|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28M | 1.48M | 0.46M | 3.97M | 2.65M | -9.75M | -6.85M | -2.89M | -6.73M | -9.18M | -37.72M | -5.68M | -39.80M | -30.58M | -67.63M | -8.32M | -11.49M | -4.83M | 18.05M | 4.74M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.03M | 0.16M | 0.77M | 0.39M | 0.45M | 0.34M | 0.60M | 0.01M | -0.10M | -0.20M | 0.22M | 0.23M | 0.20M | -0.60M | 0.40M | 0.40M | 0.40M | -0.05M | 1.02M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74M | 0.62M | -2.14M | -0.83M | -0.37M | 0.10M | -2.44M | -0.93M | -2.24M | -2.54M | -1.13M | -2.13M | 15.90M | -3.26M | -1.38M | 0.43M | 0.04M | 0.73M | 0.20M | 2.52M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.30M | 5.74M | 12.91M | 4.23M | 7.98M | -4.29M | 6.24M | 1.02M | -0.55M | -7.47M | 1.78M | 1.48M | -0.06M | -3.37M | 1.33M | -0.83M | -1.27M | -0.40M | 24.20M | 14.85M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.42M | 3.55M | 4.74M | 6.00M | 7.29M | 6.64M | 7.43M | 7.25M | 6.46M | 5.78M | 6.63M | 4.58M | 6.43M | 4.58M | 4.29M | 2.92M | 2.60M | 2.90M | 3.78M | 4.09M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.61M | -0.20M | 3.73M | 2.98M | -5.37M | -2.54M | 1.34M | 0.05M | -0.78M | 0.36M | -0.38M | -0.17M | 0.42M | 0.84M | -3.23M | 1.05M | 0.39M | 9.31M | 0.31M | 1.81M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.67M | 0.42M | -0.10M | 2.01M | -0.33M | 0.65M | 0.21M | -1.74M | -0.02M | 0.18M | -1.03M | 0.21M | -0.65M | -0.75M | -0.64M | -0.51M | 0.20M | 0.85M | 0.95M | -0.11M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.39M | -0.52M | 3.20M | -0.92M | -0.02M | -2.09M | 3.32M | -4.79M | 1.85M | -3.91M | -1.87M | 1.02M | -0.38M | 3.37M | -0.20M | -0.45M | 0.24M | 2.65M | -2.71M | -0.12M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | | | | -0.03M | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.19M | 0.75M | 4.88M | -3.90M | 0.04M | -2.50M | 0.18M | -4.21M | -1.11M | -1.08M | -0.56M | 0.24M | -0.98M | -0.30M | 0.45M | 0.20M | 3.74M | 0.52M | 2.19M | -0.16M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.61M | 0.02M | -0.78M | -1.18M | 3.01M | -0.42M | -0.68M | -1.39M | 1.98M | -0.89M | -1.27M | -0.60M | 0.64M | 0.21M | 0.22M | -0.16M | 1.25M | -1.97M | 1.44M | -0.12M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.33M | 5.88M | -15.21M | -0.34M | 10.86M | 3.60M | 4.11M | 0.04M | 0.47M | 9.24M | -8.89M | 0.29M | 3.71M | 2.35M | -6.39M | 0.34M | 4.38M | -3.49M | -0.21M | 8.76M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.02M | -5.88M | -7.76M | -5.42M | -4.57M | -5.35M | -4.11M | -3.14M | -2.87M | -3.75M | -2.74M | -1.99M | -2.01M | -1.17M | -1.27M | -1.33M | -2.54M | -7.47M | -8.87M | -8.76M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | | | | | | | -0.02M | | -0.01M | | -0.03M | -0.01M | | | -0.04M | -0.10M | | | -0.06M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.89M | -0.74M | -0.85M | -1.13M | -1.01M | -0.88M | -0.89M | -0.02M | | 0.05M | 0.03M | -0.03M | 1.83M | 0.60M | 0.31M | 5.48M | 11.64M | 5.00M | | -0.06M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | 0.60M | 0.31M | 3.02M | 5.60M | 11.40M | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 0.74M | 0.87M | 0.88M | 0.90M | 0.88M | 0.80M | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | -0.11M | -0.14M | -0.22M | -0.23M | -0.28M | -0.10M | -0.13M | -0.05M | -0.07M | 0.47M | -0.06M | -0.07M | -0.05M | -0.09M | -0.06M | -0.01M | -0.08M | -0.08M | -0.02M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.31M | -0.99M | 4.17M | -2.54M | 2.16M | -10.80M | 1.14M | -2.25M | -3.46M | -11.25M | -0.45M | -0.59M | -0.32M | -3.99M | 0.28M | 3.26M | 7.78M | -2.88M | 15.21M | 6.01M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.14M | 28.12M | 4.57M | -2.88M | -7.90M | 2.13M | 0.98M | -1.02M | -16.72M | 10.67M | 1.19M | -3.78M | -5.72M | 7.72M | -1.17M | -5.65M | 3.09M | 24.42M | 6.09M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.39M | -0.89M | 4.31M | -2.31M | 2.39M | -10.52M | 1.25M | -2.13M | -3.42M | -11.18M | -0.92M | -0.54M | -0.25M | -3.94M | 0.36M | 3.32M | 7.83M | -2.87M | 15.33M | 6.03M |