|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.80M | 5.19M | -1.17M | -0.43M | -1.15M | -5.99M | -5.66M | 5.02M | -3.07M | -3.54M | -0.32M | -2.74M | -14.68M | -3.05M | -1.20M | 7.16M | 0.86M | -3.52M | -5.54M | -0.88M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 0.98M | 0.95M | 1.35M | 2.21M | 0.98M | 100.00 | 700.00 | 0.61M | 0.41M | 0.09M | 0.09M | 0.35M | 0.47M | 0.08M | 0.08M | 0.46M | 0.42M | 0.08M | 0.08M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | | | 0.68M | 0.03M | | | | | | | | 0.03M | 0.37M | | 0.37M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.09M | 250.00 | 250.00 | 0.09M | | 0.01M | | -0.03M | -0.37M | 600.00 | -0.01M | 0.31M | -0.04M | 0.04M | | -0.01M | 0.96M | | 0.09M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -0.11M | -0.36M | 2.37M | 0.00M | 0.04M | 0.01M | | | | | | -0.15M | | | | 0.10M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.23M | 3.62M | 5.74M | -4.61M | 0.13M | -1.20M | -5.08M | -1.62M | -0.90M | -3.26M | -2.91M | -3.11M | -1.30M | -2.34M | -0.09M | 7.37M | 12.46M | -14.50M | -7.20M | -1.61M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | | | | | | | 0.13M | -0.04M | 0.04M | 0.03M | 0.03M | 0.09M | 0.10M | 0.10M | 0.11M | 0.16M | 0.07M | 0.08M | 0.03M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | 1.50M | 1.14M | 1.03M | 0.90M | 1.00M | 0.98M | 0.92M | 0.92M | 0.82M | 0.95M | 1.01M | 0.98M | 0.86M | 0.97M | 0.95M | 1.01M | 1.06M | 1.15M | 1.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.87M | 6.10M | -3.22M | 5.28M | -0.08M | -5.62M | -0.23M | 0.06M | -4.15M | -5.66M | -1.81M | 4.07M | -4.17M | -1.40M | 0.92M | 19.31M | -18.21M | 0.41M | -2.53M | 3.96M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.02M | -0.02M | -0.03M | 0.02M | 0.01M | 0.03M | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.93M | 3.51M | 2.44M | 1.29M | -3.14M | -5.27M | -0.23M | -6.48M | -6.08M | -4.68M | -3.16M | 1.04M | -5.95M | -0.57M | -0.70M | 15.88M | -4.71M | -10.02M | -3.10M | 4.45M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.42M | -1.73M | 0.77M | 2.28M | 0.26M | -1.27M | 1.35M | 2.14M | -2.19M | -0.01M | 0.05M | -0.03M | 0.19M | -0.01M | -0.97M | 0.88M | -0.15M | -0.08M | -0.05M | -0.04M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28M | 0.04M | 0.04M | 0.21M | 0.02M | 0.14M | 0.13M | 0.15M | 0.84M | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 0.75M | 4.00M | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 4.00M | | 6.92M | -0.08M | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.60M | -0.79M | -4.03M | -0.21M | -7.27M | -0.06M | -0.21M | -0.15M | -0.84M | -0.27M | -0.24M | 0.03M | -0.05M | 0.15M | -0.97M | 0.17M | 0.02M | -0.02M | -0.84M | -0.58M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.37M | 0.98M | 0.95M | 1.35M | | 0.98M | 0.79M | 0.66M | -0.09M | 0.41M | 0.50M | 0.10M | 1.18M | 0.47M | 0.50M | 0.49M | 1.39M | 0.42M | 0.49M | 1.03M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.53M | -6.32M | -3.42M | 12.38M | | -0.28M | 3.45M | 0.90M | 0.09M | 8.51M | -0.35M | -0.00M | 0.98M | 0.93M | -0.46M | -3.88M | -4.59M | 2.57M | 8.40M | 2.27M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.01M | -0.01M | | 0.02M | -0.03M | 0.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.36M | -3.49M | -1.71M | 7.55M | -7.14M | -1.54M | -1.84M | -0.88M | -1.64M | 4.98M | -3.51M | -3.08M | -0.37M | -1.27M | -1.52M | 3.66M | 7.90M | -11.97M | 0.38M | 0.08M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.96M | 3.58M | 5.70M | -4.82M | 0.11M | -1.34M | -5.21M | -1.78M | -1.74M | -3.26M | -2.91M | -3.11M | -1.30M | -2.34M | -0.09M | 7.37M | 12.46M | -14.50M | -7.20M | -1.61M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.36M | -3.49M | -1.71M | 7.55M | -7.14M | -1.54M | -1.84M | -0.88M | -1.64M | 4.98M | -3.51M | -3.08M | -0.37M | -1.27M | -1.52M | 3.66M | 7.89M | -11.95M | 0.35M | 0.09M |