|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.46M | -4.15M | -9.25M | -11.06M | 62.82M | -0.88M | -7.42M | 0.11M | -10.18M | -9.14M | -3.33M | -9.87M | -18.94M | -19.90M | -12.15M | -75.30M | -7.74M | -17.21M | -46.46M | -27.84M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 3.20M | 3.07M | 4.31M | 3.25M | 3.07M | 2.29M | 2.98M | 2.41M | 1.90M | 0.93M | 0.91M | 0.98M | 0.93M | 0.72M | 0.73M | 0.45M | -0.53M | 0.32M | -0.97M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 0.07M | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | -0.04M | 0.52M | 0.67M | -61.18M | -7.58M | -3.09M | -0.00M | 0.43M | 0.31M | -4.40M | -2.21M | 2.20M | 0.23M | -3.55M | 61.63M | -54.60M | | -1.52M | -7.56M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | -0.45M | -0.11M | 0.58M | -0.60M | 0.04M | 0.08M | 0.01M | -0.13M | 0.11M | -0.11M | | | 0.40M | -0.40M | | 0.79M | 0.99M | -0.92M | 0.05M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.50M | -6.87M | -8.40M | -11.42M | -7.05M | -18.35M | 0.41M | -1.66M | 14.70M | -9.44M | -1.90M | -9.38M | 10.57M | -1.90M | -15.30M | -3.15M | -3.27M | -16.89M | -15.60M | -4.95M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.47M | 0.41M | 0.26M | 0.34M | 0.35M | 0.28M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | | | | 2.41M | 0.34M | -0.02M | | | 0.52M | 0.71M | 0.71M | 0.79M | 0.68M | 1.16M | 1.67M | 1.96M | 1.76M | 2.24M | 1.83M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 1.81M | 2.16M | 2.83M | 2.62M | 2.59M | 2.55M | 2.10M | 2.88M | 2.75M | 2.54M | 2.30M | 1.72M | 1.78M | 1.57M | 1.09M | 1.16M | 1.03M | 0.82M | 0.80M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.97M | -15.21M | 5.18M | 3.02M | 3.36M | -4.68M | -3.59M | 11.63M | -0.40M | -6.25M | -14.85M | 8.49M | 7.77M | -6.35M | -10.29M | 10.30M | -8.87M | -4.04M | -4.39M | 15.88M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.25M | | | | 0.43M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.03M | -3.18M | 4.74M | 3.81M | -7.31M | -0.17M | 0.47M | 6.72M | -5.86M | -5.42M | -3.65M | -4.15M | 2.03M | 6.83M | -1.57M | -5.63M | 6.54M | -4.48M | -3.31M | 5.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.69M | -1.54M | -2.23M | 0.43M | 0.28M | 0.23M | 0.54M | 1.77M | -1.52M | -0.95M | -0.65M | 2.17M | 0.25M | -2.12M | -2.23M | -2.16M | 12.81M | 1.04M | -1.43M | 1.56M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | 0.71M | 2.52M | 2.43M | -18.77M | 3.00M | -3.20M | -19.62M | 16.12M | 1.46M | 0.30M | -2.16M | -1.14M | -0.41M | -0.09M | 1.94M | -1.35M | 1.02M | 0.91M | -1.46M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 0.15M | 2.25M | 1.57M | -3.82M | 3.04M | 4.76M | 2.85M | -9.60M | 0.98M | 2.95M | 1.10M | 0.84M | 1.62M | 1.61M | 1.10M | -3.47M | 1.19M | 0.41M | -0.68M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | 5.00M | 2.81M | | 2.00M | | | 1.02M | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.29M | -1.15M | -6.25M | -4.38M | -2.35M | -5.04M | -4.76M | -2.85M | -2.96M | -2.30M | -1.63M | -1.10M | -0.84M | -1.62M | -1.61M | -1.10M | -0.62M | -1.19M | -0.41M | 0.68M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.43M | -0.46M | 13.18M | -3.07M | 10.51M | 44.64M | 3.35M | 4.98M | -11.81M | 11.23M | 3.60M | 9.30M | -8.43M | -4.80M | 16.32M | 7.89M | -0.11M | 39.03M | -6.24M | 2.78M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.01M | 0.03M | | 0.04M | 0.03M | 0.14M | -0.14M | -0.01M | -0.00M | 0.01M | -0.02M | 0.01M | -0.00M | | | | | 0.03M | 0.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.74M | -8.49M | -1.44M | -18.87M | 1.16M | 21.29M | -0.86M | 0.33M | -0.07M | -0.51M | 0.09M | -1.21M | 1.31M | -8.32M | -0.58M | 3.64M | -4.00M | 20.94M | -22.22M | -1.49M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.23M | -7.01M | -10.65M | -12.99M | -3.22M | -21.38M | -4.35M | -4.51M | 24.30M | -10.42M | -4.85M | -10.48M | 9.73M | -3.52M | -16.91M | -4.25M | 0.21M | -18.08M | -16.01M | -4.27M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.79M | -8.48M | -1.46M | -18.87M | 1.12M | 21.26M | -1.00M | 0.47M | -0.06M | -0.51M | 0.08M | -1.18M | 1.30M | -8.31M | -0.58M | 3.64M | -4.00M | 20.94M | -22.25M | -1.49M |