|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.17M | -1.71M | 0.27M | -12.21M | -2.29M | -1.52M | -0.86M | -15.02M | 1.97M | 2.09M | 3.37M | -1.20M | 0.40M | 7.83M | 12.22M | 3.61M | -0.98M | -1.27M | 0.03M | 0.13M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.29M | 1.03M | 0.89M | 0.75M | 0.69M | 1.17M | 0.96M | 1.17M | 0.81M | 1.05M | -0.35M | 0.90M | 1.57M | -0.34M | -0.33M | 0.65M | 1.55M | 0.86M | 1.03M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.14M | -0.14M | 8.54M | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | 0.20M | 0.01M | 0.01M | 0.02M | 0.00M | | 0.03M | 0.01M | 0.02M | 0.03M | 0.12M | | | | 0.04M | 0.01M | | 0.01M | 0.02M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | | | | 0.60M | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | 2.96M | -0.67M | -9.74M | 1.82M | -3.17M | 8.60M | 8.50M | 3.51M | 3.18M | 13.24M | 10.96M | 6.53M | 4.82M | 13.72M | 1.13M | 2.61M | 10.76M | 7.16M | 11.02M |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | -0.18M | -2.83M | -8.56M | -1.56M | -2.61M | 6.66M | 15.94M | -0.29M | -6.62M | 2.68M | 1.86M | 6.78M | -16.02M | -8.54M | -28.44M | 6.38M | 21.78M | 12.13M | 12.28M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.55M | | | -7.84M | 3.17M | 0.89M | -2.44M | 4.68M | 7.37M | 1.19M | -0.64M | -0.31M | -2.08M | 2.21M | 1.28M | -3.53M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.13M | 4.27M | -2.40M | 6.15M | -1.76M | 3.10M | 1.83M | -5.19M | -6.79M | 2.83M | 3.23M | -1.12M | -11.49M | 12.07M | 7.15M | 15.29M | -4.08M | -13.96M | -5.23M | 1.18M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.91M | -0.74M | -0.84M | -1.58M | -1.41M | 2.47M | 2.44M | -0.78M | 2.67M | -1.15M | -1.44M | -0.07M | 8.31M | -1.92M | -0.56M | -0.69M | -0.82M | -0.09M | 8.84M | -1.33M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.20M | -1.73M | -2.32M | -3.14M | -2.52M | -2.85M | -3.66M | -1.43M | -3.14M | -2.33M | -1.94M | -2.55M | -3.39M | -4.56M | -2.90M | -3.73M | -3.47M | -3.96M | -3.15M | -3.03M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.19M | -0.20M | -0.23M | -0.82M | -0.70M | -1.29M | -0.55M | -0.45M | -0.66M | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 1.73M | -2.34M | 3.33M | 2.73M | -3.08M | 4.49M | 2.13M | -4.43M | -2.88M | -2.38M | -11.18M | -3.71M | -5.24M | -3.15M | -4.37M | -10.58M | -5.13M | -4.11M | -4.18M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.69M | 0.27M | 1.63M | 2.94M | 12.23M | 4.98M | -1.70M | 7.60M | 4.35M | -2.27M | -1.35M | -5.59M | -1.84M | -1.77M | -2.98M | 5.07M | 0.51M | -4.56M | 10.50M | -11.96M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | 0.08M | -0.06M | -0.03M | 0.19M | -0.10M | -0.04M | 0.02M | 0.05M | 0.07M | -0.07M | 0.08M | -0.43M | -0.30M | 0.12M | -0.53M | -0.16M | 0.45M | 0.22M | 0.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.91M | 4.34M | 1.44M | 10.16M | 7.88M | 1.37M | 2.37M | -3.02M | 3.48M | -1.89M | 9.44M | -5.73M | 0.55M | -2.48M | 7.71M | 1.30M | -7.62M | 1.53M | 13.77M | -4.62M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.86M | 4.69M | 1.65M | -6.60M | 4.34M | -0.33M | 12.26M | 9.94M | 6.65M | 5.51M | 15.17M | 13.51M | 9.92M | 9.38M | 16.62M | 4.86M | 6.08M | 14.72M | 10.31M | 14.06M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.34M | 4.96M | -1.37M | -3.47M | 16.77M | -1.27M | 11.38M | 18.23M | 3.43M | -1.97M | 9.51M | -5.81M | 0.98M | -2.18M | 7.59M | 1.83M | -7.46M | 1.07M | 13.55M | -5.12M |