|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.53M | 0.56M | -10.75M | -2.93M | -2.84M | -4.16M | 6.08M | -10.35M | -2.77M | -6.54M | 17.10M | -2.56M | 2.45M | -28.07M | -19.38M | -0.92M | 0.68M | 0.85M | -1.51M | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 1.20M | 1.30M | 1.20M | 1.20M | 1.30M | 1.40M | 1.40M | 1.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80M | 2.86M | 3.17M | 2.54M | 4.08M | 3.88M | 3.81M | 3.72M | 4.15M | 3.56M | 3.81M | 3.25M | 3.12M | 3.39M | 2.25M | 2.86M | 2.21M | -0.13M | 2.59M | 6.64M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.36M | -0.18M | -2.78M | -0.27M | -1.75M | -1.47M | -1.78M | -2.37M | -0.90M | -1.21M | -1.84M | 0.19M | 0.02M | -0.18M | 0.23M | 0.02M | -0.00M | 0.00M | -0.03M | 0.11M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.09M | 0.02M | 0.02M | 0.02M | 0.18M | 0.25M | 0.26M | | 0.25M | 0.30M | 0.31M | 0.31M | 0.25M | 0.32M | | 0.32M | 0.31M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -3.45M | 0.06M | 0.03M | 0.40M | | -0.28M | 0.06M | 0.02M | 1.10M | -0.01M | 0.09M | 0.00M | -0.00M | 1.47M | 0.09M | 0.02M | 0.00M | 1.27M | 0.10M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 1.30M | 2.93M | 0.03M | 0.19M | 0.22M | -0.45M | 0.10M | 0.14M | | 2.99M | 2.06M | 0.68M | 3.10M | -25.88M | 0.83M | 3.01M | 1.13M | -4.97M | 0.11M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.65M | 0.97M | 0.01M | 0.02M | 0.08M | 1.05M | 0.63M | 0.19M | 0.01M | 0.13M | 0.32M | 0.30M | 0.25M | | | 0.00M | | 0.00M | 1.67M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.29M | 2.06M | 4.47M | -1.87M | 3.09M | 2.71M | 0.48M | -3.62M | -8.29M | 6.49M | 3.64M | -0.13M | -1.07M | 5.02M | 1.58M | -0.13M | -0.19M | 6.87M | 4.64M | -4.85M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.52M | 1.96M | 1.95M | 1.95M | -1.15M | 5.04M | 1.95M | 0.54M | 0.54M | 0.55M | 6.15M | 0.33M | 0.65M | 0.59M | -0.32M | 0.21M | 0.86M | -0.71M | 1.70M | 0.46M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.40M | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54M | 1.62M | 1.78M | 1.67M | 1.76M | 1.55M | 1.72M | 1.60M | 1.60M | 1.60M | 1.63M | 1.73M | 1.73M | 1.86M | 1.56M | 1.38M | 1.28M | 1.39M | 1.32M | 1.41M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.87M | 2.97M | -2.10M | -0.38M | 3.49M | 1.88M | 0.65M | -4.06M | 6.17M | -1.92M | 1.10M | -3.62M | 1.76M | -4.78M | 3.27M | -3.03M | 2.38M | -1.29M | 1.54M | 2.18M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.76M | 0.32M | -0.50M | 0.60M | 0.94M | 2.39M | 2.94M | 3.06M | 3.09M | 2.10M | 3.14M | 4.09M | 4.72M | 3.00M | -2.39M | -0.52M | -1.73M | 0.44M | 1.78M | 5.41M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.83M | -0.06M | -0.40M | -0.47M | 0.76M | 0.25M | 1.43M | -0.71M | -0.32M | -0.29M | 1.31M | 0.40M | 0.15M | -2.93M | -0.12M | 0.05M | -1.11M | 0.23M | 0.88M | 0.74M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.56M | 0.80M | 0.41M | -2.93M | 1.76M | 1.28M | -0.56M | 0.67M | -4.31M | 4.56M | 0.73M | -3.11M | -1.82M | 2.20M | -0.94M | -3.09M | -2.16M | 3.61M | 0.14M | -1.34M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | 1.06M | -0.89M | -0.62M | 1.28M | -0.23M | 1.01M | 0.68M | -0.40M | -0.18M | 0.42M | 0.09M | -0.76M | 1.24M | 0.10M | -0.01M | -0.43M | -0.02M | 0.34M | 1.19M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.52M | -0.26M | 0.44M | 1.19M | -1.95M | -0.29M | 1.85M | 0.46M | -1.22M | -0.06M | 0.26M | 0.55M | -1.27M | 0.22M | -0.05M | 0.20M | -1.00M | -0.22M | -1.31M | 1.73M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16M | -2.51M | -0.20M | 1.33M | 1.94M | 1.69M | -4.85M | 1.39M | -1.33M | 3.53M | -2.77M | 0.62M | 4.59M | 1.22M | -5.79M | 0.50M | 3.79M | -4.25M | 0.63M | 0.06M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | | -0.60M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.11M | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.32M | -1.29M | -1.24M | -1.33M | -1.94M | -1.69M | -2.53M | -1.39M | -1.46M | -0.74M | -1.84M | -1.81M | -3.40M | -1.82M | -1.31M | 1.67M | -0.54M | -1.73M | 0.20M | -1.24M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.37M | -0.86M | 0.01M | 0.03M | 0.07M | 0.83M | 0.01M | 0.43M | 0.11M | -0.52M | 0.02M | 0.21M | 0.02M | 2.35M | 1.47M | 0.08M | 0.01M | 0.00M | 1.66M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | -6.98M | 0.06M | -0.86M | -0.05M | -4.61M | 0.67M | -1.61M | -4.94M | -0.11M | 0.34M | -2.27M | -1.11M | -3.99M | -5.35M | -5.44M | 0.18M | -0.01M | -5.28M | -10.35M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.12M | -0.00M | -0.04M | -0.02M | -0.07M | 0.03M | 0.03M | -0.05M | 0.08M | -0.03M | -0.22M | 0.34M | -0.13M | 0.11M | 0.34M | -0.30M | -0.07M | -0.03M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58M | -6.21M | 3.41M | -4.06M | 1.07M | -3.62M | -1.45M | -6.59M | -14.67M | 5.58M | 2.22M | -4.24M | -5.81M | -0.45M | -5.21M | -3.79M | -0.20M | 4.82M | -0.51M | -16.46M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13M | 4.57M | 4.68M | -3.19M | 1.15M | 1.02M | 5.33M | -5.01M | -6.96M | 2.96M | 6.41M | -0.75M | -5.66M | 3.80M | 7.37M | -0.63M | -3.98M | 11.12M | 4.01M | -4.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.57M | -6.21M | 3.29M | -4.06M | 1.10M | -3.59M | -1.38M | -6.62M | -14.69M | 5.63M | 2.14M | -4.21M | -5.58M | -0.79M | -5.08M | -3.90M | -0.55M | 5.12M | -0.44M | -16.43M |