|
Net Income (Quarter)
|
0.20M | 0.09M | 0.11M | 0.09M | 0.09M | 0.71M | -0.09M | -0.26M | 0.15M | -0.18M | -0.10M | -0.41M | | | -0.20M | -0.14M | -0.94M | -0.19M | -0.16M | -0.80M | -0.17M | -0.39M | -0.02M | -0.26M | -0.46M | -0.42M | -0.18M | 0.84M | 0.22M | -0.71M | -0.48M | -0.57M | -2.08M | -0.31M | -0.28M | -0.99M | -1.74M | -0.34M | -0.23M | -0.10M | 0.04M | 0.78M | 0.37M | 0.07M | -1.06M | -1.10M | -0.31M | -1.46M | -1.27M | -0.41M | 0.26M | -0.04M | -0.88M | 0.55M | 0.17M | -4.77M | 3.97M |
|
Depreciation and Depletion (Quarter)
|
| 0.10M | 0.09M | 0.09M | 0.10M | 0.11M | 0.11M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | 0.07M | | | | 0.23M | | | | | | | 0.12M | | | | 0.14M | | | | 0.17M | | | | | 0.17M | | | 0.14M | 0.04M | | -0.04M | | | | 0.13M | | | | | | | -0.01M | | | | | | 0.21M | 0.09M | 0.15M | 0.12M | 0.25M | 0.59M | 3.86M | 2.39M |
|
Deferred Taxes (Quarter)
|
| | -0.49M | 0.02M | | | 0.07M | -0.07M | | | 0.24M | | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.32M | -0.70M | -1.28M | | -0.29M | 0.48M | -0.04M | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | 0.01M | | | | 0.00M | -426.00 | -251.00 | -5.00 | 0.00M | -444.00 | -212.00 | -25.00 | 0.00M | -598.00 | | 0.00M | | 660.00 | -708.00 | -613.00 | 0.00M | 661.00 | -661.00 | | | | | | | 0.00M | 0.01M | -0.00M | -0.34M | 0.02M | 3.90M | | | | 0.65M | 5.88M | 0.08M |
|
Asset Writedowns and Impairment (Quarter)
|
| -0.20M | 0.40M | | | | | | | | | | | | | -0.05M | | | | | | | | | | | | | | | | | | 0.02M | -0.02M | | | 0.06M | 0.01M | -0.07M | | | 0.14M | 0.27M | -0.13M | | | 0.43M | 2.07M | 0.12M | -0.11M | 0.05M | 0.00M | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 2.28M | 6.65M | 7.73M | 7.06M | 3.99M | 21.53M |
|
Cash from Operations (Quarter)
|
| 0.31M | 0.00M | 0.39M | -0.62M | 0.41M | 0.39M | -0.11M | 0.70M | -0.19M | 0.14M | -0.10M | | -0.26M | 0.11M | 0.15M | 0.35M | 0.25M | 0.00M | 0.16M | 0.01M | 0.14M | 0.10M | 0.25M | 0.23M | 0.16M | 0.03M | -0.55M | -0.31M | -0.09M | -0.07M | -0.13M | 0.27M | -0.04M | -0.24M | -0.29M | -0.74M | -2.45M | 0.21M | -0.24M | 0.05M | 0.16M | 0.58M | -0.72M | -0.27M | -1.20M | 0.04M | 0.47M | -4.05M | 0.07M | 0.57M | 0.41M | 1.18M | -1.73M | -0.63M | -3.86M | -3.47M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | | | 0.00M | 0.00M | 0.00M | 0.05M | 0.02M | -0.06M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.02M | -0.03M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 375.00 | 375.00 | 375.00 | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | -0.05M | -0.04M | 0.10M | -0.02M | | -0.03M | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.10M | 0.09M | 0.09M | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.13M | 0.12M | 0.18M | | 0.22M | 0.22M | 0.22M | 0.27M | 0.26M | 0.18M | 0.21M | 0.35M | 0.22M | 0.21M | 0.21M | 0.33M | 0.28M | 0.18M | 0.23M | 0.23M | 0.22M | 0.22M | 0.29M | 0.16M | 0.23M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.23M | 0.24M | 0.22M | 0.07M | 0.09M | 0.09M | 0.71M | 0.11M | 0.11M | 0.12M | 0.75M | 0.28M | 0.28M | 0.28M | 0.33M |
