 3.36M | -1.73M | -4.81M | 3.20M | 0.94M | 1.89M | -3.30M | 2.58M | | | -3.55M | 7.86M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.06M | -0.28M | -0.41M | -0.09M | -0.04M | -0.10M | 0.08M | 0.04M | -0.42M | 0.15M | 0.22M | -0.06M | -0.30M | -0.73M | 1.63M | -3.15M | 0.93M | 9.49M | -4.96M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | -0.06M | 0.08M | 0.97M | -0.24M | 0.32M | 0.29M | 0.07M | 0.14M | 0.16M | 0.38M | 6.31M | -6.62M | 0.01M | 0.57M | 0.19M | 6.43M | -6.91M | -9.35M | 8.77M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.04M | 0.26M | -0.56M | 0.01M | -0.40M | 0.30M | -0.09M | -0.10M | -0.10M | 241.67M | -0.08M | -0.06M | -0.06M | 0.67M | 0.11M | 0.22M | 0.22M | | 0.01M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.58M | -0.66M | 3.38M | 2.45M | -5.51M | -4.54M | 21.46M | 0.84M | 17.03M | 8.26M | 2.69M | 6.97M | 0.88M | 11.41M | 10.84M | 4.72M | 1.40M | 2.27M | 5.23M | -8.90M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.87M | | | | | | | | | | | | | | 1.11M | 0.03M | 2.03M | 0.61M | 0.29M | 0.03M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | -0.69M | -0.91M | -2.45M | -5.81M | -4.24M | -1.37M | -0.85M | -17.07M | -8.27M | -2.31M | -8.09M | -0.93M | -11.41M | -9.77M | -4.78M | 0.62M | -1.67M | -4.94M | -127.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.59M | 0.59M | -0.00M | 0.00M | | | -0.01M | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M | -0.07M | | 6.46M | | | | -0.01M | | | | | | | | | | | | 122.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.51M | 0.80M | 0.59M | 6.00M | -4.09M | 1.23M | 4.50M | 2.12M | -15.29M | -1.68M | 0.74M | 3.97M | -5.22M | -6.82M | -1.51M | -0.56M | 6.55M | -1.95M | 2.46M | -7.35M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 2.22M | -1.89M | -0.45M | 6.92M | 10.26M | -15.60M | 2.15M | -15.25M | -1.67M | 0.36M | 5.09M | -5.18M | -6.82M | -2.59M | -0.50M | 4.53M | -2.69M | 2.17M | 6.76M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.51M | 0.80M | 0.59M | 6.00M | -4.39M | 1.48M | 4.50M | 2.12M | -15.29M | -1.68M | 0.74M | 3.97M | -5.22M | -6.82M | -1.51M | -0.56M | 6.55M | -2.08M | 2.46M | -7.35M |