|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | -0.84M | -4.66M | -1.83M | -3.92M | 0.49M | 2.94M | -0.00M | 1.84M | 3.22M | 5.06M | 2.51M | -0.06M | 4.03M | 3.81M | 9.26M | 0.00M | 8.45M | 5.91M | 4.13M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.18M | 3.21M | | | 3.24M | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.13M | 0.03M | 0.19M | 0.38M | 366.00 | 218.00 | 415.00 | 0.21M | 0.31M | 0.37M | 0.24M | 0.23M | 0.22M | 0.17M | 0.17M | 0.10M | 0.12M | 0.46M | 0.80M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.21M | -2.40M | -0.00M | -0.11M | -0.37M | -0.00M | 0.00M | 0.00M | -0.51M | -0.28M | 51.00 | 112.00 | 0.13M | 0.10M | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | 0.08M | -0.01M | -0.01M | -9.00 | -9.00 | -22.00 | -0.09M | -0.06M | 2.67M | -0.02M | -0.00M | 0.01M | 0.14M | -0.01M | 0.16M | -0.01M | 0.35M | -0.04M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.55M | 4.00M | | 5.28M | 10.26M | 0.02M | | 0.01M | 9.83M | 14.36M | 15.68M | 5.15M | 9.82M | 14.74M | 20.33M | 7.62M | 11.22M | 17.63M | | 7.50M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.77M | -3.38M | -3.59M | 2.21M | 10.02M | -314.00 | 11.64M | -0.01M | -3.70M | -6.43M | -1.75M | -6.62M | 4.56M | 13.01M | 0.47M | -12.43M | -3.22M | -1.55M | -0.48M | -12.12M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64M | -0.07M | -0.00M | 0.59M | 1.48M | 844.00 | -0.00M | 0.00M | 0.18M | 1.18M | -3.87M | -0.52M | 1.46M | 10.00M | -0.86M | -0.67M | 1.75M | -1.03M | -2.20M | 1.29M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.45M | -3.56M | 0.00M | 2.66M | 0.24M | -0.01M | 0.00M | -0.01M | -0.48M | 6.44M | -14.68M | 4.13M | 5.63M | 7.16M | -7.26M | 0.46M | -3.72M | -3.33M | 0.47M | -0.49M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.62M | 1.59M | 0.01M | -13.65M | 5.81M | 0.01M | 0.00M | -0.01M | 1.28M | -13.18M | 11.43M | -8.79M | 3.69M | -5.66M | 11.97M | -3.75M | -0.38M | 0.63M | -3.37M | -1.45M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | -0.68M | 0.00M | -0.77M | -0.74M | 0.00M | -276.00 | -0.24M | -0.17M | 0.05M | 1.12M | -2.05M | 1.01M | 0.88M | 1.57M | -2.04M | 1.16M | 0.63M | 1.20M | -1.90M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.04M | -16.00 | -0.01M | -0.08M | -10.00 | -5.00 | -8.00 | -0.03M | -0.10M | 0.02M | -0.00M | -0.01M | 0.02M | 0.05M | 0.02M | 0.06M | 0.02M | 0.09M | 0.03M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.28M | -2.67M | -0.00M | 5.46M | 10.89M | 0.01M | 0.01M | -0.00M | 1.82M | 0.92M | 6.11M | 1.02M | 13.96M | 22.21M | 10.40M | -0.51M | 8.02M | 10.42M | 7.57M | -0.29M |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.77M | | 0.00M | 5.28M | 10.02M | 5.49M | 0.00M | | 4.21M | -6.43M | 1.32M | | 4.67M | 13.01M | 5.59M | | | | 4.34M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.18M | 3.21M | | | 3.24M | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.33M | -1.52M | -0.74M | -0.51M | 0.78M | -0.00M | -0.98M | -0.00M | -1.03M | -1.73M | 1.97M | -2.68M | -3.01M | -2.12M | 2.92M | -1.47M | -2.01M | -3.59M | -2.77M | -0.97M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00 | -0.02M | | 0.00M | | 0.00M | | | 0.01M | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64M | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.97M | 36.12M | | 13.49M | | | | 6.31M | | | | | | | | | | | | -40.23M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.63M | 34.59M | -95.74M | -0.51M | -0.68M | -0.00M | -0.98M | -0.00M | -1.05M | -1.73M | -1.97M | -2.68M | -3.01M | -2.12M | -2.92M | -1.46M | -2.01M | -3.59M | -2.77M | -41.20M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.39M | -0.32M | 19.70M | -1.81M | -2.40M | -0.00M | -2.87M | -0.00M | -5.86M | 31.30M | -1.58M | -5.74M | -2.68M | -4.79M | -0.71M | -0.29M | -16.12M | -0.75M | -1.18M | -0.86M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.53M | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.18M | -0.24M | 0.24M | 0.16M | -296.00 | 0.11M | -312.00 | -0.25M | 0.33M | 0.48M | -0.05M | 0.08M | 0.15M | -0.33M | 0.08M | -0.15M | -0.06M | -0.14M | -0.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.98M | 31.42M | -81.25M | 3.38M | 7.97M | 0.00M | 3.01M | -0.01M | -5.33M | 30.82M | 3.04M | -7.45M | 8.35M | 15.45M | 6.43M | -2.19M | -10.27M | 6.01M | 3.47M | -42.55M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.95M | -1.15M | 0.74M | 5.98M | 10.11M | 0.01M | 0.98M | -0.00M | 2.85M | 2.65M | 4.14M | 3.70M | 16.97M | 24.34M | 7.47M | 0.95M | 10.04M | 14.01M | 10.34M | 0.68M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.97M | 31.60M | -76.04M | 3.14M | 7.81M | 0.00M | -3.84M | -0.01M | -5.08M | 30.49M | 2.56M | -7.40M | 8.28M | 15.30M | 6.77M | -2.27M | -10.11M | 6.07M | 3.61M | -42.34M |