|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 28.06M | | | | | | | 0.46M | -0.13M | 1.01M | 2.15M | -1.51M | 0.94M | -0.20M | 1.02M | -9.35M | -0.84M | -4.27M | 1.35M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | 4.35M | 4.36M | 4.31M | 3.96M | 4.23M | 4.41M | 4.89M | 4.17M | 4.16M | 4.24M | 4.34M | 4.46M | 3.90M | 3.90M | 4.39M | 3.98M | 0.90M | 3.36M | 3.14M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76M | 2.30M | 2.15M | 2.09M | 2.23M | 2.46M | 2.50M | 2.33M | 2.89M | 2.67M | 2.17M | 2.19M | 2.14M | 2.16M | 1.81M | 1.98M | 1.09M | 1.53M | 1.28M | 0.99M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | -0.65M | 0.24M | 0.14M | -1.82M | -1.27M | -0.59M | -0.12M | -0.85M | -1.23M | -1.10M | -0.12M | 0.98M | -0.93M | -0.40M | -0.49M | -0.21M | -0.18M | -0.79M | -0.07M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 4.20M | -0.36M | 0.38M | 0.20M | 5.29M | 0.10M | 0.82M | 0.03M | 1.61M | 0.02M | 0.17M | 0.07M | 1.47M | 0.03M | 0.17M | 0.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.92M | 2.30M | | | 2.30M | | | | 0.30M | 0.30M | 0.40M | | | 0.40M | | | 9.60M | 1.40M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.42M | 12.87M | 6.33M | 2.96M | 9.22M | 10.23M | 9.24M | 7.35M | 0.01M | 8.07M | 5.65M | 7.62M | 2.09M | 9.06M | 5.53M | 4.37M | 2.25M | 6.87M | 4.76M | 7.22M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.80M | | | 7.80M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.21M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | 4.35M | 4.36M | 4.31M | 3.96M | 4.23M | 4.41M | 4.89M | 4.17M | 4.16M | 4.24M | 4.34M | 4.46M | 3.90M | 3.90M | 4.39M | 3.98M | 0.90M | 3.36M | 3.14M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.35M | -6.90M | 1.54M | 3.12M | 3.82M | -3.86M | 0.52M | 1.63M | 4.15M | -5.99M | -0.40M | 3.63M | 9.54M | -9.49M | -2.62M | 2.47M | 1.30M | -5.69M | -1.63M | 1.86M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.27M | 1.76M | 3.12M | -0.14M | -3.94M | 5.05M | 2.69M | 3.97M | -11.38M | 1.82M | 1.76M | 0.71M | -2.03M | -2.22M | 2.44M | 1.40M | -4.34M | 1.93M | -0.64M | 0.18M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.13M | -0.49M | 1.17M | 0.18M | -0.95M | -0.02M | 0.24M | 0.35M | -0.25M | 1.48M | -1.30M | 0.33M | -1.28M | 1.42M | -0.04M | -0.08M | 0.01M | 1.72M | -0.03M | -1.79M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.35M | -8.98M | -0.21M | 0.79M | 10.64M | -10.33M | 0.23M | 0.06M | -0.28M | -0.05M | -1.69M | 0.63M | -1.22M | 0.64M | -2.48M | -1.46M | 5.21M | -3.81M | -5.88M | -1.04M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.70M | 3.12M | 3.88M | 3.60M | 4.09M | 4.44M | 4.86M | 4.58M | 4.83M | 4.39M | 5.77M | 5.26M | 4.44M | 3.47M | 3.23M | 2.79M | 2.16M | 2.02M | 1.59M | 1.53M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | | | 0.30M | | 0.30M | | | 4.64M | | 4.90M | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.70M | -6.07M | -5.69M | -3.84M | -4.09M | -4.12M | -4.86M | -4.58M | -4.83M | -4.39M | -0.83M | -5.26M | -4.44M | -3.47M | -3.23M | -2.79M | -2.16M | -2.02M | -2.99M | -1.53M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.01M | -6.26M | -5.06M | -1.06M | -1.70M | -7.46M | -4.14M | -3.61M | 7.18M | -6.32M | -3.82M | -1.88M | 1.39M | -5.88M | -3.17M | 0.05M | -1.14M | -4.71M | -2.26M | -5.08M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.04M | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32M | 0.59M | -4.42M | -1.95M | 3.43M | -1.35M | 0.23M | -0.84M | 2.36M | -2.64M | 1.00M | 0.48M | -0.97M | -0.28M | -0.88M | 1.63M | -1.05M | 0.13M | -0.49M | 0.61M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.72M | 9.76M | 2.44M | -0.64M | 5.13M | 5.79M | 4.38M | 2.77M | -4.82M | 3.68M | -0.12M | 2.36M | -2.35M | 5.59M | 2.29M | 1.58M | 0.09M | 4.84M | 3.17M | 5.69M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.29M | 0.55M | -4.42M | -1.95M | 3.43M | -1.35M | 0.23M | -0.84M | 2.36M | -2.64M | 1.00M | 0.48M | -0.97M | -0.28M | -0.88M | 1.63M | -1.05M | 0.13M | -0.49M | 0.61M |