|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.37M | -4.34M | 3.92M | 1.03M | 3.65M | -2.49M | -0.29M | -1.89M | -11.91M | -2.73M | -1.25M | -1.98M | -3.98M | -3.75M | -0.08M | -1.97M | -3.20M | -3.50M | -1.91M | -1.45M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | 84.58M | 0.01M | 0.49M | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.78M | -0.59M | 4.35M | -0.53M | -0.51M | -0.35M | -0.47M | -0.38M | 11.46M | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.05M | 0.00M | -0.03M | 0.01M | 0.00M | -0.02M | 0.01M | 0.84M | -0.25M | -0.58M | 0.02M | 0.82M | 0.04M | 0.01M | -0.02M | 0.88M | 0.04M | -0.07M | 0.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.77M | -8.28M | -7.29M | 9.13M | 4.01M | 4.41M | -0.46M | 3.48M | 3.29M | 4.81M | 0.94M | 1.75M | 5.38M | 0.62M | 0.72M | 1.48M | 3.47M | -2.47M | 1.36M | 1.50M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.49M | 4.09M | 4.07M | 3.50M | 3.65M | 3.77M | 3.82M | 3.61M | 3.57M | 3.69M | 3.69M | 3.42M | 3.65M | 3.48M | 3.38M | 0.99M | 3.87M | 3.55M | 3.54M | 3.57M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.20M | 2.92M | 0.31M | -1.49M | 0.69M | 0.10M | -0.94M | 0.70M | -3.60M | 1.99M | -0.31M | 0.36M | -2.32M | 1.85M | 0.27M | -0.96M | -1.40M | 1.88M | -0.30M | 0.23M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.22M | 6.27M | 4.14M | -4.02M | -1.86M | -1.52M | 2.63M | -1.97M | -1.69M | 3.06M | 0.88M | -1.31M | -1.90M | -0.06M | 1.81M | 0.36M | -2.54M | 2.26M | 0.44M | -1.22M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 1.79M | -1.64M | -0.39M | -0.35M | 0.06M | -0.05M | 0.14M | -0.15M | -0.01M | 0.13M | -0.01M | -0.60M | -0.19M | -0.18M | 0.00M | 0.36M | -1.00 | 0.14M | -0.14M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 0.09M | 553.00 | 0.01M | 0.16M | -0.01M | 0.57M | -0.60M | -0.06M | 0.13M | 0.03M | -0.01M | -0.07M | 1.02M | -0.09M | -0.81M | -0.50M | 0.12M | 0.41M | -0.37M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.36M | 0.23M | 0.20M | -0.25M | 0.65M | -1.11M | 0.25M | 0.59M | -0.35M | -0.42M | 0.36M | -0.35M | 0.00M | | | -0.07M | -0.26M | -0.08M | 44.00 | 0.31M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.20M | 3.65M | 4.42M | -1.14M | 1.43M | -3.06M | 1.09M | 2.39M | 3.55M | -9.46M | 1.83M | -0.33M | -1.35M | -1.28M | 0.62M | 0.78M | -0.12M | -1.26M | 0.40M | 2.18M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.96M | 0.04M | 0.13M | 12.61M | 12.29M | 0.37M | 0.31M | 1.00M | 2.85M | 0.30M | 5.27M | 3.65M | 13.08M | 0.01M | 0.05M | 0.25M | 0.01M | 0.01M | 0.02M | 81.00 |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.81M | -0.16M | -0.14M | -0.14M | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.95M | -0.04M | -0.13M | -12.61M | -12.29M | -7.18M | -0.15M | -0.87M | -2.71M | -0.30M | -5.27M | -3.65M | -13.03M | -0.01M | -0.05M | -0.25M | -0.01M | -0.01M | -0.02M | 0.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.84M | | | -48.68M | 6.95M | -0.17M | -0.14M | -7.51M | -0.00M | | | 2.82M | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | 41.79M | -0.12M | -0.12M | -7.35M | 6.89M | -0.22M | 0.17M | -7.72M | 2.56M | 0.26M | -0.83M | 2.41M | 0.42M | -392.00 | -2.53M | -1.14M | 0.59M | 1.06M | 0.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | -0.17M | 0.37M | -0.09M | 0.26M | 0.03M | -0.19M | -1.11M | 0.65M | 0.15M | -0.70M | 0.18M | 0.19M | -0.01M | -0.04M | 0.15M | -0.25M | 0.02M | 0.03M | 0.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.07M | 33.30M | -7.17M | -3.70M | -15.37M | 4.16M | -1.01M | 1.67M | -6.49M | 7.23M | -4.77M | -2.54M | -5.05M | 1.03M | 0.63M | -1.15M | 2.06M | -1.88M | 2.44M | 1.61M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.19M | -8.32M | -7.42M | -3.48M | -8.28M | 4.04M | -0.77M | 2.48M | 0.44M | 4.51M | -4.33M | -1.90M | -7.70M | 0.62M | 0.67M | 1.23M | 3.45M | -2.48M | 1.34M | 1.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.37M | 33.47M | -7.54M | -3.61M | -15.64M | 4.13M | -0.83M | 2.78M | -7.14M | 7.08M | -4.07M | -2.72M | -5.24M | 1.04M | 0.67M | -1.30M | 2.31M | -1.90M | 2.40M | 1.51M |