|
Net Income (Quarter)
|
0.85M | 0.89M | 2.61M | 0.74M | 1.63M | 1.18M | 0.44M | 4.52M | 1.00M | 2.34M | 0.85M | 4.06M | 1.10M | 1.40M | 0.47M | 2.08M | 0.23M | 0.51M | 0.66M | 1.90M | 0.75M | 0.90M | -0.21M | 4.08M | -0.84M | 1.17M | 0.77M | -0.10M | -0.86M | -1.18M | -3.25M | -0.38M | -1.44M | -1.64M | -1.30M | -2.03M | -0.85M | 4.72M | 0.28M | -0.99M | -0.16M | 0.32M | -0.42M | 1.34M | -0.61M | 0.55M | 1.71M | 1.48M | -0.63M | 0.13M | 0.04M | 1.32M | -0.94M | -0.13M | 0.94M | 0.74M |
|
Depreciation and Depletion (Quarter)
|
1.41M | 1.37M | 1.30M | 1.36M | 1.36M | 1.34M | 1.30M | 1.34M | 1.36M | 1.36M | 1.34M | 1.48M | 1.45M | | | | | | | | | | | | | | | | 1.98M | 1.95M | 1.89M | 1.80M | 1.82M | 1.81M | 1.75M | | 1.62M | 1.62M | 1.57M | | 1.49M | 1.49M | 1.50M | 1.47M | 1.51M | 1.52M | 1.53M | 1.59M | 1.73M | 1.72M | 1.73M | 1.91M | 1.73M | 1.73M | 1.72M | 1.70M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.07M | 0.08M | 0.06M | 0.10M | 0.10M | 0.10M | 0.12M | 0.15M | 0.10M | 0.13M | 0.13M | 0.14M | -0.46M | 0.06M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | 0.67M | 1.38M | 0.45M | 1.35M | 0.80M | 0.27M | 0.61M | 0.91M | 0.00M | 0.33M | -0.05M | 2.49M | -0.00M | 0.00M | 0.03M | -1.61M | | | | 0.34M | | | | -1.73M | | | -0.09M | -2.53M | -0.22M | 0.54M | 0.08M | -0.12M | -0.06M | 0.13M | -0.17M | 0.49M | -0.24M | 0.21M | 0.61M | 0.56M | -0.24M | 0.05M | 0.01M | 0.45M | -0.36M | -0.11M | 0.43M | 0.30M |
|
Gains from Investment Securities (Quarter)
|
0.00M | -0.14M | 0.14M | -0.26M | 0.69M | -0.03M | 0.02M | -0.19M | -0.00M | 1.84M | 0.04M | -0.31M | -0.01M | 0.08M | -0.01M | 0.08M | 0.01M | -0.03M | -0.15M | 0.26M | 0.00M | -0.00M | -0.20M | -0.23M | 0.00M | -0.09M | 0.01M | -0.18M | 0.30M | -0.05M | -0.20M | 0.55M | | -0.19M | 0.04M | -0.04M | -0.01M | 0.03M | -0.01M | -1.04M | -0.01M | -0.11M | -0.03M | -0.15M | -0.01M | 0.01M | -0.00M | 0.05M | -0.21M | -0.16M | 0.01M | -0.82M | -0.01M | -0.04M | 0.01M | -0.01M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | 0.35M | 0.01M | 0.01M | 0.17M | 0.11M | 0.25M | 0.06M | -0.17M | -0.15M | | | | 0.30M | 0.01M | 0.02M | | 0.53M | 0.05M | 1.24M | 0.62M | 0.42M | 0.20M | | | 0.10M | 0.70M | 0.10M | 0.20M | 0.86M | 0.74M | 0.20M | 0.30M | 1.43M | 0.30M | 0.20M | 0.20M | 0.22M | 0.20M | | 0.40M | 0.44M | 0.82M | 0.50M | 0.70M | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | 0.51M | 0.80M | 0.11M | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
