|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | 2.25M | 0.85M | -0.29M | -6.06M | -5.70M | -12.17M | -8.97M | -4.66M | -2.60M | -1.91M | -2.16M | -4.07M | -7.00M | -5.69M | -3.68M | -2.31M | 1.10M | -4.10M | -3.14M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64M | 1.73M | 1.75M | 1.73M | 1.79M | 1.77M | 1.72M | 1.74M | 1.62M | 1.64M | 1.62M | 1.65M | 1.62M | 1.58M | 1.50M | 1.21M | 1.15M | 1.11M | 1.06M | 0.97M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.27M | 0.43M | 0.17M | 0.25M | 0.25M | 0.31M | 0.32M | 0.26M | 0.32M | 0.16M | 0.26M | 0.17M | 0.18M | 0.19M | 0.16M | 0.13M | 0.16M | 0.18M | 0.13M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | -0.32M | 0.00M | 0.52M | 0.49M | -0.01M | -0.25M | 0.42M | -0.15M | -0.09M | -0.20M | 0.46M | 0.21M | 0.06M | 0.14M | 0.03M | -1.57M | 0.31M | 0.10M | -0.55M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 545.00 | 545.00 | 0.02M | | 0.15M | 0.02M | 0.03M | 0.10M | 0.10M | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.56M | 0.47M | 0.46M | | 0.01M | 20.00 | 0.22M | -0.28M | 0.27M | 0.03M | 0.77M | 0.04M | -0.09M | 0.01M | 0.45M | 0.17M | 0.01M | -0.11M | 0.11M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 0.53M | 1.42M | 2.90M | 1.98M | -0.48M | -0.72M | -1.28M | 0.02M | 0.35M | -0.27M | -0.04M | -0.71M | -1.40M | -0.07M | 1.04M | 0.67M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | | 0.24M | 0.14M | -0.05M | | 0.64M | 0.23M | -0.12M | -0.12M | -0.51M | 0.18M | -0.15M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | 1.57M | -2.90M | -11.04M | -5.07M | 5.31M | 0.86M | -1.58M | 3.22M | -4.43M | -0.04M | -1.49M | -2.25M | -0.21M | -2.43M | -6.79M | -8.22M | -0.69M | -0.47M | -1.10M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.15M | 0.15M | 0.14M | 0.10M | 0.11M | 0.11M | 0.12M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64M | 1.73M | 1.75M | 1.73M | 1.79M | 1.77M | 1.72M | 1.74M | 1.62M | 1.64M | 1.62M | 1.65M | 1.62M | 1.58M | 1.50M | 1.21M | 1.15M | 1.11M | 1.06M | 0.97M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | -2.71M | -2.73M | 6.67M | -16.64M | 2.64M | -2.20M | -1.40M | 3.60M | -2.11M | 0.47M | 0.60M | -2.52M | 0.45M | 0.72M | 0.87M | -1.31M | -3.48M | 2.24M | -3.79M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.96M | 2.68M | 5.65M | 10.12M | -5.74M | -1.22M | -5.97M | -5.29M | -2.89M | -1.79M | -0.51M | | | -3.46M | 3.34M | 2.85M | -0.67M | 0.68M | 0.83M | 2.84M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.39M | 2.72M | -4.99M | 6.13M | -26.00M | 9.34M | -3.31M | -2.98M | 7.22M | -2.35M | 1.86M | 1.46M | -3.89M | 0.88M | 5.62M | 0.68M | -5.33M | -3.13M | 5.19M | -0.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54M | -4.34M | 1.43M | -2.22M | -0.07M | -0.41M | 1.67M | -0.37M | -0.03M | -2.31M | 1.55M | -0.68M | -0.43M | -0.48M | -0.26M | 0.40M | -2.12M | 1.02M | -0.64M | 0.13M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.87M | -0.47M | 0.04M | -0.18M | -0.29M | 0.28M | 0.32M | -0.35M | 0.57M | -0.36M | -0.27M | -0.09M | 0.08M | -0.31M | -0.88M | -0.43M | 1.13M | 1.01M | -1.54M | 0.10M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.67M | 0.04M | -0.08M | 0.02M | -0.92M | 0.85M | 0.16M | -0.97M | 0.63M | 0.53M | -0.86M | 1.53M | -0.86M | 0.10M | -0.47M | -0.43M | -0.28M | -0.21M | -0.28M | 0.70M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.34M | 1.95M | 1.95M | 1.39M | 0.41M | 0.71M | 0.34M | 0.55M | 0.51M | 0.51M | 1.46M | 1.28M | 0.46M | 0.50M | 1.08M | 0.86M | 0.51M | 0.18M | 0.04M | 0.22M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.30M | | 0.00M | 0.29M | 0.01M | 0.05M | 0.02M | 0.04M | 0.49M | 0.92M | 0.49M | 0.97M | 0.01M | 0.12M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 1.97M | -1.66M | 3.65M | 9.53M | | | | | 0.06M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.52M | 0.25M | 0.12M | 0.36M | -0.21M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.61M | -10.39M | -3.83M | 7.35M | 9.37M | -0.76M | -0.29M | -0.89M | 1.19M | 0.37M | -1.37M | -1.13M | -0.30M | -0.33M | -0.46M | 0.17M | 1.22M | 0.99M | 0.18M | 0.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | 0.16M | 0.04M | 0.08M | 0.11M | | | | | | | | | 0.12M | 0.05M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.35M | -2.13M | -2.37M | -1.51M | -1.41M | -0.16M | -0.08M | -0.08M | -0.11M | | | | 0.02M | 4.01M | -0.07M | 1.39M | 7.34M | 5.15M | -0.07M | -0.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | 1.36M | 1.34M | 1.41M | 1.41M | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 0.00M | -0.01M | 0.03M | -0.12M | -0.07M | -0.23M | 0.15M | -0.05M | -0.09M | -0.04M | -0.01M | -0.03M | -0.01M | 0.01M | -0.01M | 0.01M | 0.02M | -0.01M | 0.05M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | -10.95M | -9.11M | -5.18M | 2.77M | 4.32M | 0.26M | -2.41M | 4.24M | -4.15M | -1.60M | -2.63M | -2.57M | 3.46M | -2.94M | -5.25M | 0.35M | 5.46M | -0.37M | -1.04M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.52M | -0.38M | -4.85M | -12.43M | -5.48M | 4.60M | 0.52M | -2.13M | 2.71M | -4.95M | -1.50M | -2.77M | -2.72M | -0.71M | -3.50M | -7.65M | -8.73M | -0.87M | -0.51M | -1.32M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | -10.95M | -9.10M | -5.21M | 2.89M | 4.39M | 0.49M | -2.56M | 4.29M | -4.06M | -1.41M | -2.62M | -2.54M | 3.47M | -2.95M | -5.24M | 0.34M | 5.45M | -0.36M | -1.09M |