|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | -0.46M | 0.12M | -0.27M | -0.31M | 0.77M | 0.60M | -1.14M | -0.79M | 0.32M | 0.21M | 0.34M | 0.01M | 1.40M | 2.65M | 1.91M | 2.98M | 1.48M | -1.50M | 4.24M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.13M | 0.04M | 0.11M | 0.07M | 0.07M | 0.14M | 0.09M | 0.09M | 0.07M | 0.07M | 0.07M | 0.12M | 0.21M | 0.21M | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.11M | 0.12M | 0.11M | 0.11M | 0.11M | 0.10M | 0.21M | 0.14M | 0.16M | 0.15M | 0.13M | 0.15M | 0.15M | 0.30M | 0.63M | 0.92M | 0.93M | 1.03M | 1.07M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | | | | 0.62M | | | | 0.34M | | | | 0.67M | | | | 0.91M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 2.34M | | | | | | 0.08M | | -0.08M | | 0.20M | 0.00M | 0.19M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | | | | | | | | 98.00 | | | | 17.54M | | | | 6.46M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.03M | -1.22M | 4.78M | -10.45M | 4.88M | -4.41M | 3.08M | 11.16M | -13.54M | 17.54M | 4.59M | -16.85M | 2.65M | -4.33M | 38.63M | -21.65M | 20.64M | 16.34M | -18.43M | 16.32M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.01M | 0.06M | 0.01M | 0.01M | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.02M | 0.08M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.13M | 0.13M | 0.11M | 0.07M | 0.07M | 0.14M | 0.09M | 0.09M | 0.07M | -0.05M | 0.07M | 0.12M | 0.21M | 0.20M | 0.21M | 0.84M | 1.35M | 1.39M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28M | -0.10M | 0.54M | 0.93M | -1.12M | 0.89M | 1.43M | -0.30M | 0.08M | 7.78M | -4.30M | -2.78M | 1.04M | 2.42M | 0.96M | 8.25M | -5.14M | 2.94M | 0.79M | -2.28M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | -0.13M | 3.47M | 0.65M | -0.57M | -0.05M | 1.51M | -0.88M | 6.44M | -6.04M | 0.87M | 0.21M | -1.50M | 4.09M | 0.04M | 12.69M | 2.72M | -5.81M | -3.27M | 5.04M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.51M | -1.41M | 9.13M | -6.36M | 3.98M | -5.25M | 5.87M | 10.00M | -6.37M | 19.06M | -12.05M | -7.89M | 1.93M | -2.60M | 38.23M | 1.41M | 12.87M | 13.93M | -32.06M | 3.62M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 1.75M | -0.65M | 0.93M | -0.19M | 2.39M | -2.69M | 0.34M | -0.02M | -0.11M | 0.30M | 1.12M | -0.77M | -0.02M | -0.33M | 1.12M | 1.63M | 1.93M | -2.06M | 4.42M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.05M | 0.01M | 0.06M | 0.01M | 0.11M | 0.09M | 0.32M | 0.18M | 0.02M | 0.04M | 0.02M | 0.04M | 1.68M | 0.04M | 6.72M | 14.87M | 10.91M | 6.43M | 0.54M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.05M | -0.01M | -0.06M | -0.01M | -0.11M | -0.09M | -0.32M | -0.18M | -0.02M | -0.04M | -0.02M | -0.04M | -1.68M | -0.04M | -6.72M | -14.87M | -10.91M | -6.43M | -0.54M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | -0.35M | -0.05M | -0.50M | -0.02M | 0.05M | -1.75M | -0.04M | -0.00M | -0.01M | -0.02M | -0.01M | -0.06M | -0.06M | -0.45M | 5.14M | -1.65M | 9.07M | 58.72M | -5.97M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.11M | -1.63M | 4.71M | -11.02M | 4.85M | -4.47M | 1.24M | 10.79M | -13.73M | 17.51M | 4.53M | -16.87M | 2.55M | -6.07M | 38.14M | -23.23M | 4.12M | 14.50M | 33.86M | 9.81M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.03M | -1.27M | 4.77M | -10.52M | 4.87M | -4.53M | 2.99M | 10.84M | -13.73M | 17.52M | 4.55M | -16.86M | 2.61M | -6.01M | 38.58M | -28.37M | 5.76M | 5.43M | -24.86M | 15.78M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.11M | -1.63M | 4.71M | -11.02M | 4.85M | -4.47M | 1.24M | 10.79M | -13.73M | 17.51M | 4.53M | -16.87M | 2.55M | -6.07M | 38.14M | -23.23M | 4.12M | 14.50M | 33.86M | 9.81M |