|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.52M | 5.14M | 7.53M | 2.64M | 3.98M | 2.46M | 3.50M | -26.66M | 1.55M | 0.91M | 2.61M | 0.71M | 1.49M | -0.30M | 10.40M | -3.72M | -1.17M | -0.66M | -0.26M | -0.22M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | 2.20M | 1.86M | 1.23M | 1.12M | 1.70M | 1.83M | 1.16M | 1.77M | -0.24M | 0.74M | 1.58M | 0.66M | 1.35M | 0.96M | 0.92M | 0.77M | 0.98M | 1.04M | 1.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 0.22M | 0.95M | -0.69M | 0.53M | -1.99M | 0.34M | 13.60M | -0.47M | 0.67M | -0.18M | -20.72M | -0.37M | 0.49M | -3.93M | 27.85M | -0.29M | 0.29M | | 0.51M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.83M | | | 0.04M | 0.26M | | | 0.09M | 0.14M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.37M | -9.44M | 3.92M | -8.94M | -21.40M | 16.89M | 38.30M | 35.15M | 0.06M | 11.46M | 18.47M | 8.29M | -2.36M | 12.59M | -17.07M | -26.62M | 15.17M | 18.87M | -1.69M | 12.29M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.24M | 0.11M | 1.36M | 0.11M | 0.09M | 0.07M | 0.08M | 0.08M | 0.07M | 0.08M | 0.08M | 0.08M | 0.07M | 0.09M | 0.10M | 0.09M | 0.06M | 0.46M | 0.53M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.64M | 4.67M | 4.57M | 4.62M | 4.43M | 4.57M | 4.60M | 4.58M | 4.26M | 4.41M | 4.49M | 4.47M | 4.47M | 4.50M | 4.67M | 3.75M | 3.58M | 3.66M | 3.73M | 3.77M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.56M | 15.28M | -9.39M | -17.88M | 36.21M | 11.95M | -38.96M | -28.37M | 18.43M | 2.07M | -12.43M | -26.89M | 12.02M | -6.47M | -7.45M | -8.81M | 0.09M | -13.48M | -16.62M | -4.17M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.25M | 18.79M | 18.87M | -5.63M | 17.50M | -5.70M | 2.61M | -10.74M | -3.59M | -7.81M | -2.10M | -1.49M | 0.46M | 5.00M | 7.88M | -0.29M | -4.26M | -8.38M | 6.09M | -4.75M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.93M | 5.94M | -3.65M | -36.80M | 28.00M | -1.81M | -2.65M | -1.70M | -4.34M | -11.33M | 0.60M | -29.01M | 13.80M | 10.61M | -6.79M | -14.80M | 8.91M | -6.82M | -12.70M | 6.56M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.21M | -0.27M | 0.22M | 8.39M | 2.60M | 0.14M | -1.16M | -2.55M | 2.69M | -9.63M | 9.06M | 3.00M | 3.92M | 7.68M | 1.17M | -13.57M | 2.74M | 0.41M | -2.35M | -8.52M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.74M | 5.21M | 4.50M | -10.38M | 3.59M | 5.03M | 3.92M | 7.17M | 3.32M | 5.86M | 6.02M | 4.50M | 5.06M | 6.21M | 3.28M | 3.97M | 3.81M | 1.47M | 1.82M | 3.56M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.01M | 0.01M | 0.04M | | | 0.02M | -0.02M | | | | | | | | | | | | -0.01M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | | 19.76M | 22.00M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.71M | -5.20M | -4.49M | -6.17M | -3.59M | -5.03M | -3.91M | -7.18M | -3.32M | -5.86M | -6.02M | -4.50M | -1.86M | -6.21M | 20.93M | 18.03M | -3.81M | -1.47M | -1.76M | -3.58M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | -0.01M | -0.02M | -0.08M | -0.06M | -0.08M | -0.04M | -0.04M | 4.33M | -0.27M | -0.06M | -4.15M | -0.04M | -0.02M | -0.03M | 0.31M | -0.02M | 6.15M | -6.23M | 6.23M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.47M | 16.77M | -6.17M | 14.94M | 28.41M | -19.75M | -21.69M | -37.06M | 12.38M | -4.48M | -7.36M | -13.26M | 14.18M | -13.82M | -13.28M | 5.80M | -18.12M | 5.90M | -10.44M | -6.57M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.76M | 0.71M | -0.63M | 1.53M | -0.17M | -1.83M | -2.49M | 2.20M | 0.55M | -0.17M | -1.24M | 1.03M | -0.99M | -0.04M | 0.96M | -1.47M | 0.34M | 1.77M | -0.08M | -0.18M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.37M | 2.83M | -7.37M | 1.35M | 3.25M | -9.71M | 10.21M | -6.89M | 9.66M | 0.96M | 3.85M | -8.45M | 8.97M | -7.47M | -8.46M | -4.25M | -6.42M | 25.08M | -13.96M | 1.96M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.11M | -14.65M | -0.57M | 1.44M | -24.99M | 11.87M | 34.38M | 27.98M | -3.26M | 5.61M | 12.45M | 3.79M | -7.42M | 6.38M | -20.35M | -30.59M | 11.37M | 17.40M | -3.50M | 8.73M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.61M | 2.13M | -6.74M | -0.17M | 3.42M | -7.88M | 12.70M | -9.09M | 9.11M | 1.12M | 5.09M | -9.47M | 9.96M | -7.44M | -9.41M | -2.78M | -6.75M | 23.30M | -13.89M | 2.14M |