|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | -2.50M | -2.70M | 5.39M | 5.19M | -0.02M | 3.90M | 8.97M | -0.46M | -0.56M | -0.87M | -2.46M | -54.04M | -3.99M | -34.34M | -3.49M | -18.35M | -4.63M | -0.77M | -35.66M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.35M | | | | | | | | 0.67M | | | | | | | | | 0.20M | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | -0.74M | 0.36M | 1.75M | 4.94M | 0.10M | 1.15M | 2.56M | 2.78M | -0.20M | -0.19M | -0.61M | 4.22M | -1.27M | -1.24M | -1.10M | 5.25M | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -0.07M | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.78M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.05M | 3.34M | 3.68M | 4.04M | 12.25M | 8.45M | 10.05M | 18.61M | 14.05M | 4.83M | 6.18M | -1.14M | -42.62M | -1.33M | 0.52M | 0.52M | 0.97M | -1.58M | -0.56M | 6.71M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.81M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.04M | | | 0.03M | 0.03M | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.08M | 4.10M | 4.12M | 4.09M | 8.12M | 5.00M | 5.27M | 5.98M | 10.52M | 5.36M | 5.24M | 4.79M | 11.75M | 4.73M | 4.73M | 4.57M | 3.97M | 4.00M | 3.99M | 3.75M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | -1.64M | 1.64M | | 85.00 | -3.48M | -1.20M | 1.23M | -4.74M | -0.21M | -2.94M | 0.02M | 3.14M | 774.00 | -3.11M | 3.20M | 0.00M | 0.03M | -0.02M | 2.82M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.16M | 0.09M | -0.19M | 0.19M | -0.18M | 0.08M | 0.07M | 0.97M | -1.04M | 0.24M | 0.07M | -0.05M | 0.06M | -0.22M | 0.01M | 0.89M | 0.14M | 0.06M | -0.04M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.83M | -1.62M | 3.38M | 0.26M | 0.49M | 1.73M | -0.67M | -2.37M | -0.77M | -0.75M | 0.01M | 2.62M | -0.02M | -2.57M | -0.10M | 0.49M | 0.40M | -0.13M | 0.08M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.17M | 0.07M | 0.12M | 0.71M | -1.44M | 0.70M | -0.76M | -0.31M | 0.08M | 0.28M | -0.57M | 0.06M | 0.02M | -0.26M | -0.06M | -0.01M | -0.03M | 0.16M | 0.02M | 0.33M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | | 2.74M | -2.72M | -1.26M | 4.05M | -3.64M | 0.81M | 0.11M | -0.28M | 0.26M | -0.04M | 0.04M | -0.07M | -0.86M | -0.00M | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.86M | | 5.81M | 2.75M | 21.53M | 0.40M | 32.82M | | 4.34M | 0.03M | 0.02M | 15.15M | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.86M | | -5.81M | -2.75M | -21.53M | -0.40M | -32.82M | | -4.34M | -0.03M | -0.02M | -15.15M | | | | | -0.03M | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | 0.02M | | | | | | | | 0.01M | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.41M | -0.86M | 2.78M | 0.53M | 6.17M | 1.84M | -3.49M | -5.09M | 5.86M | 2.75M | -6.39M | 4.79M | -4.13M | -0.13M | -0.12M | 0.35M | -2.12M | 0.03M | 0.03M | 0.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.40M | 2.48M | 0.36M | 1.82M | -3.11M | 9.89M | -26.55M | 13.52M | 15.59M | 7.55M | -0.50M | -11.50M | -31.55M | -1.46M | -60.39M | 0.87M | -1.16M | -1.55M | -0.79M | -1.92M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.81M | 3.34M | -2.12M | 1.28M | -9.28M | 8.05M | -22.78M | 18.61M | 9.71M | 4.80M | 6.16M | -16.29M | -42.62M | -1.33M | 0.52M | 0.52M | 0.97M | -1.58M | -0.56M | 6.71M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.81M | 3.34M | -2.12M | 1.29M | -9.28M | 8.05M | -22.78M | 18.61M | 9.72M | 4.80M | 6.16M | -16.29M | -42.62M | -1.33M | 0.52M | 0.52M | 0.96M | -1.58M | -0.56M | 6.71M |