|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.72M | 0.22M | 0.14M | -0.07M | -1.62M | -1.94M | -1.77M | 0.13M | 0.01M | 0.21M | -0.65M | 0.03M | -0.25M | 0.08M | 2.92M | 0.87M | -0.23M | -0.37M | -0.42M | -1.50M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.16M | 0.17M | 0.29M | 0.25M | 0.34M | 0.26M | 0.35M | 0.30M | 0.31M | 0.30M | 0.30M | 0.36M | 0.33M | 0.37M | 0.34M | 0.28M | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.32M | 0.34M | 0.50M | 0.55M | 0.47M | 0.52M | 0.53M | 0.50M | 0.58M | 0.59M | 0.55M | 0.50M | 0.46M | 0.57M | 0.56M | 0.41M | 0.43M | 0.40M | 0.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | 0.05M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.23M | | | | 0.00M | | | | 1.56M | | | | 0.15M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | 0.02M | | | | 0.27M | 0.01M | 0.30M | -0.31M | | | 0.22M | 0.04M | 0.19M | | 0.08M | 0.13M | 0.22M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.07M | 788.00 | 0.06M | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.48M | -7.93M | 6.11M | 21.13M | -7.22M | -14.89M | -0.73M | 5.80M | -0.21M | 27.98M | 13.74M | -38.00M | 0.09M | 0.37M | 1.43M | 1.01M | 1.37M | -0.26M | 0.30M | 0.10M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.38M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.16M | 0.17M | 0.29M | 0.25M | 0.34M | 0.26M | 0.35M | 0.30M | 0.31M | 0.30M | 0.30M | 0.36M | 0.33M | 0.58M | 0.56M | 0.28M | | 0.43M | 0.55M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | -0.37M | 1.03M | 0.86M | -0.80M | -0.32M | -0.28M | 0.80M | 0.85M | 0.00M | -0.02M | 0.36M | -0.70M | 0.63M | -1.24M | 0.80M | -0.48M | 0.32M | 0.32M | 0.14M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.03M | 0.01M | 0.21M | -0.00M | 0.06M | -0.07M | 0.09M | -0.01M | -0.01M | -0.08M | 0.02M | 0.01M | -0.02M | -0.01M | 0.00M | -0.06M | 0.03M | -0.04M | 0.12M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.03M | 0.59M | 0.64M | 0.30M | -1.13M | 0.09M | 1.60M | 1.13M | -0.99M | 0.71M | -0.59M | -1.16M | 0.51M | -0.72M | 1.24M | -1.20M | -0.22M | 0.36M | 0.76M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.14M | -0.19M | 0.18M | 0.25M | -0.27M | 0.14M | -0.11M | 0.00M | 0.17M | -0.18M | -0.40M | -0.11M | 0.09M | 0.35M | -0.19M | | -0.31M | 0.86M | -1.18M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.26M | 0.47M | 0.27M | 0.07M | 0.34M | 0.23M | 0.17M | 0.22M | 0.17M | 0.20M | 0.25M | 0.18M | 0.22M | 0.17M | -0.38M | 0.31M | -0.24M | 0.77M | -0.41M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27M | -0.26M | -0.47M | -0.27M | -0.07M | -0.34M | -0.23M | -0.17M | -0.22M | -0.17M | -0.20M | -0.25M | -0.18M | -0.28M | -0.24M | -0.25M | -0.31M | -0.43M | -0.39M | -0.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.15M | 0.13M | 0.18M | 0.26M | 0.26M | 0.25M | 0.25M | 0.20M | 0.32M | 0.25M | 0.20M | 0.15M | 0.11M | 0.19M | 0.57M | 0.14M | 0.16M | 0.11M | 0.39M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | -0.04M | -0.13M | 0.95M | -0.08M | -0.49M | -0.36M | -0.46M | -0.02M | -0.03M | -0.06M | 6.17M | -6.81M | 9.33M | 2.20M | -9.87M | 3.58M | -1.11M | -8.98M | 35.23M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.32M | -8.23M | 5.51M | 21.80M | -7.38M | -15.72M | -1.32M | 5.17M | -0.45M | 27.78M | 13.47M | -32.08M | -6.90M | 9.42M | 3.39M | -9.11M | 4.64M | -1.81M | -9.06M | 34.93M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.21M | -8.19M | 5.64M | 20.85M | -7.30M | -15.23M | -0.96M | 5.64M | -0.43M | 27.81M | 13.54M | -38.25M | -0.09M | 0.14M | 1.26M | 1.39M | 1.06M | -0.02M | -0.47M | 0.51M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.32M | -8.23M | 5.51M | 21.80M | -7.38M | -15.72M | -1.32M | 5.17M | -0.45M | 27.78M | 13.47M | -32.08M | -6.90M | 9.42M | 3.39M | -9.11M | 4.64M | -1.81M | -9.06M | 34.93M |