|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 1.08M | 0.46M | 0.79M | -0.10M | 0.26M | -0.95M | -0.01M | -0.74M | 0.11M | -0.33M | -0.76M | -0.52M | 0.20M | -0.28M | 0.49M | -0.73M | 0.09M | -1.09M | 0.81M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.41M | 0.45M | 0.42M | 0.38M | 0.43M | 0.57M | 0.65M | 0.73M | 0.74M | 0.74M | 1.07M | 0.79M | 0.79M | 0.79M | 0.78M | | 0.76M | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | 0.09M | 0.04M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.23M | 0.04M | 0.08M | 0.15M | 3.05M | 0.16M | -2.75M | 0.21M | 0.20M | 0.21M | 3.06M | 0.14M | 0.14M | 0.14M | 0.15M | 0.17M | 0.16M | 0.16M | 0.15M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68M | -0.48M | -0.44M | 0.54M | 0.00M | 0.37M | -0.19M | -0.12M | 0.19M | -0.11M | 0.12M | -0.20M | 0.01M | -0.00M | 0.14M | -0.12M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | 2.59M | 1.58M | -1.20M | -0.67M | -0.31M | -1.16M | -0.53M | -1.28M | 1.13M | 0.08M | -1.92M | -3.01M | 0.80M | 0.05M | -1.08M | -1.34M | 1.31M | -1.42M | -0.34M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | -0.02M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.49M | 0.55M | 0.45M | 0.45M | 0.54M | 0.64M | 0.68M | 0.77M | 0.77M | 0.78M | 1.11M | 0.83M | 0.83M | 0.83M | 0.83M | 0.82M | 0.81M | 0.81M | 0.81M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.80M | 0.65M | -0.31M | 0.95M | -0.99M | 0.10M | 0.80M | 1.15M | -1.10M | 0.09M | -0.66M | 0.44M | 0.22M | 0.20M | -0.84M | 0.59M | -0.83M | -0.11M | -0.02M | 2.32M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | -1.05M | 1.66M | 0.92M | 1.04M | 0.31M | 0.43M | 1.34M | 0.37M | 0.18M | 3.31M | 2.25M | 0.57M | 0.61M | 1.87M | 1.55M | 0.69M | -0.65M | 1.32M | -0.89M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 0.03M | 0.06M | -0.18M | 0.60M | -0.53M | 0.68M | 0.07M | -0.29M | 0.29M | 0.01M | 0.17M | -0.20M | 0.14M | -0.15M | -0.18M | 0.54M | -0.17M | -0.22M | -0.21M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | -0.01M | 0.19M | -0.14M | -0.12M | 0.21M | -0.03M | 0.21M | -0.10M | 0.15M | 0.32M | -0.32M | 0.30M | 0.23M | 0.28M | -0.19M | -0.30M | -0.06M | 0.20M | -0.03M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.37M | 0.07M | 0.69M | -0.04M | -0.42M | -0.36M | 0.39M | -0.26M | 0.04M | -0.12M | 0.78M | 0.21M | -0.07M | 0.14M | -0.38M | 0.30M | 0.01M | 0.46M | -0.74M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | -0.66M | 0.31M | 0.11M | 0.01M | -0.01M | -0.31M | -0.07M | 0.14M | -0.14M | -0.14M | 0.21M | -0.11M | -0.11M | -0.07M | 0.29M | -0.07M | -0.18M | -0.13M | 0.51M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 2.51M | 3.30M | 3.69M | 5.03M | 4.73M | 3.36M | 1.69M | 1.48M | 0.43M | 1.47M | 0.93M | 0.31M | 0.75M | 0.43M | 0.36M | 0.10M | 0.07M | 0.09M | 0.19M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.75M | -2.66M | -3.45M | -3.43M | -5.14M | -4.99M | -3.52M | -1.83M | -1.50M | -0.61M | -1.61M | -1.01M | -0.33M | -0.86M | -0.47M | -0.43M | -0.12M | -0.09M | -0.10M | -0.19M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | -0.10M | 2.65M | 4.49M | 0.63M | -0.14M | 1.91M | 2.34M | 2.60M | -0.12M | 1.19M | 2.95M | 3.36M | 0.08M | 0.44M | 1.53M | 1.46M | -1.20M | 1.54M | 0.57M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.71M | -0.17M | 0.77M | -0.14M | -5.18M | -5.44M | -2.77M | -0.02M | -0.18M | 0.40M | -0.34M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.04M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.95M | 0.08M | -1.72M | -4.88M | -5.70M | -5.04M | -4.52M | -2.22M | -2.76M | 0.71M | -1.39M | -2.85M | -3.32M | 0.05M | -0.37M | -1.44M | -1.44M | 1.24M | -1.51M | -0.53M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.71M | -0.17M | 0.77M | -0.14M | -5.18M | -5.44M | -2.77M | -0.02M | -0.18M | 0.40M | -0.34M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.04M |