|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.23M | -9.02M | -7.87M | 18.92M | -1.39M | -7.58M | -6.91M | -2.65M | -0.98M | -4.53M | -5.20M | -2.23M | 5.85M | -3.55M | -5.62M | -1.59M | 0.99M | -2.35M | -1.15M | 4.64M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.11M | 0.17M | 0.28M | 0.09M | 0.04M | | | | | | | 0.21M | 0.04M | 0.17M | 0.04M | 0.03M | | 0.04M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | -0.10M | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | | 0.15M | | | | | | | | 0.13M | | | | 0.09M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | -0.03M | | 0.01M | 0.01M | 0.58M | -0.55M | | 0.27M | -0.21M | 0.21M | 0.20M | 0.04M | | 0.08M | 325.00 | 0.03M | 0.01M | -0.33M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | -1.13M | -4.08M | -10.68M | -9.15M | 10.88M | -3.33M | -1.67M | | 7.57M | -3.29M | -1.65M | 1.87M | 5.92M | -4.23M | -5.42M | 1.75M | 14.88M | -4.74M | 2.09M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.43M | 3.40M | 3.25M | 2.78M | 3.10M | 3.01M | 2.86M | 2.86M | 0.51M | 2.11M | 2.01M | 1.67M | 1.59M | 1.41M | 1.39M | 1.35M | 1.27M | 1.17M | 1.35M | 1.88M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.23M | -4.81M | 0.00M | 8.31M | 11.76M | -16.68M | 1.49M | 0.55M | | -8.96M | 0.54M | 6.76M | 2.21M | -10.40M | -1.64M | 7.29M | 1.26M | -7.93M | -1.35M | 7.19M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | -0.89M | 0.70M | 1.35M | 1.84M | -2.60M | 2.31M | -0.76M | | -1.30M | 0.01M | -1.91M | 1.24M | -1.38M | -0.09M | 0.10M | 0.52M | -0.95M | 2.51M | 4.07M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48M | -0.43M | 0.21M | 0.24M | 0.15M | -0.37M | -0.27M | 1.20M | | -0.00M | -0.39M | 2.34M | -0.10M | -1.00M | -0.07M | -0.08M | -0.11M | -0.06M | -0.26M | 0.01M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.63M | 1.08M | -0.28M | -0.28M | -0.07M | -0.02M | 2.73M | -3.67M | | 0.81M | -2.35M | 5.08M | -6.51M | 5.55M | -10.17M | 5.49M | -0.16M | -0.16M | 1.32M | 0.91M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.03M | 0.11M | 0.49M | 0.79M | | 0.41M | 0.60M | 1.10M | 0.68M | 0.80M | 0.07M | 0.31M | | | 5.43M | 0.71M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.24M | 0.05M | 0.07M | 0.01M | 0.23M | 0.06M | 0.04M | | 0.02M | 0.14M | 0.04M | 0.16M | 0.07M | 0.15M | 0.15M | 0.18M | 0.19M | 0.01M | 0.07M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.24M | 0.04M | -0.11M | -0.02M | 0.12M | -0.43M | -0.76M | | -0.40M | -0.46M | -1.05M | -0.52M | -0.73M | 0.34M | 0.17M | 0.18M | -0.49M | -5.42M | -1.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.03M | | 0.08M | | | | | | | | | 0.08M | | | | 0.04M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | -0.24M | -0.17M | 0.05M | 1.65M | 1.53M | -5.51M | 0.18M | | -0.23M | -0.27M | -0.48M | -0.58M | -10.47M | -0.30M | -0.21M | -0.63M | -0.87M | -0.95M | -1.23M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.90M | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.09M | -0.11M | 0.09M | | | -0.33M | 0.26M | | 0.20M | -0.17M | 0.06M | -0.08M | -0.02M | 0.01M | -0.13M | -0.03M | 0.04M | -0.04M | -0.02M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | -1.04M | -4.32M | -10.64M | -7.52M | 12.34M | -9.60M | -1.99M | | 7.14M | -4.20M | -3.12M | 0.69M | -5.30M | -4.18M | -5.59M | 1.28M | 13.56M | -11.15M | -0.17M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | -1.13M | -4.08M | -10.86M | -9.18M | 10.77M | -3.83M | -2.46M | | 7.16M | -3.89M | -2.75M | 1.19M | 5.12M | -4.30M | -5.73M | 1.75M | 14.88M | -10.17M | 1.37M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | -1.12M | -4.21M | -10.73M | -7.52M | 12.53M | -9.27M | -2.25M | | 6.95M | -4.02M | -3.18M | 0.77M | -5.28M | -4.18M | -5.46M | 1.31M | 13.52M | -11.11M | -0.15M |