|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.85M | 2.66M | -1.29M | -0.47M | 2.13M | -2.11M | -8.57M | -0.57M | 6.95M | 2.83M | 1.99M | 3.10M | 4.66M | 2.21M | 3.57M | 4.97M | 49.16M | 6.86M | -0.89M | -0.07M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 2.71M | 1.76M | 0.60M | 0.50M | 1.62M | 1.32M | 0.50M | | 1.85M | 1.93M | 0.70M | 0.50M | 1.06M | 0.89M | 0.70M | 0.10M | 1.55M | 1.01M | 0.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.04M | | | -0.13M | 0.02M | | | -1.62M | 1.69M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.19M | 1.27M | 0.19M | -0.30M | -0.29M | 0.50M | 0.04M | -1.02M | 1.02M | 0.06M | 0.01M | 0.12M | 0.01M | 0.08M | -0.22M | 1.00M | 0.00M | -0.03M | 0.57M | 1.54M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | | -0.37M | 0.71M | -0.01M | -0.73M | 0.20M | -0.07M | -0.11M | 0.34M | | | 0.09M | 0.51M | 0.08M | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.49M | 0.34M | -0.87M | -3.37M | 0.32M | -4.78M | -9.03M | -7.06M | 21.87M | 8.42M | 6.70M | -7.93M | 14.71M | 14.26M | -12.02M | 0.52M | 22.41M | 9.43M | 6.97M | 3.15M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | 0.04M | 0.03M | | | 0.03M | 0.03M | 0.03M | | 0.03M | 0.03M | 0.03M | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.03M | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | 1.00M | 1.02M | 1.11M | 1.06M | 2.13M | 1.31M | 1.35M | 2.36M | 3.78M | 2.75M | 2.74M | 2.49M | 4.23M | 3.19M | 3.37M | 6.37M | 3.47M | 4.29M | 4.24M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.04M | 4.09M | -2.99M | 1.61M | 5.79M | 9.23M | 4.69M | 2.04M | -16.33M | 4.63M | 7.78M | 4.49M | 4.19M | 2.07M | -11.05M | -2.22M | 3.76M | 4.84M | 4.82M | -4.72M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.73M | -0.84M | 3.88M | 2.93M | 1.89M | 5.37M | 3.95M | 1.46M | 2.83M | 2.14M | 0.34M | 2.60M | 2.64M | 3.86M | 3.86M | 0.98M | 0.58M | -0.87M | 1.78M | 2.56M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.02M | -0.20M | -2.24M | -2.32M | 4.35M | 12.36M | 3.60M | -4.65M | -1.81M | 2.41M | 5.15M | -8.07M | 11.37M | 12.68M | -28.90M | -12.01M | 14.91M | 0.97M | 6.38M | -6.42M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39M | -1.28M | 0.15M | -0.34M | -0.35M | 4.81M | 0.07M | -0.82M | 0.93M | -0.30M | -0.17M | -0.36M | -0.12M | 0.00M | -0.22M | -0.58M | 5.18M | 0.24M | -0.30M | -0.43M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.56M | 1.64M | 2.72M | 2.84M | 2.06M | 4.96M | 4.48M | 3.20M | 3.52M | 2.92M | 3.00M | 3.26M | 5.76M | 3.79M | 4.29M | 3.84M | 5.09M | 3.43M | 3.76M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.00M | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | | 0.07M | | | 35.91M | -0.06M | -0.14M | | | 4.75M | -1.05M | 9.76M | | 1.37M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | -0.56M | -4.54M | -2.72M | -2.90M | -2.06M | -4.96M | -40.39M | -3.14M | -3.38M | -2.92M | -3.00M | -8.01M | -4.71M | -13.55M | -4.29M | -5.21M | -5.09M | -3.43M | -3.76M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | 0.02M | | | | | | | | | | | | -0.10M | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.22M | -0.21M | -0.21M | -0.11M | 1.36M | -0.12M | -3.34M | 24.80M | -0.19M | -0.79M | -0.12M | -0.19M | 0.02M | -0.77M | -0.45M | -0.48M | 0.51M | 0.46M | 0.32M | -1.40M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | -0.07M | 0.22M | -1.20M | 0.95M | 0.01M | -0.01M | 0.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.40M | -0.43M | -5.62M | -6.20M | -1.22M | -6.96M | -17.33M | -22.65M | 18.53M | 4.25M | 3.67M | -11.12M | 6.72M | 8.72M | -25.80M | -5.45M | 18.66M | 4.81M | 3.84M | -2.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.18M | -0.21M | -2.52M | -6.09M | -2.52M | -6.84M | -13.99M | -11.54M | 18.67M | 4.90M | 3.79M | -10.93M | 11.45M | 8.50M | -15.81M | -3.77M | 18.57M | 4.34M | 3.54M | -0.61M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.40M | -0.43M | -5.62M | -6.20M | -1.22M | -6.96M | -17.33M | -22.65M | 18.53M | 4.25M | 3.67M | -11.12M | 6.72M | 8.79M | -26.02M | -4.24M | 17.71M | 4.80M | 3.85M | -2.01M |