|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.70M | 0.72M | 2.24M | 5.79M | 0.59M | 3.73M | 4.13M | 6.11M | 4.67M | 6.09M | -1.47M | 23.86M | 0.66M | -1.03M | -0.64M | -2.90M | -2.08M | -3.23M | -3.20M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.40M | 0.40M | 0.40M | 0.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.59M | 0.72M | 0.88M | 0.82M | 0.71M | 0.79M | 0.59M | 0.65M | 0.52M | 0.64M | 0.58M | 0.77M | 0.87M | 1.07M | 1.80M | 1.42M | 1.67M | 1.84M | 1.38M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.77M | 0.14M | -0.23M | -0.20M | -0.13M | -0.76M | -1.20M | -0.81M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.09M | 0.02M | 0.08M | 0.10M | 0.14M | 0.06M | 0.22M | 0.24M | 0.08M | 0.03M | 0.03M | 0.17M | 0.03M | 0.05M | 0.07M | 0.19M | 0.06M | 0.08M | 0.06M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | 0.04M | 0.87M | -0.36M | 0.15M | 0.04M | 0.46M | 15.42M | 1.01M | 0.45M | 0.37M | 8.02M | 0.16M | 0.01M | 0.18M | 0.26M | 0.53M | 0.00M | 0.45M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 1.52M | 0.04M | | 9.29M | 18.29M | 32.61M | 0.03M | 28.21M | | | | 5.32M | | | | 0.58M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | 1.87M | 3.34M | -2.94M | -0.77M | 5.46M | -0.20M | -1.12M | 5.87M | 3.90M | -0.55M | -2.82M | 1.22M | 2.38M | -5.87M | -1.60M | -2.30M | -0.28M | -1.17M | -3.69M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.12M | 0.17M | 0.17M | 0.17M | 0.18M | -0.39M | 0.22M | 0.29M | 0.29M | 0.28M | 0.18M | 0.18M | 0.18M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.07M | 0.08M | 0.11M | 0.09M | 0.10M | 0.12M | 0.11M | 0.11M | 0.14M | 0.14M | 0.19M | 0.19M | 0.35M | 0.61M | 0.62M | 0.74M | 0.74M | 0.69M | 0.68M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | 0.90M | -3.18M | 5.74M | 4.38M | -7.65M | 10.27M | -1.20M | 2.37M | -3.44M | -8.60M | 0.91M | 4.34M | -2.56M | -1.16M | 4.68M | 2.08M | -1.14M | -2.75M | 1.50M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.32M | -1.32M | 5.54M | 1.24M | 1.23M | 2.32M | -5.42M | -3.69M | 16.25M | 7.70M | 2.29M | 4.19M | -0.45M | 2.88M | 0.76M | -1.43M | 0.23M | -0.22M | 0.87M | -0.86M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | -0.13M | 0.64M | -0.07M | 0.91M | -0.77M | 0.56M | 1.03M | 4.22M | -0.94M | -4.16M | 0.87M | 0.34M | -0.63M | -1.25M | 2.02M | -0.85M | -2.40M | 0.29M | -1.36M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | -0.17M | 0.27M | 0.27M | -1.11M | -1.13M | 0.09M | 0.92M | -0.43M | 0.35M | -1.33M | 0.10M | 0.45M | 0.29M | -0.28M | -0.52M | -0.18M | 0.51M | -0.99M | 0.45M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.00M | 0.01M | 0.01M | -0.01M | 0.00M | 0.00M | 0.01M | -0.00M | 0.02M | -0.03M | -0.01M | 0.03M | 0.00M | -0.02M | -0.03M | -0.02M | 0.01M | -0.00M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.20M | 0.14M | 0.09M | 2.17M | -0.19M | -0.00M | -1.44M | 2.00M | -0.09M | 0.00M | -0.17M | 1.13M | -0.20M | -1.00M | 6.04M | -4.69M | -0.86M | -1.25M | 1.65M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.06M | 0.07M | 0.09M | 0.20M | 0.08M | 0.01M | 0.08M | 1.18M | 0.28M | 0.16M | 0.26M | 0.05M | 0.20M | 0.32M | 1.66M | 2.82M | 1.39M | 0.47M | 0.07M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.62M | | 0.46M | | | 1.80M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 8.00M | 18.00M | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.06M | -0.07M | -0.09M | -0.20M | -0.08M | -17.67M | -7.72M | 6.82M | 17.72M | -0.16M | -0.26M | -0.05M | -10.81M | -0.32M | -2.12M | -2.82M | -1.39M | -2.27M | -0.07M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 1.53M | 1.37M | 0.03M | 0.79M | 0.46M | 0.66M | 0.85M | 0.60M | 0.32M | 0.77M | 0.18M | 0.54M | 0.06M | 0.78M | 0.06M | 0.52M | 0.17M | 0.90M | 0.06M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.14M | 25.24M | 0.03M | 0.36M | -0.72M | 0.62M | 7.24M | 0.18M | -0.69M | 0.25M | 0.16M | 0.42M | -0.11M | 0.59M | -0.11M | 0.25M | -0.16M | 9.78M | 9.83M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.00M | -0.00M | -0.01M | 0.07M | 0.01M | -0.03M | -0.01M | -0.00M | -0.02M | 0.01M | -0.00M | -0.02M | 0.01M | -0.01M | 0.03M | -0.01M | 0.01M | -0.01M | 0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | 1.95M | 28.50M | -3.01M | -0.54M | 4.66M | -17.27M | -1.62M | 12.87M | 20.90M | -0.44M | -2.93M | 1.58M | -8.53M | -5.61M | -3.81M | -4.88M | -1.82M | 6.33M | 6.08M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21M | 1.81M | 3.26M | -3.02M | -0.96M | 5.38M | -0.21M | -1.20M | 4.68M | 3.62M | -0.70M | -3.09M | 1.18M | 2.18M | -6.19M | -3.26M | -5.12M | -1.67M | -1.64M | -3.76M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | 1.95M | 28.50M | -3.00M | -0.60M | 4.65M | -17.24M | -1.60M | 12.87M | 20.92M | -0.45M | -2.93M | 1.60M | -8.54M | -5.60M | -3.83M | -4.87M | -1.83M | 6.34M | 6.07M |