|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.47M | 2.54M | -2.24M | -1.00M | -0.25M | 0.52M | 0.34M | -2.72M | 2.31M | 3.64M | 1.72M | 0.82M | 0.71M | 95.28M | 1.19M | -4.79M | -6.04M | -3.45M | -7.83M | -4.65M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M | 0.20M | 0.30M | 0.30M | 0.40M | 0.40M | 0.30M | 0.40M | 0.30M | 0.40M | 0.43M | 0.43M | 0.72M | 0.50M | 0.49M | 0.53M | 0.49M | 0.56M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | -0.57M | 2.21M | -0.90M | -0.82M | -0.85M | 3.60M | 0.32M | -0.99M | -0.99M | 3.56M | 0.28M | 0.04M | 0.85M | 8.36M | 0.17M | | 0.71M | 3.16M | 1.40M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.11M | 0.32M | 0.13M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.45M | 2.87M | 1.22M | -0.03M | -0.86M | -2.12M | -4.79M | -4.70M | 1.41M | -0.32M | 4.77M | -1.30M | -0.99M | -7.22M | -5.92M | -3.28M | -3.57M | -2.88M | 3.03M | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.01M | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.04M | 1.10M | -1.06M | 0.16M | 0.14M | 0.08M | 0.03M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.50M | 0.51M | 0.51M | 0.58M | 0.59M | 0.60M | 0.62M | 0.65M | 0.73M | 0.73M | 0.79M | 0.74M | 0.65M | 0.69M | 0.49M | 0.49M | 0.53M | 0.51M | 0.56M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.24M | 1.60M | 3.23M | -0.50M | 1.47M | 2.73M | 1.36M | -3.66M | 1.74M | 2.93M | -3.90M | -4.16M | 1.78M | -3.12M | -0.66M | -0.58M | -0.20M | 0.96M | -0.32M | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.59M | -0.28M | -1.72M | 0.54M | 1.78M | 2.90M | 4.11M | 1.67M | 0.49M | -1.64M | -0.73M | -0.23M | -1.40M | -0.38M | -2.48M | 0.25M | -1.62M | -0.34M | 2.02M | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.57M | 0.66M | 1.20M | 0.82M | 2.47M | 1.21M | -0.41M | -4.88M | 2.88M | -0.72M | 0.18M | -2.68M | 0.42M | 0.22M | -3.28M | -0.04M | -0.89M | 0.66M | 1.30M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.12M | -0.87M | -0.96M | -1.05M | 0.69M | -0.27M | -0.29M | 0.24M | 0.12M | -1.05M | -0.09M | 1.80M | -0.50M | -1.58M | -0.65M | 0.20M | -0.52M | 0.83M | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.01M | 0.03M | -0.26M | -1.80M | -0.03M | 0.08M | 0.00M | -0.94M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56M | -0.66M | -1.11M | -0.42M | 0.87M | 0.41M | 0.35M | 0.21M | 0.69M | 0.30M | -0.84M | -0.35M | -0.23M | 2.70M | 0.48M | -0.41M | 0.21M | 0.38M | -3.03M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.25M | 0.16M | 0.51M | 1.13M | 1.37M | 0.89M | 1.23M | 1.20M | 0.71M | 1.15M | 0.23M | 0.14M | 0.51M | 0.62M | 0.30M | 0.25M | 0.35M | 0.20M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.41M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | | | | | | | | | | | | | 0.30M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.54M | 0.36M | -0.16M | -0.49M | -1.13M | -1.37M | -0.89M | -1.23M | -1.20M | -0.58M | -1.15M | -0.23M | -0.14M | 142.89M | -1.03M | -0.30M | -0.25M | -0.05M | -0.20M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.01M | 0.15M | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.90M | -10.30M | -0.22M | -0.40M | -0.22M | -0.27M | -0.14M | 9.75M | 0.86M | -0.16M | -0.39M | -0.36M | -2.30M | -9.06M | -1.92M | -0.17M | -0.18M | -0.04M | -0.03M | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.08M | -0.25M | -0.20M | -0.55M | -0.27M | 1.07M | 0.20M | -0.03M | -0.22M | 0.22M | -0.06M | -0.01M | 0.13M | -0.93M | 0.49M | 0.96M | -0.09M | -0.45M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.85M | -7.15M | 0.59M | -1.12M | -2.77M | -4.02M | -4.76M | 4.03M | 1.04M | -1.28M | 3.46M | -1.95M | -3.43M | 126.74M | -9.80M | -3.26M | -3.04M | -3.07M | 2.34M | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.99M | 2.62M | 1.06M | -0.54M | -2.00M | -3.48M | -5.69M | -5.92M | 0.20M | -1.03M | 3.63M | -1.53M | -1.13M | -7.72M | -6.54M | -3.58M | -3.82M | -3.23M | 2.82M | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.91M | -7.07M | 0.84M | -0.92M | -2.21M | -3.75M | -5.83M | 3.83M | 1.07M | -1.06M | 3.24M | -1.89M | -3.42M | 126.61M | -8.87M | -3.75M | -4.00M | -2.98M | 2.79M | |