0.28M | 3.58M | 3.25M | -0.13M | 1.30M | 4.06M | 4.21M | 0.77M | 1.59M | 2.50M | 3.93M | 0.91M | 1.25M | 4.22M | 1.36M | 1.89M | 1.47M | 3.88M | 2.52M | 2.29M | -1.84M | 3.77M | 2.05M | 2.44M | -3.46M | 4.58M | 4.55M | 3.00M | -1.53M | 4.33M | 0.18M | 0.66M | 1.73M | 2.53M | 4.93M | 4.39M | 2.46M | 6.97M | 3.80M | 5.47M | 0.47M | 5.74M | 2.78M | -1.50M | -3.21M | 4.99M | 0.91M | 3.27M | -3.66M | 4.59M | 1.51M | 0.23M | 0.11M | 0.54M | 2.49M | -1.72M |
|
Amortizatization of Intangibles (Quarter)
|
0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.37M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.30M | 0.27M | 0.27M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
1.41M | 1.37M | 1.30M | 1.36M | 1.36M | 1.34M | 1.30M | 1.34M | 1.36M | 1.36M | 1.34M | 1.48M | 1.45M | 1.46M | 1.47M | 1.53M | 1.64M | 1.68M | 1.64M | 1.73M | 1.73M | 1.74M | 1.76M | 1.90M | 1.87M | 1.88M | 1.90M | 1.93M | 1.98M | 1.95M | 1.89M | 1.80M | 1.82M | 1.81M | 1.75M | | 1.62M | 1.62M | 1.57M | | 1.49M | 1.49M | 1.50M | 1.47M | 1.51M | 1.52M | 1.53M | 1.59M | 1.73M | 1.72M | 1.73M | 1.91M | 1.73M | 1.73M | 1.72M | 1.70M |
|
Change in Receivables (Quarter)
|
-0.47M | -0.10M | 1.29M | -0.80M | -0.37M | 1.15M | -0.76M | 0.62M | -0.78M | 0.96M | -0.36M | 0.82M | -1.02M | -0.52M | 1.76M | 0.12M | -1.58M | -0.32M | 2.25M | -1.65M | 0.03M | -0.21M | -0.18M | -0.71M | 0.80M | 1.31M | 1.22M | -0.03M | -1.89M | -0.11M | 1.52M | 3.42M | -2.35M | -1.20M | -0.21M | 1.72M | -1.25M | -0.15M | 2.05M | -1.98M | 0.68M | -1.66M | 0.34M | 0.91M | -0.21M | -1.66M | 4.55M | -1.86M | -0.73M | -1.21M | 1.08M | 2.40M | -4.08M | 3.56M | -2.62M | 5.92M |
|
Change in Inventory (Quarter)
|
-0.97M | -0.25M | 3.71M | 1.62M | -1.02M | -1.32M | 4.93M | -1.36M | -1.17M | 0.70M | 8.41M | -2.13M | -0.63M | 1.46M | 8.29M | -2.79M | -1.67M | -0.16M | 7.68M | 1.42M | -0.77M | 1.06M | 8.21M | -0.39M | -1.06M | -0.73M | 4.17M | -1.38M | -2.86M | -0.58M | 2.83M | -2.21M | -2.70M | -0.30M | 2.24M | -4.71M | -2.56M | -1.87M | 3.32M | -2.13M | -3.95M | -0.94M | 7.58M | -2.10M | 0.05M | 0.24M | 3.62M | 3.39M | 0.29M | -0.82M | 7.83M | -2.36M | 0.77M | -0.04M | 8.18M | -1.93M |
|
Change in Accured Expenses (Quarter)
|
