|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.67M | -0.41M | -0.17M | 0.59M | -6.92M | 2.44M | -3.40M | -1.67M | 0.62M | -1.00M | -1.24M | -1.59M | -4.68M | -2.88M | -4.79M | 0.33M | -50.34M | -2.28M | -1.23M | -3.37M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.45M | 0.42M | 0.47M | 0.38M | 0.38M | 0.36M | 0.33M | 0.33M | 0.33M | 0.42M | 0.42M | 0.40M | 0.43M | 0.44M | 0.46M | 0.45M | 0.41M | 0.42M | 0.41M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | 1.16M | 1.00M | 1.03M | 1.02M | 1.24M | 1.14M | 1.01M | 1.15M | 0.10M | 0.19M | 1.38M | 1.05M | 0.13M | 0.16M | 0.96M | 0.60M | 0.10M | 0.02M | 0.46M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.54M | 0.80M | 1.17M | | 0.16M | 0.40M | 0.40M | 0.13M | 0.12M | 0.12M | 0.32M | 0.03M | 0.15M | 0.15M | 0.72M | 0.25M | 0.44M | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.07M | 0.21M | -0.51M | -0.06M | | 0.23M | 0.04M | 0.16M | 1.58M | 0.11M | 0.43M | 0.01M | 0.00M | 0.01M | 0.52M | 0.00M | 0.71M | 0.66M | -0.05M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.55M | | | | 0.19M | | | | 1.84M | 0.96M | 0.09M | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | 0.77M | -0.66M | 0.12M | -1.99M | -0.19M | 0.65M | 2.68M | 1.81M | 3.55M | 4.36M | 4.30M | 1.40M | -0.85M | -0.84M | 1.73M | 2.99M | 2.75M | 1.08M | -0.10M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.00M | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46M | 1.47M | 1.46M | 1.45M | 1.47M | 1.45M | 1.57M | 1.63M | 1.39M | 1.39M | 1.36M | 1.36M | 1.38M | 1.37M | 1.38M | 1.30M | 1.20M | 1.21M | 0.90M | 0.89M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.09M | 0.10M | 0.13M | 0.21M | 0.36M | 0.62M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.45M | 0.42M | 0.47M | 0.38M | 0.38M | 0.36M | 0.33M | 0.33M | 0.33M | 0.42M | 0.42M | 0.40M | 0.43M | 0.44M | 0.46M | 0.45M | 0.41M | 0.42M | 0.41M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.58M | 0.26M | 1.05M | 3.57M | -1.51M | -2.08M | -2.47M | 1.28M | 0.92M | -0.85M | -1.82M | 0.94M | -0.70M | -2.75M | 0.15M | 2.33M | -1.44M | -1.79M | 0.21M | 3.96M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 1.92M | 1.52M | 1.81M | 1.31M | 1.36M | -2.34M | -0.58M | 0.29M | -0.69M | 0.23M | -1.35M | 0.62M | 1.13M | 0.67M | -2.35M | -0.67M | -0.98M | -0.64M | -0.66M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | 2.33M | -2.68M | -1.51M | -0.09M | -0.35M | -1.94M | 1.88M | -0.15M | -0.12M | -0.03M | -0.23M | 2.04M | -2.31M | -0.01M | -1.50M | 1.47M | 0.30M | -0.27M | 0.80M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | 0.04M | -0.04M | 0.65M | -0.30M | 0.55M | 0.56M | -1.28M | 0.74M | 0.53M | -1.32M | -1.60M | 0.30M | -0.80M | -0.32M | -0.82M | -0.03M | -0.38M | -0.02M | -1.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.21M | 0.48M | 0.36M | 0.47M | 0.44M | 0.44M | 0.23M | 0.22M | 0.52M | 0.22M | 0.83M | 0.65M | 0.82M | 0.88M | 0.30M | 0.51M | 0.09M | 0.21M | 0.45M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | | | | | | 0.11M | 0.18M | 0.23M | 0.07M | 0.15M | 0.23M | 0.17M | 0.17M | 0.14M | 0.14M | 0.15M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 1.40M | 1.40M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | -0.21M | -0.48M | -0.36M | -0.47M | -0.44M | -0.44M | -0.23M | 0.29M | -0.62M | -0.40M | -1.06M | -0.23M | 0.46M | -1.11M | -0.47M | -0.68M | -0.23M | -0.35M | -0.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.53M | 1.66M | 0.86M | | 0.28M | 0.39M | 0.46M | 0.16M | 0.29M | -0.45M | 2.52M | 0.05M | 0.01M | 0.06M | 0.10M | 0.07M | | 0.02M | 3.15M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.14M | -0.19M | 0.49M | 2.59M | 0.09M | -0.58M | 0.38M | -2.73M | -2.89M | -2.38M | -2.75M | -4.12M | -1.05M | 0.18M | 2.10M | -1.36M | -1.20M | -1.26M | -1.28M | 2.45M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 0.05M | -0.04M | -0.08M | -0.03M | 0.04M | 0.30M | -0.35M | 0.07M | -0.02M | -0.19M | -0.18M | -0.15M | 0.00M | 0.37M | -0.36M | 0.34M | 0.63M | -0.08M | 0.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.50M | 0.42M | -0.69M | 2.27M | -2.39M | -1.17M | 0.89M | -0.64M | -0.72M | 0.54M | 1.02M | -1.06M | -0.03M | -0.21M | 0.52M | -0.46M | 1.44M | 1.90M | -0.62M | 1.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | 0.56M | -1.14M | -0.24M | -2.46M | -0.63M | 0.21M | 2.44M | 1.59M | 3.04M | 4.14M | 3.47M | 0.76M | -1.66M | -1.72M | 1.42M | 2.47M | 2.67M | 0.88M | -0.55M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.40M | 0.37M | -0.65M | 2.35M | -2.36M | -1.21M | 0.58M | -0.29M | -0.79M | 0.55M | 1.21M | -0.87M | 0.12M | -0.21M | 0.15M | -0.10M | 1.10M | 1.26M | -0.54M | 1.75M |