|
Change in Receivables (Quarter)
|
| 0.04M | -0.43M | 0.52M | -0.87M | 0.23M | -0.42M | 0.82M | 0.02M | 0.11M | 0.04M | -0.18M | | 0.07M | 0.38M | -0.14M | -0.29M | 0.45M | -0.20M | -0.15M | -0.23M | 0.00M | -0.01M | -0.04M | 0.25M | 0.05M | 0.05M | 0.11M | -0.14M | -0.10M | 0.08M | -0.09M | -0.04M | -0.05M | 0.11M | 0.01M | -0.11M | 0.30M | -0.66M | -0.12M | -0.17M | -0.58M | -0.13M | 1.27M | -0.51M | 0.92M | -0.35M | 0.08M | -0.57M | 0.03M | 0.77M | -0.86M | 0.10M | 0.82M | -0.33M | 0.32M | 0.42M |
|
Change in Inventory (Quarter)
|
| 0.06M | 0.38M | -0.07M | -0.55M | -0.48M | 0.18M | -0.39M | 0.38M | -0.38M | 0.26M | 0.18M | | 0.87M | 0.01M | -0.11M | -0.44M | -0.14M | -0.04M | -0.17M | 0.59M | 0.06M | -0.10M | 0.13M | -0.14M | -0.27M | 0.07M | 0.00M | 0.10M | 0.13M | -0.16M | -0.02M | -0.07M | 0.04M | 766.00 | 0.02M | -0.04M | 0.13M | -0.11M | -0.10M | -0.32M | 0.03M | 0.30M | -0.15M | -0.78M | -0.08M | 0.34M | -0.19M | 2.01M | 0.39M | -1.31M | 0.59M | 0.25M | 2.75M | 2.82M | 1.60M | 5.03M |
|
Change in Account Payables (Quarter)
|
| -0.18M | -0.05M | 0.15M | 0.28M | 0.20M | -0.04M | 0.06M | -0.22M | 0.14M | 0.21M | -0.11M | | 0.12M | 0.36M | 0.63M | -1.30M | 0.33M | -0.23M | -0.07M | 0.14M | 0.32M | -0.26M | 0.34M | 0.08M | 0.02M | 0.08M | -0.06M | -0.38M | 0.12M | 0.03M | -0.01M | 0.27M | -0.02M | -0.23M | 0.00M | -0.20M | -0.58M | 0.06M | -0.10M | 0.52M | -0.28M | -0.43M | -0.22M | 0.17M | 0.16M | -0.41M | 0.19M | -0.11M | -0.10M | 0.06M | -0.01M | 1.14M | 1.66M | -1.61M | 0.02M | 3.33M |
|
Change in Accured Expenses (Quarter)
|
| -0.02M | -0.02M | -0.03M | -0.01M | 0.03M | 0.10M | -0.29M | -0.04M | 0.27M | -0.00M | 0.01M | | 0.01M | 0.01M | 0.01M | -0.01M | -0.03M | 0.04M | 0.03M | -0.06M | 0.01M | 0.03M | -0.08M | 0.10M | 0.03M | 0.01M | 0.12M | -0.09M | 0.10M | -0.07M | -0.01M | 0.03M | -0.04M | 0.01M | 0.05M | -0.03M | -0.08M | -0.01M | 0.03M | 0.14M | 0.00M | 0.06M | -0.06M | 0.02M | 0.02M | 0.13M | -0.20M | -0.02M | 0.00M | 0.03M | 0.01M | 1.23M | -0.81M | 0.64M | 0.33M | 1.22M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.02M | | 1.12M | -1.12M | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| 0.01M | -0.07M | -0.34M | 0.33M | -0.08M | 0.13M | -0.04M | 0.29M | 1.00 | -0.29M | -0.02M | | 0.09M | 0.31M | -0.11M | -0.49M | -0.00M | 0.02M | -0.09M | 0.07M | -0.02M | 0.10M | -0.08M | 0.02M | 116.00 | -0.03M | 0.12M | -0.12M | 0.03M | -0.04M | -0.04M | -0.16M | -0.00M | -0.04M | 0.05M | 0.03M | 0.05M | -0.07M | -0.02M | -0.00M | | -0.09M | 0.69M | -1.26M | 0.14M | 0.10M | -0.24M | -0.05M | 0.02M | | | -0.02M | | 1.23M | 0.48M | -1.44M |
|
Capital Expenditures (Quarter)
|
