|
Net Income (Quarter)
|
-1.61M | 1.50M | -2.43M | 0.26M | -1.38M | -0.53M | 0.26M | -1.62M | -2.86M | -1.95M | 0.88M | 1.37M | 2.17M | 0.97M | 1.96M |
|
Depreciation and Depletion (Quarter)
|
| | | 0.02M | 0.52M | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| 2.52M | | 0.06M | 0.57M | 0.37M | 0.48M | 0.82M | 0.49M | | 0.29M | 0.54M | | 0.20M | 0.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | -0.10M | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | 0.47M | 1.48M | 0.65M | 0.70M | | -5.76M | 10.13M | | 1.92M | -7.48M |
|
Change in Working Capital (Quarter)
|
| 0.13M | | -0.57M | -3.93M | 0.06M | -1.68M | -0.66M | 0.03M | | -6.69M | -4.71M | 5.57M | -0.22M | -9.68M |
|
Change in Accured Expenses (Quarter)
|
| | | 4.34M | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | 4.34M | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | 0.17M | | | | -1.12M | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | 0.55M | -0.70M | | | 1.58M | 0.73M | | | | 9.03M | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | 0.52M | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | 0.29M | 0.30M | 0.30M | 0.32M | | 0.33M | 0.39M | | 0.41M | 0.45M |
|
Capital Expenditures (Quarter)
|
| | | -6.04M | 6.05M | -0.10M | -0.30M | -0.14M | 0.41M | | -0.88M | -1.52M | | -2.23M | 0.28M |
|
Divestments (Quarter)
|
| | | | | -0.25M | -0.15M | | | | -0.88M | | | -17.72M | |
|
Cash from Investing Activities (Quarter)
|
| -0.18M | | -6.04M | 5.65M | | | -0.14M | -0.13M | | | -1.70M | -9.45M | | |
|
Other financing activities (Quarter)
|
| | | 10.58M | -10.58M | | | -0.05M | 0.01M | | | | | 0.26M | 0.92M |
|
Cash from Financing Activities (Quarter)
|
| 0.07M | | 5.27M | -3.92M | -0.53M | 0.61M | -0.21M | -0.50M | | -2.48M | 5.33M | 5.37M | 32.29M | 7.24M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | 25.84M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | 0.63M | 0.49M | -0.58M | | | -7.89M | 1.01M | | 22.68M | -2.30M |
|
Exchange Rate Effect (Quarter)
|
| -2.76M | | 0.35M | -0.70M | -0.15M | 0.22M | -0.21M | 0.15M | | -0.05M | -0.07M | | 0.04M | -0.49M |
|
Change in Cash (Quarter)
|
| 2.43M | | -0.21M | 1.04M | -0.25M | 0.27M | -0.37M | 0.10M | | -7.84M | 1.07M | 4.95M | 16.27M | -1.81M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | 6.36M |
|
Free Cash Flow (Quarter)
|
| | | 6.59M | -6.75M | 0.10M | 0.30M | 1.73M | 0.32M | | 0.88M | 1.52M | 9.03M | 2.23M | -0.28M |
|
Net Cash Flow (Quarter)
|
| -0.12M | | -0.21M | 1.04M | -0.53M | 0.61M | 1.23M | 0.10M | | -2.48M | 3.64M | 4.95M | 32.29M | 7.24M |