|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.04M | 3.49M | 1.56M | 0.13M | | -3.61M | 0.66M | | | 0.23M | 1.91M | 2.38M | 2.70M | -37.39M | 3.52M | 3.12M | 4.47M | -41.79M | 2.88M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.05M | 0.06M | 0.05M | 0.06M | 0.06M | 0.05M | 0.09M | 0.03M | 0.01M | 0.03M | 0.04M | 0.15M | 0.02M | 0.18M | 0.22M | 0.29M | 0.17M | 0.55M | 0.49M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | 0.10M | -0.51M | 0.11M | -0.19M | -0.05M | 0.15M | 0.02M | -0.10M | -0.39M | 0.70M | -0.41M | 0.31M | 0.01M | 0.21M | 0.52M | 0.06M | 0.88M | 0.42M | 0.09M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.13M | 1.92M | | | | | 1.77M | 2.45M | | | 3.55M | -4.10M | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | -0.35M | -0.35M | -0.48M | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | -0.01M | -0.06M | | -0.01M | -0.00M | | -0.46M | -0.03M | -0.04M | 1.87M | 0.34M | 0.24M | 0.23M | 0.17M | 0.15M | 1.69M | 1.95M | 0.10M | 0.08M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.01M | 1.77M | | -0.04M | | 0.18M | -0.00M | -0.00M | -0.08M | -0.09M | | 0.04M | -0.04M | 0.06M | -0.05M | 0.07M | -0.10M | -0.15M | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | | 0.19M | -0.34M | 0.80M | -0.91M | -0.01M | -0.06M | -0.03M | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.79M | 2.86M | 3.99M | | 1.69M | -2.05M | 1.56M | | 2.13M | 4.28M | 4.67M | 2.11M | 4.73M | 7.59M | 11.17M | 3.81M | 7.25M | 12.10M | 16.82M | 3.40M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.48M | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.90M | 1.73M | -1.24M | -0.90M | -0.45M | 1.13M | -2.44M | -2.01M | 3.14M | -4.05M | -1.28M | -0.82M | -5.43M | -3.46M | -0.04M | -3.48M | 0.88M | -0.96M | 0.06M | 2.89M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | -1.63M | -0.50M | -2.22M | -1.14M | -3.48M | 1.64M | 2.96M | -3.25M | -4.45M | -0.67M | -2.64M | -2.91M | -5.11M | -6.51M | -3.86M | -3.43M | -1.76M | 1.52M | -6.43M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | -1.30M | 2.38M | 0.54M | -1.43M | -0.18M | 2.22M | -1.12M | -1.03M | 0.48M | 1.43M | -0.70M | -0.21M | 3.83M | -0.75M | 0.43M | 2.97M | 1.33M | -4.38M | 2.47M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26M | -0.84M | 0.31M | 0.04M | 0.16M | 0.50M | 2.20M | -0.29M | 1.35M | 1.98M | 1.16M | -1.57M | 0.54M | 3.67M | 2.07M | -3.02M | -0.53M | 1.81M | 0.63M | 0.10M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | -0.07M | -1.00M | -0.16M | | -0.16M | -0.79M | 0.07M | -0.03M | 0.02M | -0.46M | -0.18M | -0.13M | -0.56M | -0.64M | -0.53M | 1.70M | 0.28M | | -2.26M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.42M | 3.55M | 3.73M | -2.64M | 3.12M | 4.62M | 1.77M | 2.45M | -3.73M | 1.76M | -3.55M | -4.10M | 2.79M | -0.96M | -5.04M | 6.95M | 7.50M | 5.57M | 1.95M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | -0.13M | | | -0.21M | -0.27M | | | -0.08M | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | 1.44M | 1.30M | 0.97M | 0.93M | 0.93M | 0.88M | 1.04M | 0.90M | 1.10M | 1.67M | 1.37M | 1.43M | 1.51M | 1.14M | 1.30M | 1.21M | 1.25M | 1.34M | 1.31M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.96M | -4.65M | -2.97M | -4.01M | -3.58M | -3.83M | -4.79M | -1.43M | -1.02M | -0.57M | -2.08M | -0.99M | -0.98M | -1.62M | -1.57M | -2.86M | -3.31M | -2.74M | -2.04M | -1.42M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.01M | | | 1.56M | 0.38M | 0.04M | 0.03M | 1.31M | | | -0.03M | | | | 0.90M | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26M | -0.01M | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.22M | 4.66M | 1.81M | -3.93M | -3.57M | 3.83M | 4.79M | 0.13M | -0.65M | -0.53M | 4.63M | 0.32M | -0.98M | -1.62M | -1.57M | -2.86M | -3.31M | -2.74M | -1.14M | -1.42M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.02M | -0.80M | | | 7.63M | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.57M | 1.72M | 5.95M | 0.56M | -0.42M | 0.26M | 0.79M | 10.13M | -4.44M | 4.16M | -0.65M | 1.10M | 5.80M | 34.49M | -0.83M | -0.25M | -0.55M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.06M | -4.85M | 23.50M | -0.08M | -4.49M | -1.01M | 0.39M | 1.47M | 1.55M | -3.47M | 9.37M | -7.67M | -0.92M | 0.52M | -1.43M | -2.10M | 38.14M | 3.92M | 4.17M | -0.02M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.87M | | 13.21M | 13.13M | 8.64M | | 8.03M | 9.50M | 11.04M | | 16.94M | 9.27M | 8.35M | 8.87M | 7.43M | 5.33M | 43.47M | 47.39M | 51.57M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.86M | 5.07M | 6.52M | 7.74M | 0.94M | 6.96M | 9.42M | 3.20M | 3.47M | | 3.84M | -2.56M | -3.12M | 4.41M | 0.61M | -2.17M | 10.25M | 10.24M | 7.61M | 3.37M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.32M | 5.08M | 5.36M | 7.37M | -4.49M | 12.91M | 9.98M | 1.47M | | -3.47M | 16.53M | -7.67M | -0.92M | 0.52M | -1.43M | -2.10M | 38.14M | 3.92M | 4.17M | -0.02M |