|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.82M | -2.17M | -6.77M | -1.47M | -6.57M | -8.03M | -0.10M | 4.64M | 3.25M | 4.47M | 12.68M | -4.33M | -2.07M | -12.85M | 8.38M | -9.80M | 0.73M | -9.09M | -9.78M | -11.05M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.82M | 12.12M | 1.10M | 1.00M | 1.00M | 10.64M | 1.02M | 0.90M | 0.90M | 0.92M | 0.82M | 5.20M | 0.90M | 0.91M | 0.90M | 0.90M | 0.90M | 3.46M | 1.26M | 1.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.46M | 0.54M | 0.42M | 0.39M | 0.39M | 0.37M | 0.31M | 0.40M | 0.30M | 0.40M | 0.40M | 0.30M | 0.30M | 0.30M | 0.50M | 0.30M | 0.30M | 0.40M | 0.30M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.01M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | -0.01M | 0.01M | | -0.01M | -0.01M | -0.01M | -0.00M | -0.01M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 0.04M | | | | 0.00M | | | | 0.18M | | | | 0.17M | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | -0.28M | 0.08M | -2.22M | -0.38M | -5.20M | | 0.21M | 0.21M | -0.07M | | 0.21M | 0.23M | | 0.14M | 0.19M | 0.19M | | 0.02M | -0.05M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.04M | 0.01M | 0.01M | 0.09M | 0.40M | 0.12M | 0.02M | 0.30M | -2.27M | -0.03M | -0.02M | -0.03M | 0.46M | 0.50M | 0.02M | 0.20M | -1.03M | 0.63M | 1.30M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.58M | 0.34M | -7.33M | -3.01M | -2.95M | 3.25M | -4.86M | -0.21M | 8.21M | 12.43M | 2.65M | -8.92M | -1.26M | -1.56M | -11.51M | -1.89M | -4.72M | -4.11M | -15.07M | -1.59M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.45M | 0.40M | 0.40M | 0.40M | -1.50M | 0.24M | 0.20M | 0.20M | 0.75M | 0.11M | 0.12M | 0.07M | 0.10M | 0.04M | 0.04M | 0.10M | 0.00M | 0.14M | -0.14M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.82M | 12.12M | 1.10M | 1.00M | 1.00M | 10.64M | 1.02M | 0.90M | 0.90M | 0.92M | 0.82M | 5.20M | 0.90M | 0.91M | 0.90M | 0.90M | 0.90M | 3.46M | 1.26M | 1.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.15M | -0.51M | | | 3.21M | -0.30M | 6.85M | 1.51M | 2.21M | -5.00M | -8.00M | 2.04M | 0.80M | -1.43M | 3.62M | -5.45M | -0.40M | 6.47M | 3.15M | -0.72M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.73M | 2.75M | -0.07M | 1.39M | 0.39M | 0.65M | 5.19M | 2.69M | -0.71M | 3.85M | 4.06M | 1.51M | 0.22M | 5.20M | 2.99M | 0.53M | 2.10M | 1.95M | 3.96M | -1.15M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.26M | 3.34M | -2.62M | 0.88M | -0.48M | 1.44M | 1.92M | -2.50M | 1.86M | -1.25M | -0.48M | -0.21M | -0.72M | 4.15M | -0.69M | -1.94M | -1.60M | 6.58M | 5.07M | -10.30M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -0.99M | -0.96M | -1.75M | 2.94M | -0.90M | 1.23M | -1.45M | 1.88M | 3.70M | 1.15M | -4.33M | 0.21M | -0.01M | 0.16M | 0.54M | 1.27M | 2.83M | -4.07M | 13.16M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | 1.39M | -0.16M | -0.87M | 1.28M | -0.60M | -0.89M | -0.82M | 1.25M | 0.01M | -0.18M | -0.69M | 1.05M | 0.02M | 0.20M | -0.88M | 1.28M | 0.75M | 3.04M | -0.49M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39M | -0.33M | 0.14M | 0.36M | 3.61M | -2.99M | 0.16M | 0.96M | 5.09M | -2.25M | 2.56M | 1.39M | 4.23M | -4.32M | 0.37M | 4.05M | -3.34M | 0.01M | 0.03M | 0.04M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.99M | -9.98M | 1.05M | 1.95M | 2.93M | 5.65M | 0.05M | 8.75M | 2.30M | 0.38M | 0.60M | -0.59M | | 0.01M | 0.09M | 1.61M | 6.96M | 5.51M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.03M | 0.06M | 0.12M | 0.07M | 0.07M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 1.10M | 2.25M | 3.92M | 2.05M | 0.70M | | | | 10.00M | | 4.00M | 4.75M | 8.59M | 9.66M | 9.20M | 9.55M | 2.00M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.39M | -1.66M | 1.92M | 3.93M | 2.83M | 5.47M | 0.24M | 11.91M | -3.83M | -20.21M | -2.74M | 10.84M | -4.19M | -0.09M | 6.29M | 9.17M | 19.95M | 7.29M | -0.39M | 4.36M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | | | | | | | | | 0.30M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.26M | -4.64M | -1.50M | | -0.21M | | -0.17M | | | -0.35M | | | -3.00M | -3.39M | -0.20M | -0.42M | | -0.40M | -0.30M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.05M | 0.01M | 0.13M | -0.41M | -0.08M | 0.04M | -0.25M | 0.08M | -0.33M | 0.19M | -0.06M | 0.01M | -0.41M | -0.07M | 0.03M | 0.04M | -0.00M | 0.01M | 0.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.18M | -6.00M | -6.90M | 1.05M | -0.74M | 8.64M | -4.75M | 11.45M | 4.46M | -8.46M | 0.10M | 1.85M | -8.44M | -5.43M | -5.49M | 6.88M | 15.27M | 2.78M | -15.76M | 2.78M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.97M | 0.67M | -7.47M | -3.37M | -6.56M | 6.24M | -5.03M | -1.18M | 3.12M | 14.68M | 0.09M | -10.31M | -5.49M | 2.77M | -11.88M | -5.94M | -1.39M | -4.12M | -15.10M | -1.63M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.23M | -5.96M | -6.91M | 0.92M | -0.33M | 8.72M | -4.80M | 11.70M | 4.38M | -8.13M | -0.09M | 1.91M | -8.44M | -5.03M | -5.42M | 6.86M | 15.23M | 2.78M | -15.77M | 2.77M |