|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | -0.69M | -0.43M | -1.40M | -2.55M | -3.83M | 0.00M | 0.96M | 0.74M | 0.85M | 1.01M | -8.88M | 0.62M | -0.57M | -0.38M | 35.53M | 1.15M | -0.10M | -0.58M | -0.02M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.12M | 0.13M | 0.10M | 0.14M | 0.03M | 0.12M | 0.16M | 0.18M | 0.24M | 0.26M | 0.27M | 0.23M | 0.27M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.06M | 0.06M | 0.06M | 0.66M | 0.14M | 0.14M | 0.14M | 0.82M | 0.28M | 0.23M | 0.23M | 0.10M | 0.01M | 0.72M | 0.01M | 0.00M | 0.01M | 0.01M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.12M | | 0.23M | 0.23M | 0.23M | | 0.12M | 0.12M | 0.17M | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.00M | 0.00M | -0.62M | 0.64M | 0.38M | 0.38M | -0.20M | 0.07M | 0.08M | 0.72M | -0.00M | 0.03M | 0.01M | 0.01M | -0.27M | 0.55M | 0.01M | 0.03M | 0.06M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.01M | 0.03M | 0.00M | 0.03M | -0.17M | 0.00M | | 0.01M | 0.03M | 0.04M | 0.02M | 0.05M | 0.00M | -0.10M | 0.08M | 0.00M | 0.10M | 0.01M | 0.01M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.44M | 0.44M | 1.44M | 0.41M | 0.64M | 0.64M | 0.73M | | 0.64M | 0.62M | 1.26M | 0.55M | 0.28M | 0.51M | 0.43M | 0.54M | 0.20M | 0.53M | 0.53M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.94M | 0.51M | -0.56M | -2.20M | 2.09M | -3.71M | -2.31M | -1.84M | 1.52M | -1.16M | -0.59M | -3.67M | -1.95M | 0.57M | -2.74M | -2.09M | 1.50M | -5.46M | -0.82M | -1.04M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.05M | 0.06M | 0.16M | 0.16M | 0.07M | 0.05M | 0.49M | 0.07M | 0.13M | 0.06M | 0.06M | 0.18M | 0.18M | 0.19M | -0.42M | 0.06M | 0.06M | -0.03M | 0.04M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.09M | 0.10M | 0.04M | 0.09M | 0.11M | 0.09M | 0.18M | 0.20M | 0.23M | 0.21M | 0.08M | 0.15M | 0.20M | 0.21M | 0.24M | 0.26M | 0.27M | 0.23M | 0.27M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | -0.06M | -0.67M | -0.87M | 1.74M | 0.90M | -1.39M | 6.19M | -2.31M | -1.47M | 2.13M | 1.06M | 2.23M | -5.07M | 3.80M | 9.39M | -2.48M | -0.31M | -0.27M | -1.73M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 0.13M | 0.19M | 0.66M | 0.74M | 0.20M | 1.53M | 1.46M | 0.41M | -0.12M | 0.80M | -1.61M | 2.01M | 3.07M | 3.44M | 6.02M | -0.03M | -0.67M | 0.81M | -0.30M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.63M | -0.51M | -0.61M | 2.92M | -1.12M | -0.66M | 2.53M | -0.75M | 0.30M | 2.86M | 2.95M | -0.30M | 0.19M | -1.44M | 13.16M | 0.10M | -0.70M | 0.10M | -0.40M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.41M | -0.00M | -0.00M | 0.02M | 0.01M | -0.00M | 0.00M | 0.00M | -0.01M | | -0.00M | | | | -1.41M | | | 0.65M | -0.76M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85M | -1.97M | 1.67M | -1.35M | 4.59M | 1.43M | -1.89M | -2.34M | -0.65M | 0.31M | -4.39M | -0.99M | -0.22M | 4.23M | -9.06M | 0.49M | -0.42M | -0.40M | -0.53M | 0.76M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.08M | 0.11M | 0.06M | 0.22M | 1.12M | 0.19M | 0.62M | 1.53M | 0.15M | 0.21M | 0.40M | 0.66M | 2.48M | 0.59M | 0.14M | 0.79M | 1.15M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | -0.08M | -0.11M | -0.06M | -0.22M | 5.11M | -0.19M | -0.62M | -1.53M | -0.15M | -0.21M | -0.40M | -0.66M | 40.15M | -0.59M | -2.35M | 0.19M | -1.15M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | -0.04M | -1.11M | 8.84M | -0.03M | -0.09M | -0.04M | -0.19M | -0.07M | -0.16M | 0.09M | -0.18M | 4.81M | 0.12M | -0.03M | 0.48M | -16.69M | -0.03M | -0.04M | -0.19M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.06M | 0.40M | -1.76M | 6.55M | 1.94M | -3.86M | -2.58M | 3.09M | 1.26M | -1.93M | -2.04M | -4.00M | 2.65M | 0.28M | -3.43M | 38.54M | -15.78M | -7.84M | -0.66M | -2.38M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.94M | 0.51M | -0.65M | -2.28M | 1.98M | -3.77M | -2.53M | -2.96M | 1.33M | -1.77M | -2.13M | -3.82M | -2.16M | 0.17M | -3.40M | -4.58M | 0.91M | -5.61M | -1.61M | -2.18M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.06M | 0.46M | -1.76M | 6.55M | 1.94M | -3.86M | -2.58M | 3.09M | 1.26M | -1.93M | -2.04M | -4.00M | 2.65M | 0.28M | -3.43M | 38.54M | -15.78M | -7.84M | -0.66M | -2.38M |