|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | -0.27M | 0.61M | 0.23M | 0.39M | -9.96M | -0.32M | -1.53M | -3.56M | -4.47M | -5.26M | -4.10M | 2.53M | -0.60M | 0.99M | -0.67M | -0.88M | -1.24M | -0.30M | -0.47M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 239.00 | 42.00 | 0.00M | -68.00 | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | 0.01M | | | | 0.82M | 0.09M | -0.09M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | -0.53M | -0.02M | 0.03M | -0.04M | -0.97M | -0.12M | -0.53M | -0.09M | -2.53M | 0.17M | | -0.02M | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | 0.78M | 0.78M | 0.79M | 0.83M | 0.83M | 0.83M | 0.87M | 5.46M | -293.00 | | | -7.16M | 0.03M | | 0.03M | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68M | 0.10M | 0.74M | 2.43M | 0.11M | | | -2.39M | | -1.65M | -0.01M | | | | 1.86M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | | 0.03M | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 6.37M | 9.08M | -0.82M | -0.36M | 0.29M | 0.60M | 1.26M | | | -0.77M | -6.20M | 0.89M | -8.56M | 39.65M | | | 64.63M | -0.13M | -0.05M | 2.47M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 511.00 | 545.00 | 379.00 | 381.00 | 333.00 | 239.00 | 42.00 | 0.00M | -68.00 | | | | | | | | | | 0.02M | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -9.70M | -10.05M | 0.20M | 1.27M | 0.17M | -1.14M | 0.06M | 1.32M | -1.14M | 0.14M | | | -2.63M | | | | 0.04M | -0.03M | 0.03M | -0.06M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | -0.02M | 0.41M | 0.25M | 0.47M | 0.44M | -0.11M | | | 1.16M | -2.78M | 0.03M | 0.02M | -0.02M | -0.02M | -0.03M | | | | 0.06M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -1.90M | 1.85M | -2.14M | 5.97M | 1.96M | -0.07M | | | 1.90M | -2.27M | 5.92M | -5.62M | 0.32M | | | -0.15M | 0.04M | 0.01M | 0.23M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | 0.40M | 0.35M | -0.40M | 0.29M | 7.89M | 0.12M | | | 0.23M | -1.52M | -0.04M | 0.01M | 818.00 | | | 0.03M | -0.03M | | 0.19M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | -0.51M | -0.29M | -0.29M | 0.10M | 0.49M | -0.30M | -0.30M | -0.09M | | | | 0.72M | | | | 0.06M | | -0.09M | -0.03M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -26.00 | -56.00 | -32.00 | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.00M | | | | | | | | 0.01M | -26.00 | -56.00 | -32.00 | | | | 55.20M | | | -154.68M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -8.71M | -0.11M | -0.15M | -0.58M | -0.01M | -0.01M | | | | 3.62M | 1.69M | | -27.13M | | | | 9.87M | | | 22.27M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.25M | -1.91M | 0.26M | 0.87M | 1.05M | 0.92M | 2.12M | | | 1.02M | -1.10M | -1.53M | 1.07M | -0.84M | | | -0.12M | 1.65M | 0.82M | -1.90M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -2.06M | 7.07M | -0.70M | -0.07M | 1.33M | 1.52M | 3.38M | | | 3.88M | -5.61M | -0.64M | -34.62M | 38.81M | | | 129.57M | 1.52M | 0.76M | -131.84M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 6.37M | 9.08M | -0.82M | -0.36M | 0.29M | 0.60M | 1.26M | | | -0.77M | -6.20M | 0.89M | -8.56M | 39.65M | | | 64.63M | -0.13M | -0.05M | 2.47M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -1.81M | 8.98M | -0.96M | -0.95M | 0.29M | 0.60M | 1.26M | | | 2.85M | -4.51M | 0.89M | -35.69M | 39.65M | | | 129.69M | -0.13M | -0.05M | -129.94M |