|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.86M | -11.37M | -4.29M | -6.61M | -2.29M | -5.33M | -3.57M | -3.21M | -3.13M | 19.34M | -1.85M | -18.58M | -4.59M | -2.20M | 3.24M | 11.28M | -3.62M | 0.16M | 2.41M | -1.10M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.29M | 0.28M | 0.24M | 0.27M | 0.27M | 0.27M | 0.29M | 0.28M | 0.29M | 0.30M | 0.31M | 0.32M | 0.32M | 0.33M | 0.33M | 0.35M | 0.36M | 0.37M | 0.39M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 0.38M | 0.07M | 0.42M | 0.84M | 0.17M | 0.04M | 0.54M | 0.55M | 0.25M | 0.20M | 1.37M | 0.98M | 1.00M | 0.62M | 0.65M | 0.54M | 0.43M | 0.60M | 0.73M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.13M | 0.04M | | -0.14M | -0.07M | 0.44M | | -0.11M | 0.23M | 0.06M | 0.16M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | | 0.93M | | | | 0.49M | | | | 0.99M | | | 0.05M | 0.69M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | -0.07M | 0.03M | 0.23M | 0.03M | 0.04M | -0.53M | 1.22M | 0.31M | -0.27M | 0.01M | 1.52M | 0.01M | 0.01M | -0.01M | 0.38M | 0.03M | -0.02M | 1.45M | 1.16M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | | | | 1.20M | | | | 2.60M | | | | 1.00M | | | | 5.46M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.83M | 6.52M | -1.88M | -5.09M | -5.83M | -7.36M | -9.20M | -2.61M | -3.00M | 4.97M | -6.89M | 3.60M | 4.19M | -3.61M | 4.11M | 3.99M | -5.06M | -5.23M | -3.73M | 2.03M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | 0.98M | 0.64M | 0.10M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.07M | 0.06M | 0.06M | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.29M | 0.28M | 0.24M | 0.27M | 0.27M | 0.27M | 0.29M | 0.28M | 0.29M | 0.30M | 0.31M | 0.32M | 0.32M | 0.33M | 0.33M | 0.35M | 0.36M | 0.37M | 0.39M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28M | -0.69M | 2.49M | -3.04M | 2.31M | -2.39M | 5.77M | -4.50M | -3.82M | 3.70M | 4.31M | -3.76M | -1.75M | 7.05M | -8.38M | 0.75M | 2.27M | 4.64M | 4.85M | -5.88M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | -0.28M | 1.09M | 3.22M | -1.36M | -0.09M | -1.95M | 2.24M | 3.50M | -0.67M | 1.95M | -2.54M | 3.30M | -1.63M | -3.52M | 4.04M | -1.74M | 1.62M | 0.12M | 4.47M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | -1.12M | 1.61M | 1.31M | -1.01M | -3.85M | 0.43M | -0.37M | 0.35M | 3.29M | 0.18M | 1.48M | -1.41M | 1.61M | -0.87M | 1.37M | -1.28M | -0.61M | -2.14M | 4.33M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 12.29M | 1.68M | -0.71M | -2.64M | | -2.90M | -1.61M | -1.39M | -11.79M | | | 11.04M | 1.66M | | 0.25M | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.28M | 0.34M | -0.92M | 0.23M | -0.15M | 0.33M | 0.21M | 0.33M | 0.13M | 0.45M | 0.25M | 0.15M | 0.62M | 0.09M | -0.60M | 0.31M | 0.43M | 0.50M | -0.87M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.68M | 7.54M | 4.63M | 37.44M | -16.26M | 0.36M | 5.91M | 4.95M | 4.73M | -0.22M | -20.88M | -0.34M | -0.61M | -0.18M | 20.33M | -15.32M | -0.31M | -0.44M | -0.50M | -1.11M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.11M | | -25.99M | -4.05M | | | 1.52M | 4.08M | 14.23M | 10.43M | | | | | | 3.63M | 5.08M | 4.10M | | 0.15M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.00M | 0.00M | 0.04M | -0.01M | -0.04M | | -0.03M | -0.04M | -0.04M | -0.01M | -0.03M | -0.01M | -0.02M | -0.00M | 0.05M | -0.01M | 0.00M | -0.01M | -0.03M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56M | 14.05M | -23.24M | 28.34M | -22.10M | -4.40M | -1.77M | 6.39M | 15.93M | 15.15M | -27.78M | 3.23M | 3.58M | -3.81M | 4.01M | -7.65M | -0.30M | -1.56M | -4.25M | 1.03M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.22M | 6.24M | -2.22M | -4.17M | -6.06M | -7.21M | -9.54M | -2.82M | -3.32M | 4.85M | -7.33M | 3.35M | 4.04M | -4.23M | 4.02M | 4.59M | -5.36M | -5.66M | -4.23M | 2.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 14.06M | -23.24M | 28.30M | -22.09M | -7.00M | -1.77M | 6.42M | 15.97M | 15.18M | -27.77M | 3.25M | 3.58M | -3.79M | 24.43M | -7.70M | -0.29M | -1.57M | -4.24M | 1.06M |