-3.32M | 0.07M | 3.63M | -0.43M | -2.09M | 0.69M | 4.76M | -2.19M | -3.98M | 0.20M | 8.32M | -4.14M | -3.82M | 1.10M | 8.10M | -4.29M | -4.63M | -0.03M | 8.96M | -3.23M | -5.89M | 0.92M | 7.16M | -1.93M | -5.06M | 0.80M | 6.31M | -0.64M | -7.14M | 1.47M | 3.72M | -0.40M | -4.24M | -0.59M | 4.30M | -1.71M | -2.90M | 0.72M | 5.97M | -0.66M | -5.45M | 0.62M | 8.49M | -6.09M | -4.79M | 0.41M | 4.31M | 1.23M | -6.06M | 0.17M | 8.08M | -4.11M | -5.10M | 1.21M | 4.16M | -2.62M |
|
Change in Taxes (Quarter)
|
| | | | 0.02M | -0.03M | | 0.04M | -0.04M | | | | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
0.21M | -0.06M | 0.70M | -0.95M | 0.79M | -0.45M | 1.14M | -1.38M | -0.07M | -0.34M | 0.43M | -0.18M | 0.14M | 0.00M | 0.51M | 0.31M | -0.06M | -0.39M | 0.16M | 0.27M | -0.25M | -0.64M | 0.48M | 0.01M | 0.61M | -0.52M | 0.73M | -0.82M | 0.71M | 0.17M | 1.45M | -2.39M | 0.91M | 0.24M | 0.82M | -1.53M | 0.16M | -0.24M | -0.00M | -0.84M | 0.36M | -0.19M | 0.64M | -0.59M | 0.50M | -0.50M | 1.05M | -0.65M | | 0.02M | -0.09M | -0.24M | 0.17M | -0.18M | 0.23M | -0.23M |
|
Capital Expenditures (Quarter)
|
0.18M | 0.63M | 1.12M | 2.01M | 1.46M | 1.86M | 2.00M | 1.21M | 0.49M | 0.97M | 2.28M | 3.92M | 1.40M | 2.23M | 4.35M | 0.66M | 3.80M | 2.26M | 2.97M | 5.89M | 3.04M | 3.70M | 5.25M | 2.01M | 1.29M | 1.38M | 1.92M | 1.50M | 1.20M | 0.90M | 1.99M | 1.27M | 0.45M | 1.01M | 1.12M | 0.52M | 0.20M | 1.06M | 1.04M | 2.20M | 0.28M | 1.40M | 1.89M | -2.86M | 0.56M | 2.88M | -2.81M | 8.41M | 0.47M | 1.50M | -1.66M | 0.26M | 0.19M | -0.00M | 0.15M | -0.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
0.01M | 0.01M | 0.00M | 0.01M | 1.79M | -0.03M | 0.02M | 0.00M | 0.01M | 3.94M | 0.05M | 0.00M | 0.02M | 0.08M | 0.02M | 0.06M | 0.01M | 0.02M | 0.02M | 0.00M | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.05M | 0.08M | 0.04M | 0.02M | 0.68M | 1.84M | 0.01M | 0.08M | 0.01M | 0.01M | 0.13M | 0.05M | 0.01M | 0.01M | 0.01M | 0.03M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.04M | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | -0.01M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | 7.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | 0.25M | 1.25M | 0.50M | 2.00M | 1.00M | 23.23M | 1.00M | 3.75M | 2.00M | 0.75M | 4.75M | 1.75M | 1.25M | 1.75M | 6.50M | 1.25M | 4.00M | 0.75M | 7.50M | 5.00M | 4.25M | 2.50M | 5.00M | 3.25M | 0.25M | 1.50M | 4.75M | 2.00M | 0.25M | -6.89M | 6.75M | 2.50M | 1.00M | 2.25M | 2.00M | -2.00M | 0.02M | | 5.25M | 0.75M | -5.96M | | 3.25M | 10.75M | 0.50M | -14.50M |
|
Cash from Investing Activities (Quarter)
|
