|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.39M | 2.34M | -1.03M | 0.18M | -1.05M | 4.60M | -5.45M | -1.87M | 0.60M | 5.81M | -2.97M | -9.62M | -6.34M | 4.85M | -3.95M | 2.54M | -1.30M | 5.58M | -21.68M | -13.77M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 1.50M | | | 1.70M | 1.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.49M | | 2.52M | 2.69M | 2.70M | | 2.92M | 3.13M | 1.56M | | 2.39M | 2.31M | 2.73M | | 2.35M | 2.28M | 2.75M | | 2.52M | 0.88M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.25M | 0.94M | | -0.07M | 0.17M | 0.11M | | -0.01M | 0.03M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38M | | | | 0.00M | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.08M | -0.02M | 0.28M | 0.26M | 0.05M | -0.00M | 0.05M | 0.12M | 0.01M | -0.01M | 0.05M | 0.12M | | | | 0.09M | 0.01M | 1.87M | -5.71M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.55M | | 0.30M | 1.57M | 0.24M | | -0.02M | 2.00M | 2.56M | | -0.10M | -0.12M | 3.68M | | 0.91M | | 2.34M | | 1.02M | 1.21M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | | | | 12.00M | | | | 3.58M | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.32M | | -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 |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.76M | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | | 0.16M | 0.22M | 0.59M | | 0.22M | 0.23M | 0.69M | | 0.24M | 0.24M | 0.71M | | | | 0.80M | | 2.31M | 2.38M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.89M | | 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 |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.20M | | 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 |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.01M | | 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 |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.03M | | 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 |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | | -2.30M | 4.79M | -3.37M | | 1.85M | -9.97M | -0.62M | | 1.41M | -7.14M | -9.87M | | -3.91M | 4.23M | -0.10M | | -2.58M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.41M | | -1.95M | -1.12M | -2.68M | | 0.48M | 2.01M | 0.58M | | 2.43M | -1.93M | -4.43M | | -3.67M | 5.56M | 3.85M | | -3.50M | 6.74M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | | 1.46M | 0.80M | 3.32M | | 0.08M | 2.70M | 0.10M | | 0.39M | -0.18M | 3.14M | | 1.12M | 0.87M | 0.36M | | 1.90M | -1.47M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.51M | | -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 |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.25M | | | 0.12M | | | 0.17M | 0.09M | 0.17M | | | 0.05M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.39M | | -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 |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | -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 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.55M | | -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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.89M | | -10.06M | 31.81M | -1.08M | | -0.03M | -20.71M | 6.55M | | -8.98M | -4.91M | -24.92M | | -8.41M | 0.93M | 12.21M | | 10.28M | -14.52M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.42M | | -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 |