|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.55M | 0.51M | -16.19M | -10.72M | 6.24M | -18.79M | -19.03M | 21.34M | -0.02M | 1.29M | 2.10M | 1.56M | 1.97M | 2.53M | 4.43M | 5.38M | 1.77M | 20.36M | 3.02M | 4.66M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.20M | 0.21M | 0.20M | 0.18M | 0.18M | 0.15M | 0.20M | 0.17M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.30M | 0.37M | 0.60M | 0.64M | 0.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | 0.96M | -2.32M | 0.74M | 0.85M | 0.67M | -2.04M | 0.20M | 0.03M | 0.02M | -0.50M | 0.31M | 0.33M | 0.27M | 0.45M | 0.02M | 1.11M | -1.05M | 1.48M | 0.82M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | -0.07M | -0.00M | -0.00M | 0.01M | -0.13M | -0.01M | 0.01M | 0.05M | 0.05M | 0.21M | 0.01M | 0.02M | 0.02M | 0.01M | 0.00M | -12.79M | 1.59M | 1.57M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | -0.09M | 0.24M | 0.05M | 1.00M | 0.06M | 0.02M | 0.04M | 0.03M | 0.04M | 0.03M | 0.05M | 0.04M | 0.06M | 0.07M | 0.20M | 0.29M | 0.05M | 0.06M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.98M | -7.04M | -7.56M | -8.47M | -15.44M | -23.25M | 2.53M | 1.14M | -3.37M | -7.01M | -2.05M | 3.89M | -3.06M | 5.10M | -2.56M | 7.31M | -4.49M | -1.86M | 6.25M | 0.02M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.09M | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.25M | 0.25M | 0.34M | 0.08M | | | | | 0.17M | 0.07M | 0.07M | 0.07M | 0.09M | 0.10M | 0.09M | 0.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.23M | 0.21M | 0.20M | 0.20M | 0.18M | 0.15M | 0.20M | 0.17M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.30M | 0.37M | 0.60M | 0.64M | 0.60M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.74M | 1.88M | 0.22M | 0.19M | 21.55M | -15.99M | 1.59M | -3.50M | 1.29M | -1.25M | -1.84M | -2.94M | 2.65M | -1.05M | 5.23M | 2.49M | 2.61M | 4.84M | -7.68M | 2.81M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | -2.55M | 0.57M | 1.00M | 3.52M | 6.85M | -3.46M | 0.44M | 2.72M | -2.38M | -2.71M | 1.32M | -1.51M | 0.72M | 0.58M | 0.35M | -1.80M | 0.99M | -2.60M | 4.07M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | -1.41M | 2.43M | 0.62M | 11.54M | 9.88M | 3.72M | 8.55M | 3.02M | -11.51M | -1.73M | 4.25M | -4.20M | 5.64M | 0.68M | 0.89M | -2.62M | -1.28M | 13.24M | 4.25M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | -0.90M | 0.01M | 0.01M | 0.01M | 0.01M | -0.01M | | | -2.57M | -2.50M | 2.50M | -1.73M | 1.66M | -1.81M | 2.51M | 0.31M | | -0.02M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | -0.22M | 0.04M | | 0.10M | 0.00M | -0.01M | -0.09M | 0.00M | 0.03M | 0.00M | 0.03M | -0.04M | 0.02M | -0.01M | 0.08M | -0.04M | 0.11M | 0.06M | 0.04M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | 1.02M | -1.09M | 0.22M | 0.01M | 0.30M | -0.25M | 0.47M | -0.46M | 0.86M | -0.03M | -0.86M | 0.17M | -0.16M | 0.29M | 0.54M | -0.39M | -0.88M | 1.20M | -0.66M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.01M | | 0.01M | 0.17M | 0.25M | 0.16M | 0.14M | 0.30M | 0.49M | 0.15M | 0.08M | 0.26M | 1.45M | 0.60M | 0.71M | 0.39M | 0.29M | 1.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | 0.08M | 0.02M | 4.17M | 0.02M | 1.54M | | | 0.07M | -0.00M | | 0.03M | | 0.09M | 0.01M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | 0.07M | 0.02M | 4.17M | -0.15M | 1.29M | -0.16M | -0.14M | -0.23M | -0.49M | -0.15M | -0.04M | -0.26M | -1.36M | -0.59M | -0.71M | -0.39M | -0.29M | -1.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.57M | 0.00M | 0.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | -0.18M | 0.08M | 19.99M | 19.44M | -1.23M | 0.07M | -0.82M | -0.07M | 2.81M | 4.00M | -4.41M | 2.65M | -4.56M | 3.21M | -4.83M | 4.09M | 1.81M | -4.82M | 0.89M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | | 0.08M | | 0.02M | | 0.11M | 0.02M | 0.01M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.04M | 0.17M | 0.01M | 0.09M | 0.12M | -0.11M | -0.02M | -0.01M | 0.05M | -0.07M | 0.04M | 0.02M | -0.05M | 0.12M | -0.04M | -0.11M | 0.01M | -0.01M | 0.03M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.16M | -7.25M | -7.24M | 11.55M | 8.25M | -24.52M | 3.78M | 0.14M | -3.59M | -4.39M | 1.40M | -0.63M | -0.44M | 0.22M | -0.59M | 1.85M | -1.22M | -0.42M | 1.13M | -0.06M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.99M | -7.04M | -7.57M | -8.47M | -15.45M | -23.42M | 2.29M | 0.98M | -3.51M | -7.32M | -2.54M | 3.73M | -3.14M | 4.84M | -4.01M | 6.71M | -5.20M | -2.25M | 5.96M | -0.98M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.11M | -7.21M | -7.41M | 11.54M | 8.16M | -24.63M | 3.89M | 0.17M | -3.58M | -4.43M | 1.47M | -0.68M | -0.46M | 0.27M | -0.71M | 1.89M | -1.11M | -0.44M | 1.14M | -0.09M |