-0.18M | -0.62M | -1.12M | -1.99M | 0.33M | -8.63M | -3.98M | -2.96M | -1.24M | 4.22M | -6.74M | -5.17M | -1.12M | -1.65M | -5.32M | -10.09M | -11.37M | -0.24M | -3.45M | -5.39M | 1.72M | -4.68M | -6.98M | -0.25M | 1.23M | -0.11M | -0.40M | -5.95M | 1.38M | 1.15M | 3.03M | -0.84M | 1.14M | -0.50M | -0.04M | -0.27M | -1.19M | -1.18M | -1.98M | -3.83M | 6.23M | -4.39M | -5.24M | -2.99M | -12.60M | 1.79M | 4.25M | 1.42M | 4.82M | -9.64M | 6.71M | -2.80M | -7.85M | 9.31M | -0.86M | -0.97M |
|
Cash from Financing Activities (Quarter)
|
-0.75M | -1.00M | -0.75M | -0.50M | 12.47M | | | | | | | | | | | 14.91M | -1.04M | -0.88M | -0.82M | -0.53M | -0.52M | 9.61M | -0.03M | -0.28M | -0.46M | -0.86M | -1.72M | -0.80M | -1.46M | -0.71M | -0.52M | -2.05M | -0.28M | 3.25M | -0.28M | -0.28M | -0.28M | -6.24M | -0.28M | -0.28M | -0.34M | -1.24M | -0.94M | -5.61M | -0.29M | -0.88M | -1.35M | -1.22M | -1.33M | -0.70M | -0.75M | -0.74M | -0.63M | -0.31M | -0.27M | -0.28M |
|
Change in Cash (Quarter)
|
-0.64M | 1.96M | 1.38M | -2.62M | 14.10M | -4.58M | 0.23M | -2.19M | 0.35M | 6.72M | -2.81M | -4.26M | 0.12M | 2.57M | -4.34M | 6.70M | -10.94M | 2.77M | -1.75M | -3.62M | -0.65M | 8.71M | -4.96M | 1.90M | -2.69M | 3.62M | 2.42M | -3.76M | -1.60M | 4.76M | 2.69M | -2.23M | 2.59M | 5.29M | 4.61M | 3.84M | 0.98M | -0.45M | 1.53M | 1.35M | 6.36M | 0.11M | -3.40M | -10.09M | -16.10M | 5.90M | 3.81M | 3.47M | -0.16M | -5.75M | 7.47M | -3.31M | -8.37M | 9.54M | 1.36M | -2.97M |
|
Free Cash Flow (Quarter)
|
0.10M | 2.95M | 2.12M | -2.14M | -0.16M | 2.20M | 2.21M | -0.44M | 1.10M | 1.53M | 1.65M | -3.01M | -0.15M | 1.99M | -2.99M | 1.23M | -2.33M | 1.62M | -0.45M | -3.60M | -4.88M | 0.07M | -3.19M | 0.43M | -4.75M | 3.21M | 2.62M | 1.50M | -2.72M | 3.43M | -1.81M | -0.61M | 1.28M | 1.52M | 3.81M | 3.87M | 2.26M | 5.91M | 2.76M | 3.27M | 0.19M | 4.34M | 0.89M | 1.36M | -3.77M | 2.10M | 3.71M | -5.14M | -4.12M | 3.09M | 3.17M | -0.03M | -0.07M | 0.54M | 2.33M | -1.52M |
|
Net Cash Flow (Quarter)
|
-0.64M | 1.96M | 1.38M | -2.62M | 14.10M | -4.58M | 0.23M | -2.19M | 0.35M | 6.72M | -2.81M | -4.26M | 0.12M | 2.57M | -3.97M | 6.70M | -10.94M | 2.77M | -1.75M | -3.62M | -0.65M | 8.71M | -4.96M | 1.90M | -2.69M | 3.62M | 2.42M | -3.76M | -1.60M | 4.76M | 2.69M | -2.23M | 2.59M | 5.29M | 4.61M | 3.84M | 0.98M | -0.45M | 1.53M | 1.35M | 6.36M | 0.11M | -3.40M | -10.09M | -16.10M | 5.90M | 3.81M | 3.47M | -0.16M | -5.75M | 7.47M | -3.31M | -8.37M | 9.54M | 1.36M | -2.97M |