|
Net Income (Quarter)
|
1.04M | 3.71M | -1.99M | -7.51M | -15.52M | -7.75M | -4.63M | -3.46M | 8.91M | -3.38M | -1.13M | 0.40M | 7.07M | 1.85M |
|
Depreciation and Depletion (Quarter)
|
| | 0.66M | 0.62M | 0.52M | 0.67M | 0.42M | 0.59M | 0.44M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | 1.33M | | | 0.01M | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | -0.97M | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | 0.45M | 0.45M | | | |
|
Gains from Investment Securities (Quarter)
|
-1.26M | -0.02M | -0.01M | 0.29M | 0.00M | | 0.30M | 0.46M | 1.16M | 0.05M | -1.81M | 0.46M | 2.30M | -2.57M |
|
Asset Writedowns and Impairment (Quarter)
|
| | 0.33M | 0.18M | 10.62M | | -10.20M | 0.09M | 0.25M | 0.12M | 0.23M | 0.30M | 0.27M | 0.20M |
|
Cash from Operations (Quarter)
|
-0.22M | -0.49M | -1.04M | -48.18M | 7.52M | 48.97M | -4.93M | -2.74M | 28.84M | 20.01M | 9.66M | -11.64M | 25.25M | 2.46M |
|
Amortizatization of Intangibles (Quarter)
|
| 1.30M | 1.26M | 1.01M | 1.00M | 1.00M | 1.37M | 1.05M | 1.00M | 1.00M | 0.98M | 0.80M | 0.80M | 0.80M |
|
Amortization of Deferred Charges (Quarter)
|
| | 0.04M | 0.21M | -0.12M | 0.04M | 0.07M | 0.04M | 0.10M | 0.40M | 0.39M | 0.35M | 0.40M | 0.40M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.70M | 0.60M | 0.60M | 0.50M | 0.70M | 0.40M | 0.60M | 0.40M | 0.40M | 0.40M | 0.43M | 0.40M | 0.40M |
|
Change in Receivables (Quarter)
|
| | -11.66M | -8.46M | 8.22M | -21.97M | 21.97M | -11.35M | 90.31M | -95.92M | 5.07M | 10.36M | 44.90M | -51.97M |
|
Change in Inventory (Quarter)
|
| | -0.34M | 27.02M | -95.57M | -12.27M | -18.91M | 12.67M | -45.50M | -6.04M | -10.46M | 41.06M | -42.91M | -3.15M |
|
Change in Account Payables (Quarter)
|
| | -6.05M | -21.85M | -7.13M | -44.33M | 4.36M | 3.12M | 57.55M | -79.78M | 0.70M | 43.03M | 14.11M | -50.77M |
|
Change in Accured Expenses (Quarter)
|
0.25M | 0.03M | 0.13M | 2.48M | 9.61M | -12.60M | -0.44M | -4.00M | 2.14M | -0.65M | 2.08M | -3.28M | 0.37M | -0.71M |
|
Change in Taxes (Quarter)
|
| | | -3.23M | -5.87M | -2.86M | 10.43M | -1.23M | 3.79M | -0.79M | -1.25M | -0.42M | 1.92M | 0.06M |
|
Other Working Capital Changes (Quarter)
|
| | 8.62M | -2.35M | 7.77M | -11.03M | 0.57M | -1.14M | -0.81M | -1.00M | -0.40M | 0.49M | -1.14M | 6.68M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | 0.06M | -0.00M | 0.01M | | 0.04M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | 0.02M | | | |
|
Acquisitions (Quarter)
|
| | | -0.00M | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-116.15M | | | 0.00M | | | -0.82M | | | -0.01M | 0.03M | 0.01M | -7.55M | -0.04M |
|
Other financing activities (Quarter)
|
0.41M | | | | | | | | 0.06M | | -2.83M | | | |
|
Cash from Financing Activities (Quarter)
|
117.11M | | 0.33M | 47.52M | -6.95M | -49.31M | 5.59M | 3.10M | -27.28M | -21.01M | -10.20M | 14.79M | -19.50M | -2.88M |
|
Change in Cash (Quarter)
|
0.74M | -0.49M | -0.71M | -0.66M | 0.56M | -0.34M | -0.16M | 0.36M | 1.43M | -1.01M | -0.51M | 3.16M | -1.80M | -0.46M |
|
Beginning Cash Balance (Quarter)
|
0.60M | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
-0.22M | -0.49M | -1.04M | -48.18M | 7.52M | 48.97M | -4.93M | -2.74M | 28.84M | 19.95M | 9.66M | -11.65M | 25.25M | 2.42M |
|
Net Cash Flow (Quarter)
|
0.74M | -0.49M | -0.71M | -0.66M | 0.56M | -0.34M | -0.16M | 0.36M | 1.56M | -1.01M | -0.51M | 3.16M | -1.80M | -0.46M |