|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22M | -0.56M | -13.62M | -0.44M | -0.22M | -0.45M | -3.34M | -0.09M | -0.25M | -0.18M | -0.23M | -0.28M | -0.41M | -0.26M | -0.61M | -0.88M | -1.24M | -0.30M | -0.47M | -0.55M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | -0.09M | 0.44M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | -1.37M | | | | | | | | | 0.18M | 500.00 | 500.00 | 1.21M | 50.00 | | | | 50.00 |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -2.00 | -107.00 | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | | | | | 500.00 | | | | | | 500.00 | 500.00 | | 50.00 | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | -0.90M | -0.03M | -0.04M | -0.13M | -0.14M | -0.04M | -0.07M | -68.97M | 0.78M | 0.16M | -0.18M | -0.06M | -0.08M | -10.43M | 64.63M | -0.13M | -0.05M | 2.47M | -0.13M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.05M | 0.10M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.00 | 0.34M | | | -687.00 | -0.01M | 0.00M | 0.00M | -0.00M | 0.00M | -0.01M | -0.01M | 0.00M | 0.01M | 0.04M | -0.03M | 0.03M | -0.06M | 0.03M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -66.00 | -0.03M | | 0.00M | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.19M | -0.02M | 0.15M | 0.12M | 0.06M | 2.35M | 0.03M | 0.10M | 0.17M | 0.07M | 0.06M | 0.20M | 0.20M | 0.04M | -0.15M | 0.04M | 0.01M | 0.23M | -0.13M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | 0.19M | 0.02M | 0.01M | -0.03M | 0.01M | 0.02M | -0.01M | 0.05M | -0.04M | -0.01M | 0.01M | -0.01M | 57.00 | 0.00M | 0.03M | -0.03M | | 0.19M | 0.05M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -66.00 | 0.01M | 0.85M | -0.00M | -0.03M | -0.03M | 0.00M | -0.03M | 377.00 | -0.03M | 284.00 | -0.03M | 10.00 | -0.03M | 0.07M | 0.06M | -0.09M | 0.13M | -0.16M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -141.07M | 71.08M | | | 68.56M | -0.02M | -0.04M | -57.47M | 55.20M | | | -154.68M | 156.84M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.31M | | | | | | | | | | | | | | | 9.87M | | | 22.27M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48M | -0.57M | 2.52M | 0.65M | -8.25M | -7.89M | 2.64M | 2.37M | -1.69M | -3.28M | 1.04M | 0.16M | -0.39M | 1.14M | -1.19M | -0.12M | 1.65M | 0.82M | -1.90M | 2.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.92M | -1.47M | 2.49M | 0.62M | -8.38M | -8.03M | 2.60M | -138.77M | 0.42M | 67.49M | -67.92M | 68.54M | -0.48M | 1.02M | -69.09M | 129.57M | 1.52M | 0.76M | -131.84M | 158.75M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | -0.90M | -0.03M | -0.04M | -0.13M | -0.14M | -0.04M | -0.07M | -68.97M | 0.78M | 0.16M | -0.18M | -0.06M | -0.08M | -10.43M | 64.63M | -0.13M | -0.05M | 2.47M | -0.13M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.45M | -0.90M | -0.03M | -0.04M | -0.13M | -0.14M | -0.04M | -141.14M | 2.10M | 0.78M | 0.16M | 68.38M | -0.09M | -0.12M | -67.90M | 129.69M | -0.13M | -0.05M | -129.94M | 156.71M |