|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.67M | 0.35M | -1.37M | -0.42M | -1.25M | 29.74M | -0.04M | | | | | -3.16M | -2.38M | -1.20M | -4.31M | -1.71M | 0.93M | -6.93M | 0.33M | 0.59M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.33M | 3.18M | 3.09M | 3.06M | 3.24M | 3.28M | 3.32M | 3.37M | 3.40M | 3.18M | 3.25M | 3.15M | 3.64M | 3.16M | 2.94M | 2.78M | 2.50M | 2.52M | 2.37M | 2.24M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | 1.04M | 1.08M | 0.88M | 0.70M | 1.11M | 0.73M | 0.30M | 0.58M | 0.56M | 0.65M | 0.52M | 0.72M | 0.39M | 0.40M | 0.34M | 0.43M | 0.37M | 0.43M | 0.31M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | -0.01M | -0.01M | -0.02M | -0.31M | 0.00M | 0.00M | -0.00M | -0.05M | 0.04M | | | 0.08M | 0.05M | -0.04M | | -0.46M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | 0.82M | 0.07M | -0.15M | 0.28M | 0.07M | 0.89M | 0.02M | | -0.53M | 0.53M | -0.68M | 0.68M | | 1.09M | 0.03M | 1.30M | -0.30M | 3.41M | 0.09M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.24M | 0.01M | 0.12M | 0.25M | 0.09M | -0.46M | 0.28M | -0.28M | -0.17M | 6.16M | 0.05M | 0.08M | 1.00M | -0.92M | 0.10M | 0.06M | -0.15M | | 0.04M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | -2.90M | 0.99M | -3.51M | 0.28M | 1.77M | 10.36M | -6.78M | 3.59M | 0.51M | 5.21M | -0.79M | -14.66M | 1.88M | 0.40M | -1.28M | 5.10M | 9.90M | 3.39M | -8.26M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.61M | 3.81M | 3.83M | 3.57M | 3.59M | 3.60M | 3.27M | 3.46M | 3.46M | 3.20M | 3.32M | 3.25M | 3.74M | 3.27M | 3.05M | 2.89M | 2.61M | 2.63M | 2.57M | 2.44M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.11M | -0.77M | 1.70M | 0.79M | -0.15M | -0.52M | -0.62M | -0.78M | 0.29M | 1.07M | -2.31M | 0.35M | 1.45M | -2.70M | -2.92M | 1.65M | 2.18M | -1.12M | 1.58M | 3.81M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.47M | 2.34M | 0.00M | 1.03M | 5.34M | 3.27M | -1.15M | 1.16M | 0.29M | 2.25M | -7.38M | 0.04M | 3.62M | 2.49M | -2.25M | -0.97M | -1.72M | -6.86M | 0.85M | -1.64M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.51M | -2.70M | 2.16M | -0.01M | -0.05M | 0.67M | 10.75M | -15.08M | 6.82M | -8.50M | 1.11M | 2.18M | 2.66M | 0.56M | -5.85M | -0.96M | -0.13M | 0.78M | 0.49M | 4.41M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 1.20M | -1.20M | -2.37M | 3.02M | 1.34M | -6.57M | 3.47M | -8.06M | 8.72M | -0.31M | -5.03M | 0.36M | -1.82M | -1.24M | -2.52M | 0.26M | 1.51M | 1.20M | -2.75M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | -0.35M | 1.04M | 0.52M | -1.77M | 1.46M | -1.86M | -0.31M | -0.40M | 0.94M | 0.15M | 0.40M | 14.47M | -15.56M | 12.35M | 0.73M | -1.03M | 0.02M | 0.32M | 11.91M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.36M | 4.72M | 3.50M | 4.37M | 3.64M | 2.99M | 3.39M | 2.10M | 2.64M | 2.43M | 3.46M | 2.40M | 2.71M | 1.47M | 0.85M | 1.15M | 2.35M | 1.51M | 2.34M | 2.59M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.56M | 3.73M | 2.91M | 0.23M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 1.26M | 0.01M | 0.01M | 0.01M | 0.04M | 0.04M | -0.03M | 0.01M | 0.01M | 0.01M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 4.00M | 4.50M | 3.50M | 5.16M | | 15.42M | | | | 4.00M | 17.00M | 4.00M | 35.47M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.38M | 3.27M | 0.48M | 0.11M | 2.21M | 1.97M | -3.92M | -2.70M | -3.34M | -3.18M | -5.49M | 0.87M | 13.58M | 2.06M | 35.88M | -0.56M | 3.17M | 7.15M | -5.87M | -2.36M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | 0.31M | 0.03M | 0.12M | 0.08M | 0.40M | 0.11M | 0.76M | 1.34M | 0.24M | | 0.10M | | | 0.01M | -0.16M | -1.07M | -0.10M | -0.37M | -0.11M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.01M | -0.01M | -0.06M | -0.22M | -0.13M | 0.11M | 0.04M | 0.03M | -0.09M | 0.09M | -0.03M | 0.00M | 0.10M | -0.12M | 0.02M | 0.13M | -0.07M | -0.05M | -0.02M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.75M | 0.66M | 1.50M | -3.34M | 2.36M | 4.01M | 6.65M | -8.68M | 1.63M | -2.52M | -0.19M | 0.15M | -1.08M | 4.04M | 36.18M | -1.97M | 7.33M | 16.87M | -2.89M | -10.76M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.54M | -7.62M | -2.51M | -7.88M | -3.36M | -1.22M | 6.97M | -8.88M | 0.95M | -1.92M | 1.75M | -3.19M | -17.37M | 0.42M | -0.44M | -2.43M | 2.75M | 8.38M | 1.05M | -10.85M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.72M | 0.67M | 1.50M | -3.28M | 2.58M | 4.13M | 6.55M | -8.72M | 1.60M | -2.44M | -0.28M | 0.17M | -1.09M | 3.94M | 36.30M | -2.00M | 7.20M | 16.95M | -2.85M | -10.73M |