|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.65M | 5.41M | 8.25M | 7.93M | -6.40M | | -2.53M | 4.92M | -2.59M | | | | 17.93M | | 46.28M | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.19M | -2.06M | | 2.67M | | 2.25M | | | -4.44M | 3.82M | 8.06M | | -3.92M | | -4.04M | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.73M | 7.11M | 16.90M | 11.84M | 18.34M | 8.92M | 0.04M | -0.88M | | 14.49M | 0.01M | 4.89M | 19.09M | 4.59M | 26.87M | 13.34M | 28.08M | 13.69M | 76.23M | 18.87M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02M | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.19M | -2.06M | | 2.67M | | 2.25M | | | -4.44M | 3.82M | 8.06M | | -3.92M | | -4.04M | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.97M | | | | 3.77M | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | | | | -5.71M | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.62M | | | | 2.42M | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.13M | -2.18M | | 1.66M | -1.57M | 2.77M | 0.01M | -1.34M | | -2.16M | 0.01M | 1.08M | 1.20M | -6.04M | -10.64M | -4.83M | -5.42M | -11.69M | -26.57M | -4.26M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.04M | | | | -3.87M | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.42M | -22.33M | 9.78M | 9.73M | 13.01M | 10.84M | 0.04M | -4.59M | | -9.57M | 0.03M | 3.74M | 6.90M | -6.75M | -27.48M | -7.25M | -10.51M | -6.30M | -32.45M | -5.77M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | | | | | | | | | | | | | 0.02M | | | 0.02M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.13M | -21.83M | -8.02M | 9.96M | 13.60M | 11.15M | 0.04M | -4.74M | | -10.17M | 0.03M | -4.41M | 7.80M | -7.00M | -32.05M | -10.07M | -8.36M | -8.28M | -24.53M | -21.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | -0.05M | 0.51M | 0.03M | -0.06M | 0.41M | 416.00 | -0.20M | -1.23M | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.95M | -2.24M | -18.83M | -1.83M | -6.44M | 2.33M | -0.01M | 7.46M | | -3.40M | 0.00M | -2.76M | 4.49M | -3.73M | -7.80M | 0.82M | -6.92M | -6.33M | -19.15M | 139.24M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.81M | -5.61M | 13.68M | 1.79M | -2.70M | 2.71M | 14.00 | -2.42M | | -2.80M | 0.01M | -2.72M | | -3.43M | 14.00 | -1.39M | -7.61M | -5.71M | -19.92M | -0.82M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.02M | | -0.20M | 0.25M | 0.14M | 302.00 | -0.16M | | -1.21M | -67.00 | -0.85M | | -0.13M | 0.76M | 0.01M | -0.02M | -0.01M | -0.04M | 0.21M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.65M | 12.63M | -7.22M | -1.63M | 3.32M | -4.56M | 0.01M | 1.85M | | 0.92M | -0.01M | -2.28M | | -6.13M | -1.80M | 4.09M | 12.80M | -0.92M | 16.58M | 137.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.15M | 29.44M | 7.12M | 2.11M | 5.33M | -1.92M | 0.00M | 3.72M | | 24.07M | -0.01M | 1.15M | 12.19M | 11.34M | 54.35M | 20.59M | 38.59M | 19.99M | 108.68M | 24.65M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.65M | -16.96M | -9.95M | 19.97M | 25.50M | 22.40M | 0.07M | 1.85M | | 0.92M | 0.05M | -2.28M | 31.38M | -6.13M | -12.98M | 4.09M | 12.80M | -0.92M | 32.55M | 137.10M |