| -0.42M | 1.76M | 0.10M | 0.94M | 0.71M | 0.49M | 0.56M | 0.81M | 0.92M | 0.98M | 0.46M | | 0.11M | 0.79M | 0.46M | 0.36M | 0.25M | 0.12M | 0.10M | 0.14M | 0.08M | 0.07M | 0.13M | 0.09M | 0.09M | 0.08M | 0.24M | 0.49M | 0.31M | 0.16M | 0.20M | 0.12M | 0.10M | 0.10M | 0.02M | 0.02M | 0.02M | 0.09M | 0.50M | 0.03M | 0.19M | 0.19M | 0.21M | 1.13M | 0.50M | 0.69M | 0.14M | 0.19M | 0.05M | 0.10M | 0.07M | 0.21M | 0.86M | 5.00M | 8.68M | 11.74M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.00M | 500.00 | | 0.01M | 0.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -0.42M | -0.17M | -0.10M | -0.94M | -0.71M | -0.49M | -0.81M | -0.81M | -0.92M | -0.98M | -0.46M | | -0.11M | -0.78M | -0.46M | -0.36M | -0.25M | -0.12M | -0.10M | -0.12M | -0.08M | -0.07M | -0.13M | -0.09M | -0.09M | -0.08M | 1.26M | -0.19M | 0.09M | -0.16M | -0.20M | -0.12M | -0.10M | -0.10M | -0.02M | -0.02M | -0.02M | 0.12M | -0.50M | -0.25M | -0.19M | -13.59M | 0.09M | 11.90M | -0.50M | -0.69M | -0.14M | -0.00M | -0.00M | -0.10M | 0.24M | -0.18M | -0.86M | -16.52M | -18.61M | -51.41M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.09M | | | 0.01M | 0.06M | -0.41M | 0.01M |
|
Cash from Financing Activities (Quarter)
|
| 0.11M | 0.58M | 0.80M | 0.33M | 0.49M | -0.40M | 2.33M | 2.14M | 0.05M | -0.53M | -0.05M | | 0.38M | 0.61M | 0.43M | -0.06M | -0.00M | 0.06M | -0.10M | 0.08M | -0.06M | -0.01M | -0.12M | -0.14M | -0.08M | 0.05M | -0.22M | 0.03M | -0.01M | 0.23M | 0.36M | -0.11M | 0.04M | 0.45M | 1.62M | -0.01M | 24.85M | -1.01M | -0.06M | -2.00 | -0.00M | -0.02M | -0.02M | -0.23M | -0.81M | -1.36M | 1.32M | -0.21M | -0.02M | -0.02M | -0.03M | 4.21M | 3.17M | 4.11M | 35.14M | 67.06M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79M | 0.79M | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| 0.00M | 0.41M | 1.09M | -1.23M | 0.20M | -0.51M | 1.41M | 2.03M | -1.07M | -1.38M | -0.61M | | 0.01M | -0.06M | 0.13M | -0.07M | 0.00M | -0.05M | -0.04M | -0.03M | 0.00M | 0.01M | 0.00M | 482.00 | -0.02M | 0.00M | 0.50M | -0.46M | -0.01M | 0.00M | 0.03M | 0.04M | -0.09M | 0.10M | 1.31M | -0.77M | 22.38M | -0.68M | -0.80M | -0.20M | -0.03M | -13.02M | -0.65M | 11.40M | -3.70M | 0.50M | -3.00M | -0.97M | 0.04M | 0.45M | 0.62M | 5.20M | 0.57M | -13.04M | 12.66M | 12.19M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.01M | | | 0.02M | 0.02M | 0.01M | 0.03M | 0.02M | 0.02M | 0.06M | 200.00 | | 2.00 | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| 0.73M | -1.75M | 0.29M | -1.56M | -0.30M | -0.11M | -0.68M | -0.11M | -1.12M | -0.84M | -0.56M | | -0.36M | -0.68M | -0.30M | -0.01M | 0.01M | -0.11M | 0.06M | -0.12M | 0.06M | 0.02M | 0.12M | 0.14M | 0.07M | -0.05M | -0.79M | -0.79M | -0.40M | -0.23M | -0.33M | 0.16M | -0.13M | -0.35M | -0.31M | -0.76M | -2.47M | 0.12M | -0.74M | 0.01M | -0.02M | 0.39M | -0.93M | -1.41M | -1.71M | -0.66M | 0.33M | -4.25M | 0.01M | 0.47M | 0.34M | 0.97M | -2.59M | -5.63M | -12.54M | -15.21M |
|
Net Cash Flow (Quarter)
|
| 0.00M | 0.41M | 1.09M | -1.23M | 0.20M | -0.51M | 1.41M | 2.03M | -1.07M | -1.38M | -0.61M | | 0.01M | -0.06M | 0.13M | -0.07M | 0.00M | -0.05M | -0.04M | -0.03M | 0.00M | 0.01M | 0.00M | 482.00 | -0.02M | 0.00M | 0.50M | -0.46M | -0.01M | 0.00M | 0.03M | 0.04M | -0.09M | 0.10M | 1.31M | -0.77M | 22.38M | -0.68M | -0.80M | -0.20M | -0.03M | -13.02M | -0.65M | 11.40M | -2.52M | -2.02M | 1.65M | -4.27M | 0.04M | 0.45M | 0.62M | 5.20M | 0.57M | -13.04M | 12.66M | 12.19M |