|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.66M | -9.87M | 2.10M | 4.12M | -0.95M | -6.87M | 1.05M | -0.67M | -2.52M | -5.77M | -6.48M | -8.69M | -10.02M | -14.37M | -15.28M | -12.71M | -10.88M | -0.69M | -1.94M | -3.22M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.60M | 2.96M | 3.31M | 3.41M | 3.94M | 3.92M | 4.25M | 4.43M | 4.09M | 4.03M | 4.46M | 4.96M | 5.54M | 5.48M | 4.98M | 5.24M | 4.92M | 4.26M | 4.27M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | -0.09M | 0.08M | 0.77M | 3.76M | 0.06M | 2.94M | 2.94M | 1.64M | 3.52M | 2.58M | 3.33M | 3.06M | -12.81M | 0.01M | 10.45M | 2.29M | 0.64M | 1.66M | 4.73M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.60M | 5.27M | 0.19M | 0.24M | 9.67M | 32.78M | 33.58M | -8.50M | -7.86M | 3.65M | -3.63M | 8.52M | 1.80M | 5.50M | -25.57M | -6.42M | -7.60M | 7.26M | 3.38M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.09M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.05M | 0.12M | 0.12M | 0.13M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.60M | 2.96M | 3.31M | 3.41M | 3.94M | 3.92M | 4.25M | 4.43M | 4.09M | 4.03M | 4.46M | 4.96M | 5.54M | 5.48M | 4.98M | 5.24M | 4.92M | 4.26M | 4.27M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.61M | 1.45M | 0.62M | 2.55M | -3.20M | 3.36M | -2.27M | 2.10M | -2.08M | 1.52M | -2.74M | 2.28M | -2.33M | 4.11M | -2.67M | -0.19M | -0.29M | 1.27M | 1.81M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.31M | 19.09M | 5.08M | -8.27M | -18.73M | -23.66M | 1.38M | 10.67M | 4.93M | -8.89M | -10.73M | -12.05M | -6.88M | 3.85M | -0.20M | 0.27M | 0.90M | -4.14M | -7.12M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.69M | 18.30M | -0.83M | -12.94M | -14.15M | 2.40M | -1.47M | 30.28M | -30.52M | -1.81M | -15.99M | 17.34M | -0.15M | 19.98M | -19.19M | -5.94M | 4.55M | 5.10M | -2.87M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.01M | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.27M | 1.00M | 0.74M | -1.61M | 0.02M | 0.51M | -0.51M | -0.01M | -0.55M | 1.91M | 0.12M | -1.68M | -0.46M | 0.27M | -1.19M | 1.03M | 0.88M | 0.58M | -0.49M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.49M | 3.76M | -2.70M | -0.32M | -0.11M | 0.31M | 4.36M | 2.71M | 4.50M | 1.62M | -1.64M | 0.92M | -2.08M | -0.04M | 4.44M | 1.87M | -4.29M | 2.10M | 2.31M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.00M | | | | | | | | 0.06M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.62M | -3.76M | -3.99M | -2.75M | -2.02M | -2.75M | -1.84M | -2.71M | -4.60M | -7.43M | -7.18M | -3.52M | -2.43M | -2.12M | -2.29M | -1.87M | -1.62M | -1.80M | -2.31M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.79M | -0.36M | 0.68M | -0.32M | 1.52M | -1.30M | 2.38M | 0.05M | 0.20M | | 0.16M | | 0.10M | | 0.06M | 0.02M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -61.12M | 5.38M | -5.98M | 4.41M | -5.96M | 0.50M | -1.83M | -1.33M | -3.26M | -1.21M | -1.17M | -0.96M | -1.08M | -1.25M | 9.10M | 24.53M | -0.97M | 7.17M | -0.76M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.00M | 0.36M | | 0.22M | | | | | | | | | | | | 8.00M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.01M | -0.03M | -0.48M | 0.42M | | | | | 0.09M | -0.00M | | | | | | | -0.59M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -74.36M | 6.89M | -9.81M | 1.43M | 2.11M | 30.54M | 29.91M | -12.53M | -15.73M | -4.91M | -11.98M | 4.04M | -1.71M | 2.13M | -18.76M | 16.24M | -10.19M | 12.04M | 0.32M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.11M | 1.51M | 2.89M | 0.56M | 9.78M | 32.47M | 29.22M | -11.21M | -12.36M | 2.03M | -2.00M | 7.60M | 3.87M | 5.54M | -30.01M | -8.29M | -3.31M | 5.16M | 1.08M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -74.33M | 6.88M | -9.78M | 1.91M | 1.69M | 30.54M | 29.91M | -12.53M | -15.73M | -4.99M | -11.98M | 4.04M | -1.71M | 2.13M | -18.76M | 16.24M | -10.19M | 12.63M | 0.32M |