|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.98M | -3.07M | -4.03M | -6.13M | -6.23M | -12.93M | -6.74M | -11.36M | -20.73M | -12.36M | -18.35M | -2.51M | -3.36M | -0.24M | 0.24M | -0.33M | -1.69M | 2.82M | 2.90M | 1.94M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | 1.15M | 1.25M | 1.41M | 1.33M | 1.37M | 2.29M | 1.32M | 1.33M | 1.25M | 1.64M | 1.22M | 1.16M | 1.10M | 2.15M | 1.17M | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.26M | 2.41M | 1.89M | 2.54M | 2.17M | 2.17M | 2.29M | 3.47M | 2.42M | 1.34M | 1.61M | 1.36M | 2.19M | 1.17M | 1.32M | 0.98M | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.26M | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.50M | | -25.70M | | | | | | 0.08M | 0.28M | | | 5.79M | 0.06M | 0.26M | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.59M | -5.50M | -10.53M | -6.80M | -7.80M | -8.29M | -9.69M | -8.80M | -11.33M | -4.43M | -5.18M | -2.31M | 1.17M | 1.88M | 4.08M | 1.68M | 4.38M | 4.04M | 8.13M | 10.57M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | 1.15M | 1.25M | 1.41M | 1.33M | 1.37M | 2.29M | 1.32M | 1.33M | 1.25M | 1.64M | 1.22M | 1.36M | 1.10M | 2.15M | 1.17M | 1.07M | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.11M | -0.28M | -6.25M | -0.72M | -4.08M | 0.37M | -7.19M | 4.49M | 10.40M | 9.60M | 9.78M | -0.19M | -2.79M | 0.44M | 0.89M | -2.75M | -0.90M | -0.68M | 3.36M | -3.09M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25M | 0.40M | -2.19M | -1.75M | 0.59M | -0.42M | -0.59M | -3.45M | -1.65M | 4.32M | 2.17M | 0.17M | 2.10M | -0.44M | 1.44M | 0.42M | -0.31M | -5.70M | 1.03M | -2.58M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | -0.17M | 2.55M | 0.50M | -1.43M | 3.05M | 5.61M | 0.74M | -2.94M | -5.63M | -2.86M | -0.26M | 0.28M | 2.14M | -2.18M | 0.07M | -0.10M | 6.27M | -6.26M | 0.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.57M | 21.89M | 2.53M | 23.88M | 0.52M | 26.50M | 1.87M | -1.45M | 21.17M | -2.75M | 1.11M | -3.49M | 18.13M | 0.20M | -0.68M | 9.79M | 11.00M | 1.21M | 0.81M | -0.31M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.46M | 0.10M | -0.14M | 0.42M | 0.02M | 0.14M | 0.20M | -2.17M | 0.87M | -1.68M | -2.81M | 1.37M | 0.59M | -3.37M | 3.27M | 2.26M | 0.27M | 0.42M | 3.47M | 14.97M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.93M | -0.96M | -3.05M | -1.27M | -1.28M | -1.58M | -1.51M | -0.27M | -0.29M | -1.31M | -0.62M | -0.43M | -0.96M | -0.29M | -0.45M | -0.28M | -0.41M | -0.10M | -1.50M | -0.38M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | -3.50M | 14.21M | -25.70M | 0.52M | 2.00M | 15.35M | -15.90M | | 16.46M | 3.60M | 24.84M | -3.80M | -5.50M | -15.25M | -8.70M | -7.05M | -16.80M | -12.80M | -10.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.04M | 0.36M | 16.44M | -23.70M | 2.37M | 1.42M | 13.39M | 11.12M | 12.19M | 10.46M | -2.14M | 10.84M | -8.01M | 10.46M | -16.16M | 8.00M | 6.22M | -11.37M | -15.37M | -14.55M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | 0.19M | 0.15M | 39.66M | 0.01M | | 0.00M | | | 0.00M | -0.00M | | | -0.00M | 0.00M | 0.24M | 6.28M | 4.62M | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.11M | -0.02M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.46M | -4.95M | 6.06M | 9.16M | -5.42M | -6.87M | 3.71M | 2.31M | 0.86M | 6.04M | -7.32M | 8.53M | -6.83M | 12.34M | -12.08M | -6.08M | 16.88M | -2.71M | -7.12M | -3.99M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.53M | -4.54M | -7.48M | -5.53M | -6.52M | -6.72M | -8.18M | -8.53M | -11.04M | -3.12M | -4.56M | -1.88M | 2.13M | 2.17M | 4.52M | 1.96M | 4.79M | 4.14M | 9.64M | 10.96M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.46M | -4.95M | 6.06M | 9.16M | -5.42M | -6.87M | 3.71M | 2.31M | 0.86M | 6.04M | -7.32M | 8.53M | -6.84M | 12.34M | -12.08M | 9.92M | 16.88M | -2.71M | -7.24M | -3.97M |