|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.77M | 4.62M | 4.50M | 3.63M | 3.97M | 6.54M | 6.73M | 1.48M | -3.67M | -5.35M | -6.42M | -3.23M | -2.05M | -1.20M | -2.89M | -5.62M | -10.02M | -7.67M | -1.67M | -3.84M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 0.97M | 1.64M | 1.07M | 1.09M | 1.13M | 1.04M | 0.74M | 0.92M | 0.91M | 0.89M | 0.78M | 0.81M | 0.71M | 0.82M | 0.75M | 0.65M | 0.63M | 0.74M | 1.28M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.07M | 0.10M | -0.06M | -0.01M | 0.12M | 0.01M | 0.43M | 0.04M | 0.01M | -0.07M | 0.29M | -0.01M | -0.03M | -0.01M | -0.04M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | | 0.13M | | 0.39M | | 0.14M | | 0.45M | | | | 0.48M | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.88M | -0.02M | | | -5.22M | 1.20M | 0.75M | 1.20M | 0.60M | 1.19M | 0.30M | | -0.56M | 0.11M | | | -0.84M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28M | 9.68M | 0.50M | 5.57M | 3.38M | 1.75M | 0.20M | 0.63M | 1.11M | 0.10M | 1.18M | 0.01M | 0.68M | 0.19M | 1.19M | | | 0.00M | | 0.83M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.31M | -2.26M | -0.17M | 7.43M | -8.91M | 14.44M | -14.84M | 0.54M | -1.53M | 4.30M | -0.79M | 1.43M | -8.81M | 0.84M | -5.42M | 1.27M | -3.35M | -4.58M | -9.15M | 4.29M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | -0.02M | -0.02M | -0.02M | -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.00M | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 1.67M | 1.82M | 2.02M | 1.98M | 2.01M | 2.06M | 2.05M | 2.12M | 2.12M | 2.18M | 2.30M | 2.19M | 2.25M | 2.30M | 2.24M | 2.22M | 2.26M | 2.31M | 2.32M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.89M | 4.79M | 3.04M | -1.97M | 4.92M | 0.02M | 0.47M | -9.94M | -7.98M | -0.76M | -0.85M | 0.29M | 6.08M | 2.29M | 0.16M | -1.63M | -2.87M | -0.32M | 10.88M | -7.31M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.24M | 3.33M | 1.73M | 4.10M | 2.59M | 13.00M | 17.07M | -1.25M | 1.47M | -0.24M | -0.21M | -2.09M | 0.72M | 0.33M | -2.18M | 1.87M | -5.01M | -1.20M | -2.88M | 2.76M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | 2.52M | -4.69M | 4.99M | -2.30M | 11.12M | -10.46M | -3.88M | -3.35M | -1.84M | 1.82M | 3.21M | 0.81M | 1.48M | 0.74M | -0.01M | -1.30M | 0.01M | -0.46M | 1.90M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.02M | -4.24M | 1.06M | 3.75M | -4.87M | 2.19M | -0.25M | 0.80M | -1.57M | -0.04M | -0.14M | -0.15M | -0.56M | -0.25M | -0.58M | 2.39M | -2.96M | 0.69M | 0.08M | 2.34M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | 0.99M | -1.75M | -0.09M | -0.67M | 2.92M | 3.15M | -2.11M | -1.97M | -0.98M | 1.03M | 2.56M | -2.06M | 1.97M | 5.91M | -7.08M | -4.53M | -0.80M | 0.09M | 3.85M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.78M | 7.26M | 6.06M | 10.55M | 6.29M | 14.56M | 7.91M | -0.30M | 3.62M | 3.18M | 4.39M | -0.70M | 4.39M | 0.27M | 0.94M | 0.17M | 0.51M | 0.28M | 2.17M | 3.03M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | 0.24M | | | 2.92M | | 2.90M | | 4.52M | 2.16M | 0.48M | | 1.68M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.54M | -7.26M | -12.75M | -13.26M | -6.29M | -12.08M | -7.15M | 0.30M | -0.71M | -2.35M | -1.78M | 2.24M | -3.91M | -0.55M | 0.45M | -0.44M | -0.79M | -0.84M | -2.17M | -3.03M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.64M | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.61M | 0.61M | 3.86M | -1.35M | 7.92M | 14.12M | 13.23M | 2.76M | 5.77M | -4.10M | 0.57M | 6.37M | 2.00M | 1.68M | 0.82M | -5.04M | 6.88M | -0.32M | 5.19M | 95.34M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | 0.49M | -0.11M | 0.34M | 0.01M | -1.03M | 0.63M | 0.94M | 0.02M | -1.85M | 0.42M | 0.77M | 0.20M | 0.02M | 1.33M | -0.77M | 1.62M | 2.66M | 2.24M | 0.56M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.40M | -8.42M | -9.18M | -6.84M | -7.27M | 15.45M | -8.12M | 4.53M | 3.54M | -4.01M | -1.59M | 10.81M | -10.51M | 2.00M | -2.81M | -4.98M | 4.37M | -3.08M | -3.90M | 97.16M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.09M | -9.52M | -6.23M | -3.12M | -15.20M | -0.12M | -22.75M | 0.84M | -5.15M | 1.12M | -5.18M | 2.13M | -13.20M | 0.57M | -6.36M | 1.10M | -3.86M | -4.86M | -11.33M | 1.26M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.23M | -8.91M | -9.06M | -7.19M | -7.28M | 16.48M | -8.75M | 3.59M | 3.53M | -2.15M | -2.00M | 10.04M | -10.72M | 1.98M | -4.14M | -4.21M | 2.75M | -5.74M | -6.13M | 96.60M |