|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.12M | -1.10M | -0.82M | -3.41M | -34.07M | 3.31M | 0.13M | 0.52M | | | 2.00M | 0.09M | -0.10M | 0.96M | 7.44M | | -1.89M | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | | 4.80M | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 1.46M | 1.68M | -1.37M | 0.55M | 0.48M | 0.53M | 0.58M | 0.56M | 0.65M | 0.63M | 0.26M | 0.31M | 0.36M | 1.43M | 0.17M | 0.44M | -0.10M | 0.63M | 0.28M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | -2.58M | -0.26M | -0.27M | -1.16M | 2.08M | 0.03M | | -0.08M | 0.04M | -0.06M | 0.03M | -0.02M | 0.57M | -0.22M | 0.02M | | -113.69M | 0.46M | 0.90M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | -0.37M | 0.26M | -0.81M | 1.40M | -3.55M | -0.48M | 0.10M | 0.41M | 0.00M | 0.01M | 0.01M | 0.00M | -0.45M | 0.02M | 0.05M | -0.65M | 0.65M | 0.02M | 0.14M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 3.20M | 0.20M | | 0.33M | | | 1.23M | 0.04M | | | 0.17M | | -0.17M | 0.35M | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.54M | -19.88M | -12.25M | -12.07M | -10.03M | -4.29M | -5.06M | -1.86M | -1.55M | 0.58M | -2.82M | -4.03M | -0.28M | 5.09M | -1.34M | 2.13M | 6.20M | 6.76M | 2.28M | 1.66M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.53M | 0.46M | 0.46M | 0.46M | -1.38M | 0.65M | -0.65M | 2.14M | 1.65M | 0.64M | 0.85M | 0.46M | 1.46M | 0.72M | 1.79M | -0.08M | 2.86M | 0.91M | 1.99M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85M | 3.90M | 1.57M | 1.71M | 1.66M | 1.56M | 1.03M | 3.61M | 0.85M | 1.69M | 0.38M | 0.63M | 0.57M | 1.83M | 0.42M | 0.43M | 0.74M | 1.28M | 0.76M | 0.79M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.11M | 1.87M | 1.52M | 1.42M | 1.31M | 1.06M | 0.18M | 0.18M | -0.02M | 0.14M | 0.16M | 0.16M | 0.05M | 0.00M | 0.02M | 0.43M | 0.33M | 0.53M | 0.40M | 0.77M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 0.69M | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.53M | -1.19M | -1.52M | -1.42M | -1.31M | 11.94M | 3.32M | 0.32M | 0.52M | -0.14M | -0.16M | -0.16M | 1.95M | -0.00M | 0.94M | -11.55M | -0.33M | -0.52M | -0.40M | -0.77M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.34M | 0.04M | | | 0.15M | 1.06M | 1.34M | 11.81M | 0.30M | 0.52M | 0.14M | 0.05M | 0.01M | 0.03M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 10.00M | | | | 6.36M | 5.00M | | 2.00M | 2.00M | 2.00M | -4.00M | 10.20M | 4.33M | | 10.67M | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 1.11M | 1.63M | 0.36M | 13.82M | 5.80M | 2.73M | 0.96M | 1.59M | 0.16M | 0.29M | 2.04M | 94.00M | 0.26M | 0.26M | 0.30M | 0.30M | 1.84M | 0.30M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.24M | 0.00M | | 3.30M | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.19M | 4.99M | | | | | | | | | | | | | | | 0.59M | -0.29M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | 9.38M | 40.83M | 2.80M | -0.38M | -13.82M | -3.80M | 2.20M | -0.96M | 0.41M | 1.68M | 0.64M | -3.38M | 9.43M | -6.50M | 14.17M | -0.43M | -3.65M | -1.28M | -0.16M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.47M | -0.15M | 0.01M | 0.05M | -0.07M | -0.17M | 0.03M | 0.03M | 0.05M | -0.04M | 0.09M | -0.06M | -0.02M | 0.03M | -0.13M | 0.01M | 0.10M | -0.05M | 0.05M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.35M | -11.22M | 26.91M | -10.69M | -11.67M | -6.23M | -5.71M | 0.70M | -1.95M | 0.89M | -1.35M | -3.46M | -1.77M | 14.50M | -6.87M | 4.61M | 5.45M | 2.70M | 0.56M | 0.78M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.65M | -21.74M | -13.78M | -13.50M | -11.34M | -5.34M | -5.24M | -2.03M | -1.53M | 0.43M | -2.99M | -4.19M | -0.33M | 5.09M | -1.36M | 1.70M | 5.87M | 6.23M | 1.89M | 0.89M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.43M | -11.69M | 27.05M | -10.70M | -11.72M | -6.16M | -5.54M | 0.67M | -1.99M | 0.84M | -1.31M | -3.55M | -1.71M | 14.52M | -6.90M | 4.75M | 5.44M | 2.59M | 0.61M | 0.73M |