|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.10M | 0.33M | | | 1.98M | -0.81M | -1.34M | 0.15M | 5.26M | -0.03M | -1.62M | -2.11M | 1.21M | 0.03M | 3.00M | -1.24M | 1.69M | -0.71M | 5.03M | -1.98M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.94M | 0.26M | | -0.19M | -0.01M | -0.56M | | 0.05M | -1.40M | -1.46M | | -0.64M | 0.66M | -3.22M | | 0.12M | 0.28M | -0.39M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.82M | -13.93M | -19.69M | | -2.53M | -11.41M | -3.81M | | 3.48M | 12.41M | 23.14M | | 0.11M | 2.93M | 19.38M | | -1.09M | -5.41M | -18.50M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.32M | 1.15M | | 0.86M | 1.03M | 2.98M | | 0.69M | 0.10M | 0.10M | | 0.76M | 0.20M | | | 1.28M | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.75M | 5.89M | 4.38M | | -3.72M | 6.57M | -4.94M | | 4.92M | -5.56M | -8.87M | | -0.05M | 8.23M | 2.13M | | 0.65M | -5.86M | 7.30M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.29M | 6.83M | 8.59M | | 7.84M | 6.40M | 12.47M | | -6.75M | -9.95M | -17.06M | | -2.47M | -6.36M | -21.29M | | 1.36M | 6.69M | 4.58M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | 1.48M | -0.38M | | 1.64M | 2.21M | -0.11M | | 0.13M | 1.86M | 3.09M | | -1.07M | 1.53M | -4.84M | | 0.13M | -2.16M | 0.23M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.19M | -0.59M | -3.25M | | 0.70M | -0.62M | 1.45M | | 1.42M | -2.48M | -1.10M | | -1.03M | -0.28M | 0.74M | | 3.82M | 1.41M | -6.89M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.94M | 1.41M | 2.82M | | 1.99M | 1.34M | 0.90M | | 1.29M | 1.68M | 3.03M | | 0.33M | -0.25M | 0.03M | | 2.82M | 0.73M | -4.17M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.71M | 1.21M | | 0.35M | 0.41M | 1.01M | | 0.40M | 0.15M | 0.68M | | 0.34M | 0.24M | 0.93M | | 0.23M | 0.21M | 0.78M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | -0.02M | 5.21M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 0.96M | 2.09M | | 2.32M | 0.68M | 4.62M | | 0.85M | 0.90M | 2.33M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | 0.37M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.45M | -0.93M | -19.55M | | -1.06M | -0.72M | -3.09M | | -0.02M | 0.18M | 0.22M | | 2.01M | -16.20M | -16.80M | | -2.72M | 16.66M | -6.94M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.06M | 0.05M | | -0.02M | -0.49M | -1.16M | | -0.18M | -0.04M | -0.63M | | -0.30M | 0.27M | -0.87M | | -0.29M | -0.01M | -0.41M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.82M | 9.61M | 29.08M | | 4.57M | 12.18M | 4.87M | | -4.08M | -13.15M | -25.15M | | -1.29M | 13.79M | 7.99M | | 12.58M | -8.83M | 50.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | 0.10M | 0.07M | | 0.17M | -0.11M | 0.18M | | -0.06M | 0.07M | -0.12M | | 0.03M | -0.03M | 0.36M | | -0.29M | 0.14M | -0.17M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.50M | -5.15M | -10.09M | | 1.16M | -0.06M | -1.86M | | -0.67M | -0.50M | -1.90M | | 0.86M | 0.48M | 10.92M | | 8.47M | 2.56M | 24.39M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.96M | -14.64M | -20.89M | | -2.88M | -11.83M | -4.82M | | 3.08M | 12.26M | 22.47M | | -0.23M | 2.69M | 18.45M | | -1.33M | -5.62M | -19.28M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.45M | -5.25M | -10.16M | | 0.98M | 0.05M | -2.04M | | -0.61M | -0.56M | -1.79M | | 0.83M | 0.51M | 10.56M | | 8.76M | 2.42M | 24.56M |