|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | | 1.54M | -2.00M | -0.39M | -13.76M | -0.54M | -3.14M | -0.95M | -0.84M | -0.92M | -1.33M | -0.65M | -0.50M | -0.43M | -0.36M | -0.72M | -0.62M | -0.56M | -0.85M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.10M | 0.09M | 0.26M | 0.27M | 0.11M | 0.27M | 0.27M | 0.27M | 0.27M | 0.26M | 0.29M | 0.26M | 0.26M | 0.26M | 0.24M | 0.23M | 0.24M | 0.23M | 0.65M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.24M | 0.24M | 0.22M | 0.18M | 0.09M | 0.12M | 0.14M | 0.14M | 0.10M | 0.30M | 0.43M | 0.42M | 0.37M | -0.20M | 0.22M | 0.20M | 0.17M | 0.15M | 0.25M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 0.06M | 148.00 | 0.31M | -0.37M | -2.81M | | 8.21M | | | | 0.11M | 0.05M | 0.07M | -0.01M | -0.12M | -0.04M | -0.05M | 0.14M | -0.04M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.13M | 0.13M | | 0.05M | 0.08M | 0.08M | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.23M | 0.16M | 0.01M | 0.01M | 0.01M | -1.79M | 0.00M | 0.00M | 0.00M | 0.17M | 0.14M | 0.10M | 0.10M | -0.43M | 0.02M | 0.03M | 0.03M | -0.36M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -209.00 | -0.02M | | | | 16.30M | 555.00 | -244.00 | 0.04M | -0.00M | 0.01M | 0.15M | 0.01M | 0.01M | 0.01M | 234.00 | 0.01M | 0.02M | 0.01M | -0.01M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M | -1.37M | 3.87M | -4.68M | 2.83M | 1.35M | -0.96M | 2.85M | -2.49M | 3.51M | 0.81M | -1.21M | -1.56M | -1.08M | 1.88M | 2.43M | -3.23M | 3.17M | 5.94M | -0.17M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.13M | 0.26M | 0.29M | 0.31M | 0.37M | 0.49M | 0.50M | 0.51M | 0.53M | 0.75M | 0.57M | 0.65M | 0.56M | 0.47M | 0.48M | 0.49M | 0.42M | 0.35M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.13M | 0.26M | 0.29M | 0.37M | 0.37M | 0.49M | 0.50M | 0.51M | 0.53M | -1.13M | 0.83M | 0.65M | 0.09M | -0.22M | 0.49M | 0.11M | 0.08M | -0.03M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.47M | 49.04M | 2.24M | | -4.41M | 7.53M | -5.92M | 6.75M | 2.53M | -0.37M | -3.37M | 5.90M | 5.32M | 6.46M | -3.15M | 10.54M | 1.99M | 0.13M | -8.90M | 11.49M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | -0.44M | -0.10M | 0.61M | -0.10M | -0.03M | 0.09M | 0.42M | 0.02M | 0.07M | 0.19M | -0.13M | 0.29M | -0.37M | 0.15M | -0.12M | 0.24M | 0.01M | 0.46M | -0.34M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.90M | 21.14M | -30.42M | 60.36M | -1.51M | 3.48M | -2.33M | | | 2.20M | -2.70M | 4.34M | | 7.86M | -1.62M | 12.31M | -1.07M | 0.98M | -1.03M | 0.92M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.01M | 0.23M | -0.27M | 0.01M | -0.16M | 0.16M | 0.06M | 0.06M | -0.03M | 0.00M | -0.03M | -0.07M | -0.02M | 0.02M | 0.02M | 0.01M | -0.07M | 376.00 | 0.14M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27M | 0.29M | -1.78M | 1.78M | -0.00M | 0.53M | -0.85M | 0.34M | -0.02M | 1.06M | -0.85M | 0.76M | 0.25M | 0.26M | -0.50M | 2.66M | 1.04M | 3.01M | -2.50M | -1.72M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.59M | 0.62M | 0.72M | 0.78M | -0.57M | 2.61M | 0.34M | 0.26M | 0.35M | -0.45M | 0.72M | 0.01M | 0.01M | 0.06M | 0.04M | 0.03M | 0.09M | 0.02M | 0.12M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.64M | -0.61M | -0.69M | -5.50M | -0.98M | -1.17M | -0.91M | -0.35M | -0.36M | -0.22M | 0.07M | -0.11M | 0.25M | -0.01M | -0.06M | -0.04M | -0.03M | -0.09M | -0.02M | -0.12M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.82M | 0.05M | 0.82M | | 0.00M | 0.00M | | | 0.22M | 0.04M | 1.00 | | 0.12M | 0.02M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | -0.16M | 0.03M | -1.39M | -1.01M | -0.15M | -0.15M | -0.15M | -0.13M | -0.13M | -0.16M | -0.17M | -0.36M | -0.18M | -0.18M | -0.18M | -0.23M | -0.14M | -0.17M | -0.18M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.02M | -0.05M | -0.05M | -0.04M | -0.11M | -0.11M | 0.12M | 0.02M | 0.03M | -0.03M | -0.05M | 0.01M | 0.01M | -0.01M | -0.04M | -0.03M | -0.02M | -0.01M | -0.02M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | -2.11M | 3.15M | -11.62M | 0.79M | -0.08M | -2.13M | 2.47M | -2.95M | 3.20M | 0.68M | -1.54M | -1.65M | -1.27M | 1.64M | 2.18M | -3.52M | 2.92M | 5.74M | -0.49M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | -1.96M | 3.25M | -5.40M | 2.04M | 1.92M | -3.57M | 2.51M | -2.75M | 3.16M | 1.26M | -1.93M | -1.56M | -1.09M | 1.82M | 2.40M | -3.26M | 3.08M | 5.92M | -0.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | -2.13M | 3.21M | -11.57M | 0.83M | 0.04M | -2.02M | 2.35M | -2.98M | 3.16M | 0.72M | -1.49M | -1.66M | -1.27M | 1.64M | 2.22M | -3.49M | 2.94M | 5.75M | -0.47M |