|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | -1.03M | 0.18M | -1.96M | -11.35M | -5.45M | -1.87M | -6.72M | -4.14M | -2.97M | -9.62M | -18.93M | 4.29M | -3.95M | 2.54M | -2.71M | -6.90M | -21.68M | -13.77M | -11.80M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 1.50M | 4.50M | | 1.70M | 1.80M | 1.70M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20M | 2.52M | 2.69M | 2.70M | 3.10M | 2.92M | 3.13M | 7.60M | 1.60M | 2.39M | 2.31M | 7.44M | 0.60M | 2.35M | 2.28M | 7.38M | 0.20M | 2.52M | 0.88M | 1.38M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.25M | 0.94M | | -0.07M | 0.17M | 0.11M | | -0.01M | 0.03M | 0.04M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.87M | -5.71M | -3.36M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | -0.64M | 0.24M | | -0.02M | 0.09M | 2.56M | | -0.10M | -0.12M | -0.14M | | 0.91M | | 2.34M | | 1.02M | 1.21M | 1.16M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.60M | 32.61M | 2.24M | | 0.05M | -18.01M | 6.66M | | -8.59M | -5.09M | -21.79M | | -7.29M | 1.80M | 12.57M | | 12.18M | -15.99M | -5.60M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.22M | 0.59M | | 0.22M | 0.23M | 0.69M | | 0.24M | 0.24M | 0.71M | | 0.25M | 0.28M | 0.80M | | 1.91M | 1.62M | 2.33M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42M | 1.42M | 4.24M | | 1.18M | 1.15M | 3.43M | | 1.25M | 1.55M | 4.40M | | 1.46M | 1.51M | 4.55M | | 1.68M | 2.16M | 2.08M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.18M | -12.13M | 4.61M | | -15.47M | 9.77M | -18.97M | | 5.20M | -4.84M | -1.87M | | -2.00M | -0.01M | -14.74M | | -28.29M | 8.86M | 5.43M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.09M | -1.54M | 15.85M | | 12.36M | 1.88M | 9.53M | | 8.92M | 5.72M | 22.67M | | 16.98M | 0.12M | 14.61M | | 16.58M | -4.94M | 8.97M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.58M | 6.61M | 13.01M | | 2.37M | 0.67M | -2.01M | | 2.76M | 2.35M | 11.98M | | -1.73M | 6.58M | -5.23M | | 9.64M | 0.96M | 9.61M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.30M | 4.79M | -3.37M | | 1.85M | -9.97M | -0.62M | | 2.05M | -6.88M | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | -0.61M | 2.66M | | 2.18M | 0.30M | 5.95M | | 2.43M | -3.70M | -4.43M | | -3.67M | 7.80M | 3.85M | | -3.50M | 6.74M | -3.17M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46M | 0.80M | 3.32M | | 1.27M | -0.96M | 0.10M | | 1.09M | -0.88M | 0.17M | | 0.44M | 0.04M | 2.95M | | 0.56M | 4.37M | 0.47M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.46M | -0.80M | -3.32M | | -1.27M | -1.53M | -4.71M | | -1.09M | -1.25M | -3.14M | | -1.12M | -1.57M | -5.12M | | -3.82M | -5.60M | -1.51M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | | | | 1.14M | | | | | | 0.17M | | 0.17M | | | 0.38M | 0.51M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -13.51M | -15.51M | | -4.37M | 4.28M | -1.59M | | -1.50M | -0.26M | -3.26M | | -2.17M | 5.77M | 1.59M | | -0.47M | -0.28M | 4.11M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | | | | 1.36M | | | | 0.86M | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.65M | -0.09M | -2.33M | | -2.17M | 2.09M | 0.33M | | -1.33M | 2.40M | -0.87M | | 1.33M | -1.74M | 0.81M | | -0.09M | -0.20M | -0.43M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.71M | 18.20M | -18.91M | | -7.76M | -13.18M | 0.70M | | -12.51M | -4.20M | -29.05M | | -9.26M | 4.26M | 9.85M | | 7.79M | -22.06M | -3.43M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.06M | 31.81M | -1.08M | | -1.23M | -17.06M | 6.55M | | -9.68M | -4.21M | -21.96M | | -7.73M | 1.76M | 9.62M | | 11.62M | -20.35M | -6.07M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.06M | 18.30M | -16.59M | | -5.59M | -15.27M | 0.36M | | -11.18M | -6.60M | -28.18M | | -10.59M | 6.00M | 9.04M | | 7.88M | -21.86M | -3.00M |