|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.42M | 1.08M | -0.52M | -0.85M | -2.50M | -1.89M | -0.99M | -0.12M | -2.83M | -2.24M | -1.05M | -3.89M | -3.37M | -0.95M | -2.07M | -4.72M | -2.12M | -2.58M | -1.62M | 3.46M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | | | | 0.62M | 0.60M | 0.59M | 0.58M | 0.68M | 0.71M | 0.73M | 0.78M | 0.80M | 0.80M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 0.58M | 0.32M | 0.08M | 0.37M | 0.45M | 0.46M | 0.19M | 0.33M | 0.35M | 0.34M | 0.29M | 0.11M | 0.16M | 0.03M | 0.13M | 0.13M | 0.13M | 0.21M | 0.17M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | | | | | 0.04M | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | 0.15M | 0.15M | 0.01M | 0.04M | 0.12M | 0.16M | 0.04M | 0.08M | 0.12M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.93M | 2.04M | 0.07M | -0.02M | 0.03M | 4.54M | | | 5.37M | 5.05M | 0.02M | -0.01M | 7.26M | 7.30M | -0.01M | | | 0.02M | 0.08M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.01M | 0.04M | 0.03M | 0.01M | -0.06M | 0.07M | 0.08M | -0.10M | -0.04M | -0.07M | 0.20M | 0.14M | | -0.18M | -0.14M | | 0.17M | -0.17M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.24M | 4.51M | 1.24M | 1.22M | 1.40M | 1.53M | 1.77M | 2.30M | 2.62M | 2.79M | 1.40M | 1.26M | 1.69M | 0.14M | 0.16M | 1.00M | 0.90M | 0.23M | 0.25M | 0.32M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.23M | 0.45M | 0.67M | -0.35M | -0.06M | -0.69M | 0.18M | -0.82M | 0.95M | -2.02M | 1.37M | -0.80M | 0.59M | -0.30M | 0.70M | -0.55M | -1.94M | -0.06M | -0.24M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.35M | 0.41M | -0.76M | 0.09M | 0.74M | 0.72M | -1.76M | 0.10M | 0.71M | 0.72M | 0.09M | 0.10M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.52M | 0.57M | 2.16M | 1.32M | 1.34M | 1.31M | 1.32M | 1.40M | 1.43M | 1.45M | 1.28M | 1.25M | 1.25M | 1.24M | 1.23M | 1.22M | 1.22M | 0.86M | 0.82M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | -0.01M | 0.34M | 0.31M | -0.45M | -0.04M | 0.74M | 0.90M | -0.63M | 0.42M | 0.33M | -0.27M | -0.73M | 0.29M | 0.39M | 0.67M | -0.14M | -0.93M | -0.57M | 0.63M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | -0.26M | 0.18M | 0.26M | 1.20M | -0.30M | 0.72M | -0.28M | -0.28M | -0.60M | 1.09M | -0.90M | 0.15M | -0.16M | -0.01M | -0.56M | 0.38M | 0.54M | -0.28M | -0.34M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | -0.51M | -0.16M | 0.34M | 1.15M | 0.27M | 0.13M | -0.94M | -0.33M | 0.68M | -0.62M | 0.17M | 0.26M | -0.73M | -1.17M | 0.68M | 0.36M | 0.10M | 0.01M | -0.12M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | -0.17M | 0.45M | 0.82M | 0.17M | -0.39M | -0.05M | 0.50M | -0.01M | 0.22M | -0.82M | 0.41M | -0.06M | 0.35M | 1.83M | -0.26M | 0.17M | -1.37M | 0.00M | -0.05M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.13M | 1.82M | -0.61M | 0.35M | 0.35M | 0.35M | 0.00M | 0.01M | 0.01M | 0.42M | -0.08M | 0.19M | 0.25M | 0.32M | 0.43M | | -0.08M | 0.37M | 0.05M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | 0.73M | 1.06M | 1.13M | 0.68M | 0.83M | 0.53M | 1.70M | 1.79M | 1.70M | -0.19M | 1.72M | 0.72M | 0.34M | -1.07M | 1.64M | 0.20M | -0.06M | -0.04M | 1.37M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74M | -0.73M | -4.53M | -1.13M | -1.31M | -0.83M | -0.53M | -1.70M | -1.79M | -1.70M | 0.19M | -1.72M | -0.72M | -0.34M | -0.06M | -0.50M | -0.20M | 0.06M | -1.02M | -0.31M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | | -0.50M | | 6.96M | -0.10M | | -0.02M | | 1.94M | | | | 2.19M | 1.39M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.59M | -0.49M | -3.99M | -0.46M | -1.66M | -0.89M | -1.22M | -2.02M | -2.61M | 6.21M | -1.93M | -0.35M | -1.55M | 0.25M | 1.58M | 0.20M | -0.75M | -1.88M | 1.11M | 0.84M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.59M | -0.49M | -0.60M | -0.46M | -1.03M | -0.89M | -1.22M | -1.52M | -2.61M | -0.76M | -1.83M | -0.35M | -1.53M | 0.25M | 0.77M | -0.93M | -0.75M | -1.88M | -0.02M | -1.61M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.59M | -0.49M | -3.99M | -0.46M | -1.66M | -0.89M | -1.22M | -2.02M | -2.61M | 6.21M | -1.93M | -0.35M | -1.55M | 0.25M | 1.58M | 0.20M | -0.75M | -1.88M | 1.11M | 0.84M |