|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.96M | -7.83M | -28.01M | -7.09M | -6.78M | -5.58M | -6.36M | -4.40M | -5.20M | -7.16M | -4.71M | -6.56M | -5.77M | -3.00M | -3.25M | -6.03M | -19.33M | -3.42M | 16.17M | -7.19M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | 1.14M | | 1.11M | 1.24M | 0.99M | 0.96M | 1.03M | 1.28M | 1.27M | 1.06M | 1.16M | 1.27M | 1.33M | 1.31M | 1.22M | 1.24M | 1.20M | 1.10M | 1.17M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | -1.01M | | | | | | -1.80M | -0.00M | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.05M | 0.06M | 0.02M | 0.03M | 0.03M | 0.03M | 0.08M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.09M | 0.07M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.12M | 0.35M | -0.03M | 5.30M | 0.80M | 0.24M | 6.00M | 0.01M | 6.27M | 25.44M | 0.00M | 0.34M | 10.09M | 0.50M | | 7.33M | 12.74M | 7.82M | 0.00M | 0.01M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.80M | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.39M | 0.22M | 6.39M | 12.90M | 10.90M | 9.04M | 1.36M | 13.00M | 1.37M | 2.05M | 1.05M | 11.40M | 10.50M | 5.49M | | 0.01M | 0.01M | 10.15M | 13.90M | 13.25M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.42M | -4.85M | -5.87M | 21.90M | -7.06M | -5.48M | -8.30M | -11.24M | -6.27M | -5.04M | -6.02M | -5.78M | -5.18M | -5.79M | -6.35M | -4.89M | -5.54M | -3.62M | -4.88M | -8.08M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | -0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.17M | 0.16M | 0.15M | 0.15M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.15M | 0.14M | 0.14M | 0.15M | 0.16M | 0.17M | 0.18M | 0.19M | 0.19M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | -0.25M | 0.75M | -50.32M | 0.21M | -0.10M | -0.11M | -0.10M | 0.24M | -0.01M | 0.30M | -0.67M | 0.16M | 0.17M | 0.23M | -0.42M | 0.04M | -0.13M | 0.83M | -0.15M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 1.31M | 21.29M | -18.91M | -0.33M | 1.66M | -1.13M | -3.46M | -0.48M | 0.48M | 1.16M | -0.57M | -0.67M | -0.53M | 0.10M | -0.10M | -0.35M | 0.27M | 2.46M | -1.71M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | 0.82M | -0.71M | -4.87M | -4.14M | -2.59M | 11.14M | -2.12M | -2.96M | 5.02M | 0.47M | -0.20M | -1.62M | 0.93M | -6.79M | -1.28M | 0.01M | -4.32M | 5.55M | -0.99M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.05M | 0.15M | 0.05M | 0.10M | 0.29M | -0.40M | 0.19M | 0.26M | -0.44M | 0.67M | 0.04M | 0.02M | 0.14M | 0.36M | 0.10M | 0.01M | -0.09M | 0.50M | 0.07M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.33M | 24.33M | 5.83M | 9.83M | | | 4.00M | -3.98M | 2.00M | | | | 5.96M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | -0.07M | -0.15M | -0.05M | -0.10M | -40.91M | -5.10M | 15.43M | 19.16M | 2.12M | 9.74M | -0.04M | -8.79M | 3.89M | 2.63M | 1.90M | -0.01M | -0.01M | -15.33M | -2.33M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | 1.14M | 0.92M | 1.11M | 1.24M | 0.99M | 0.01M | 0.04M | 1.28M | 1.27M | | 0.02M | | | | 0.01M | | | 0.00M | 0.04M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.29M | 3.72M | 0.95M | 0.51M | 0.03M | 0.96M | 0.12M | 0.00M | 5.63M | 0.81M | -0.01M | 14.02M | 0.10M | -0.00M | 21.73M | 5.04M | -0.31M | 1.83M | 20.38M | 5.56M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.01M | 0.01M | -0.04M | -0.12M | -0.63M | -0.08M | -0.10M | -0.09M | -0.34M | 0.28M | -0.07M | -0.09M | 0.04M | 0.03M | -0.07M | 0.29M | -0.00M | 0.18M | -0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80M | -1.19M | -5.05M | 22.33M | -7.25M | -46.06M | -13.36M | 4.08M | 18.43M | -2.45M | 3.99M | 8.13M | -13.95M | -1.86M | 18.05M | 1.99M | -5.57M | -1.80M | 0.35M | -4.85M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.54M | -4.90M | -6.02M | 21.86M | -7.16M | -5.77M | -7.90M | -11.43M | -6.52M | -4.60M | -6.68M | -5.82M | -5.20M | -5.93M | -6.71M | -4.98M | -5.55M | -3.53M | -5.38M | -8.15M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.76M | -1.20M | -5.07M | 22.37M | -7.13M | -45.43M | -13.28M | 4.18M | 18.52M | -2.11M | 3.71M | 8.20M | -13.86M | -1.90M | 18.02M | 2.06M | -5.86M | -1.79M | 0.17M | -4.84M |