|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 1.37M | -0.22M | -0.90M | -1.20M | -0.50M | 0.39M | 0.13M | -1.00M | -0.53M | -0.53M | -0.86M | -3.19M | -1.46M | -0.60M | -0.80M | 0.11M | -0.60M | 0.82M | -1.47M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.19M | 0.46M | | 0.52M | 0.52M | 0.53M | | 0.52M | 0.52M | 0.51M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.04M | 0.05M | 0.05M | 0.05M | 0.01M | -0.05M | | | 0.19M | 0.09M | 0.01M | 0.02M | 0.02M | 0.06M | 0.07M | 0.04M | 0.04M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.03M | -0.08M | -0.33M | -0.18M | -0.17M | 0.14M | 0.05M | 0.19M | -0.15M | -0.18M | -0.24M | 2.49M | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.05M | 0.05M | 2.67M | 0.02M | 2.67M | 2.67M | 2.67M | 0.04M | 0.67M | 0.12M | 0.12M | -0.00M | 0.26M | 0.24M | 1.71M | -0.01M | 0.49M | 0.13M | 0.24M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | 2.67M | | 4.51M | 3.60M | 3.13M | 2.67M | 4.61M | 3.80M | 4.02M | 3.11M | 1.98M | 1.13M | | 965.00M | | 456.15M | | | 0.30M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | 0.14M | -1.20M | -0.58M | 1.91M | 1.45M | 0.17M | -0.75M | 2.27M | 0.12M | 1.14M | -0.08M | -0.45M | 0.11M | -0.53M | -0.57M | 0.40M | 0.65M | -1.08M | 0.18M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.05M | 0.02M | 0.02M | 0.03M | 0.04M | 0.03M | 0.01M | 0.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.18M | 0.30M | 0.46M | 0.48M | 0.59M | 0.53M | 0.55M | 0.55M | 0.56M | 0.57M | 0.63M | 0.67M | 0.69M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.69M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.57M | 0.55M | 0.25M | -0.22M | 0.27M | -0.50M | -0.47M | 0.89M | -0.59M | 0.63M | 0.05M | -0.83M | 0.18M | 1.17M | -1.15M | -0.42M | 0.19M | 0.60M | 0.31M | -0.50M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -0.24M | -0.27M | 0.03M | 0.52M | 0.67M | -0.38M | -0.22M | 0.12M | 0.04M | 0.34M | 0.85M | -0.39M | 0.42M | -0.31M | -0.16M | -0.32M | 0.34M | 0.50M | -0.80M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.33M | -0.07M | -0.21M | 0.86M | 0.48M | -0.21M | -0.44M | -1.04M | -1.48M | 0.86M | 0.12M | -0.32M | 2.21M | -0.47M | -1.32M | 0.60M | 0.18M | 0.51M | -0.88M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | -0.39M | -1.20M | 0.31M | -0.20M | 0.99M | -2.24M | -0.50M | 0.65M | -0.17M | 0.08M | -0.44M | 0.92M | 0.68M | -0.48M | -0.74M | 0.17M | 0.07M | -0.72M | 0.12M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.00M | -0.14M | -0.07M | -0.14M | -0.69M | 0.28M | -0.02M | -0.64M | -0.02M | 0.14M | 0.19M | 1.15M | -0.07M | -0.04M | -1.02M | 0.00M | 0.92M | -0.52M | 1.70M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.36M | 0.07M | 0.50M | 0.20M | 0.30M | 0.16M | 1.66M | 1.85M | 0.80M | 0.12M | 0.45M | 0.20M | 1.42M | 1.17M | 1.33M | 1.25M | 0.99M | 1.01M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.00M | -8.15M | -0.07M | -0.50M | -0.76M | -0.31M | -0.19M | -1.06M | -1.85M | -0.74M | -0.12M | 0.13M | -0.03M | -0.59M | 0.39M | -0.85M | 0.98M | -0.31M | 0.22M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00 | | | | | | 0.03M | | | | | 0.01M | | | | 0.04M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.03M | 7.40M | 0.94M | -0.91M | -1.16M | -0.20M | 1.02M | -0.99M | 1.48M | -0.53M | 0.45M | 0.07M | -0.17M | 1.21M | 0.21M | 0.48M | -1.67M | 1.47M | -0.57M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.00 | -20.00 | -13.00 | 8.00 | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 0.11M | -1.96M | 0.28M | 0.49M | -0.48M | -0.34M | 0.08M | 0.22M | -0.26M | -0.13M | 0.25M | -0.25M | -0.09M | 0.09M | 0.03M | 0.03M | -0.05M | 0.08M | -0.17M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | 0.13M | -1.56M | -0.66M | 1.40M | 1.24M | -0.12M | -0.92M | 0.60M | -1.74M | 0.34M | -0.20M | -0.90M | -0.09M | -1.95M | -1.74M | -0.93M | -0.60M | -2.08M | -0.83M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 0.11M | -1.96M | 0.28M | 0.49M | -0.48M | -0.34M | 0.08M | 0.22M | -0.26M | -0.13M | 0.25M | -0.25M | -0.09M | 0.09M | 0.03M | 0.03M | -0.05M | 0.08M | -0.17M |