|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51M | 3.17M | -4.66M | -6.61M | 1.57M | 7.33M | -2.77M | 15.53M | -1.63M | -1.25M | -3.54M | -3.68M | 6.55M | 6.22M | -1.92M | -3.07M | -3.37M | -0.92M | -9.00M | -9.31M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.44M | 0.51M | 1.00M | 0.38M | 0.62M | 0.74M | 1.06M | 0.96M | 0.76M | 1.06M | 0.86M | 1.07M | 1.20M | 0.98M | 0.93M | 0.55M | 0.76M | 0.83M | 0.34M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | 1.33M | -1.31M | -2.65M | 0.72M | 3.31M | -0.84M | 6.83M | -0.91M | -0.38M | -7.48M | -4.19M | 5.22M | 3.02M | -6.14M | -2.41M | 0.30M | 0.18M | -2.78M | -2.70M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | 0.00M | 0.90M | 0.10M | -0.04M | 0.08M | -0.17M | 0.50M | -0.11M | -0.39M | | 0.22M | 1.61M | -1.84M | 0.00M | 1.32M | 8.77M | -9.38M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.43M | 12.16M | -7.20M | -8.16M | 7.00M | 12.08M | 3.91M | -21.19M | 2.75M | 5.86M | -3.28M | -10.27M | -3.02M | 24.56M | 6.59M | -12.91M | 8.93M | -2.97M | 0.94M | -11.74M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.55M | 2.44M | 2.32M | 2.48M | 2.48M | 2.47M | 2.37M | 2.45M | 2.04M | 2.02M | 2.07M | 2.06M | 2.10M | 2.12M | 2.10M | 2.02M | 2.11M | 2.48M | 2.60M | 2.16M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | -4.43M | 2.77M | 2.19M | 1.69M | -2.62M | -3.10M | 1.68M | -0.09M | 2.30M | -4.70M | 1.69M | 5.46M | -0.03M | -8.23M | 1.08M | -0.15M | 3.90M | -5.30M | -5.15M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 1.29M | 2.07M | -2.65M | -1.99M | 3.47M | 2.32M | -1.34M | -0.71M | -0.12M | -0.28M | 0.25M | 0.85M | -0.13M | -1.43M | 0.25M | 0.91M | 0.36M | -0.99M | -0.62M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.04M | 1.99M | 0.66M | -2.67M | 2.25M | -0.01M | 2.28M | -7.84M | 2.50M | 0.90M | 2.67M | -2.71M | 3.18M | -1.14M | -2.67M | -4.44M | 2.89M | -1.69M | 1.52M | -6.06M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | -0.16M | -0.09M | 1.35M | -1.51M | 1.78M | 1.66M | -0.43M | -2.28M | 1.46M | -1.48M | -0.45M | -0.45M | -0.47M | -0.44M | -0.11M | -0.11M | -5.59M | 2.89M | -2.79M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.94M | | | | | | | | | -0.70M | | | -2.06M | 3.59M | | | | 0.04M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | 0.49M | -0.49M | -0.03M | -0.00M | 0.03M | 0.14M | 0.01M | -0.03M | 0.00M | -1.21M | 0.09M | 0.02M | 0.04M | -0.50M | -0.01M | 0.86M | -1.05M | 0.53M | 0.82M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.41M | 2.87M | -7.62M | 0.03M | 0.06M | 7.58M | 2.39M | 2.15M | -1.83M | -0.33M | 0.31M | 0.12M | 0.27M | 6.33M | 2.69M | 4.08M | -3.38M | 0.09M | -0.15M | 0.88M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.00M | -0.09M | | | | 19.14M | 85.49M | 9.01M | | 0.04M | 0.06M | | | 0.98M | 0.16M | 10.00M | | | 0.02M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.25M | 0.16M | 0.15M | | | | 0.07M | 0.09M | 0.07M | | | 0.07M | | 0.07M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.92M | -3.21M | -1.52M | -0.74M | 0.30M | -4.86M | 24.73M | 99.11M | -3.69M | -3.06M | -1.78M | -1.64M | -1.28M | -3.76M | -2.50M | -3.49M | -3.01M | -3.35M | -8.49M | -3.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.78M | -9.72M | 8.34M | 9.29M | -6.96M | -7.14M | -28.70M | -66.32M | -1.69M | -1.63M | -2.28M | 8.81M | 5.20M | -21.12M | -2.18M | 14.54M | -4.99M | 6.34M | 6.95M | 15.26M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.53M | -2.27M | 0.12M | 1.33M | -1.08M | | -3.48M | 0.12M | | | -3.53M | 0.12M | | | 0.12M | 0.12M | | | -3.56M | 1.36M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.04M | 0.04M | -0.01M | -0.20M | -0.04M | -0.08M | 0.01M | 0.00M | 0.02M | -0.04M | -0.01M | -0.02M | 0.01M | 0.00M | 0.00M | 0.02M | 0.01M | 0.00M | -0.35M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25M | -0.81M | -0.34M | 0.38M | 0.14M | 0.04M | -0.14M | 11.61M | -2.63M | 1.17M | -7.38M | -3.10M | 0.88M | -0.31M | 1.91M | -1.86M | 0.95M | 0.03M | -0.60M | -0.24M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | 9.29M | 0.43M | -8.19M | 6.94M | 4.49M | 1.52M | -23.34M | 4.57M | 6.18M | -3.59M | -10.39M | -3.30M | 18.23M | 3.90M | -16.99M | 12.31M | -3.05M | 1.09M | -12.62M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27M | -0.77M | -0.38M | 0.38M | 0.34M | 0.08M | -0.06M | 11.60M | -2.63M | 1.16M | -7.34M | -3.10M | 0.90M | -0.33M | 1.90M | -1.86M | 0.93M | 0.02M | -0.60M | 0.11M |