|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46M | 0.23M | 3.35M | 4.31M | -2.33M | 8.18M | -5.77M | 0.26M | 0.26M | -0.35M | 1.57M | -2.43M | -1.81M | -1.84M | 12.09M | -2.62M | -1.71M | 1.67M | -0.52M | 0.15M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.01M | | 0.01M | | 0.01M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M | 0.94M | 1.11M | 1.22M | 0.87M | 0.00M | 0.79M | 0.62M | 0.88M | 0.86M | 0.88M | 0.51M | 1.84M | 1.73M | 0.10M | 0.67M | 0.62M | -0.13M | 0.55M | 0.18M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 1.14M | | | | 3.18M | | | | 1.12M | 0.00M | | 0.00M | 0.78M | -0.03M | 0.00M | | 0.81M | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 0.37M | 0.66M | 0.73M | 0.86M | -0.60M | 2.02M | 2.05M | 2.62M | 1.40M | 7.44M | 5.25M | -4.57M | 0.42M | 7.78M | 9.02M | 0.50M | -6.70M | 5.20M | 5.68M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.81M | -0.82M | 4.73M | 7.98M | -5.33M | -0.79M | 6.66M | 3.41M | -2.24M | 13.58M | -1.09M | 0.78M | -1.80M | 2.07M | 13.27M | -1.34M | -0.38M | -2.38M | 10.24M | 3.31M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.03M | -0.03M | -0.04M | -0.04M | -0.03M | 0.03M | 0.07M | 0.16M | 0.20M | 0.25M | 0.20M | 0.16M | 0.07M | 0.05M | 0.09M | 0.04M | 0.02M | 0.01M | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | 1.48M | 1.19M | 0.97M | 1.08M | 1.29M | 1.29M | 0.99M | 0.99M | 1.03M | 1.80M | 1.01M | 0.92M | 1.22M | 1.75M | 1.01M | 1.09M | 1.69M | 2.21M | 1.47M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.53M | 1.76M | 0.23M | 2.39M | -3.79M | 2.12M | -2.13M | 0.81M | -0.25M | 4.57M | -5.26M | 0.54M | -0.99M | 1.46M | 1.94M | -2.76M | 0.78M | -0.90M | -2.19M | 0.33M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 3.07M | -1.78M | -0.55M | 0.43M | -0.73M | -2.39M | 0.78M | 2.42M | 2.03M | -0.76M | -0.93M | 2.04M | -2.40M | 1.03M | -1.90M | -0.14M | 3.42M | -3.65M | -0.97M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.20M | 3.83M | 5.64M | 4.43M | 7.86M | 5.40M | 4.92M | 5.04M | 5.15M | 3.33M | -5.62M | 8.11M | 13.96M | 18.92M | 16.24M | 2.34M | 19.60M | 12.25M | -39.29M | 0.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 4.66M | 4.44M | | 20.51M | -24.95M | | | | | | 0.01M | 0.00M | 0.00M | 0.01M | 0.03M | 0.01M | 0.01M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.63M | 0.59M | 0.04M | 2.63M | 0.27M | 1.07M | 4.20M | 10.64M | 0.05M | -0.05M | 0.33M | 5.50M | 0.31M | -0.03M | 0.55M | 0.14M | 0.17M | 0.46M | 0.01M | 0.16M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.97M | -0.62M | 4.28M | 1.72M | 2.25M | 1.23M | 35.93M | 27.19M | 25.84M | -51.71M | | 46.24M | 30.63M | 8.90M | 6.84M | 15.28M | 8.38M | 5.85M | -29.51M | 4.17M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.83M | -0.93M | -3.88M | -5.24M | -13.18M | 13.04M | 3.49M | 0.88M | -10.36M | 2.67M | -7.20M | 3.07M | -4.72M | -15.73M | -8.37M | -32.65M | -16.90M | -6.55M | -6.21M | -8.87M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M | | -0.15M | -1.12M | 1.30M | | | -2.59M | | | 3.69M | -0.21M | | | 0.21M | -0.49M | | | 0.49M | -0.81M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.07M | -1.07M | -1.92M | -2.23M | 0.17M | -0.31M | -2.05M | -3.03M | -0.44M | -0.45M | -2.95M | -0.21M | 4.00M | 8.00M | 7.00M | 7.01M | 7.50M | 10.00M | 1.92M | 0.69M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.04M | -2.82M | -1.06M | 0.51M | -18.34M | 11.94M | 8.11M | 1.26M | -13.04M | 15.81M | -11.24M | 3.65M | -2.52M | -5.66M | 11.90M | -26.98M | -9.78M | 1.07M | 5.95M | -4.86M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.01M | -4.65M | -0.91M | 3.55M | -13.18M | -6.19M | 1.75M | -1.62M | -7.39M | 10.26M | 4.53M | -7.33M | -15.77M | -16.85M | -2.97M | -3.68M | -19.98M | -14.63M | 49.52M | 3.11M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.04M | -2.82M | -1.06M | 0.51M | -18.34M | 11.94M | 8.11M | 1.26M | -13.04M | 15.81M | -11.24M | 3.65M | -2.52M | -5.66M | 11.90M | -26.98M | -9.78M | 1.07M | 5.95M | -4.86M |