|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.65M | 32.63M | -0.92M | 16.35M | -3.44M | 0.93M | -0.36M | -37.43M | -1.89M | 0.20M | -1.18M | -18.82M | -4.80M | -4.29M | 3.27M | -12.52M | -2.25M | 1.74M | 4.22M | -20.13M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.00M | | | -0.02M | 328.00 | -0.02M | 0.01M | | -0.03M | -0.00M | 68.00 | | | | 148.00 | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.52M | -46.56M | 31.85M | 0.19M | -16.04M | -8.25M | 21.89M | -10.77M | 2.66M | -13.21M | -3.01M | 9.50M | -3.52M | -0.62M | -1.00M | 0.96M | -7.38M | 0.56M | 3.91M | -13.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.89M | 0.47M | 0.45M | 0.47M | 0.82M | | 0.52M | 0.44M | 1.89M | -0.71M | 0.13M | 0.42M | 0.50M | 0.50M | 0.26M | 0.60M | 0.45M | 0.48M | 0.48M | 0.31M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -116.00 | -0.01M | 0.03M | 0.07M | -0.09M | 0.17M | -0.01M | -0.11M | 0.09M | -0.05M | 0.43M | -0.47M | 0.11M | 0.06M | 0.08M | 6.23M | 1.35M | 0.27M | -0.79M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.04M | 19.60M | 9.81M | -2.23M | 1.29M | -2.03M | -0.54M | 0.63M | 3.78M | 1.19M | -2.34M | 0.27M | -0.10M | -4.01M | 0.40M | -4.02M | -2.49M | 0.00M | 2.54M | -2.68M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | -0.12M | 1.07M | -0.61M | -0.08M | -0.37M | -0.04M | -0.01M | 0.06M | -0.16M | 0.01M | -0.02M | 0.17M | 0.12M | -0.41M | -0.01M | -0.09M | 0.04M | -2.06M | -2.23M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34M | 0.07M | 0.06M | -0.50M | -0.00M | -0.14M | -0.01M | 0.03M | 0.00M | -0.01M | 0.01M | -0.97M | -0.86M | 0.02M | -1.07M | 1.95M | -0.03M | -0.16M | 0.19M | 0.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.55M | 12.90M | 1.74M | -36.98M | -11.01M | -38.52M | -24.59M | -9.44M | 2.45M | -3.21M | -5.89M | -4.25M | 1.13M | 0.80M | -6.62M | -0.84M | -0.36M | -0.63M | 0.34M | -0.13M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 155.00 | 0.08M | 0.16M | -0.07M | 0.11M | -0.00M | 0.00M | 0.00M | 0.00M | 545.00 | 310.00 | 0.02M | -1.00 | 0.00M | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 0.28M | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | 12.51M | 14.72M | 1.10M | -1.94M | 0.79M | -27.35M | 30.13M | 2.67M | -2.38M | 2.50M | -18.60M | 4.57M | 4.37M | -1.68M | -5.10M | 4.07M | -1.43M | -3.66M | 11.29M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.92M | 35.30M | -46.77M | 6.07M | 8.51M | 6.59M | 4.49M | 4.17M | -3.86M | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.50M | 0.36M | -0.40M | 0.29M | 0.57M | -4.97M | -4.64M | 5.13M | -1.14M | -1.52M | 0.51M | -7.58M | -0.16M | -0.10M | 0.62M | -0.44M | -0.42M | 0.49M | 0.02M | 1.36M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.13M | 1.60M | -0.59M | 7.65M | -8.91M | -20.95M | -10.10M | 31.65M | 0.34M | -13.26M | -0.00M | -40.97M | 0.89M | 3.64M | -2.07M | -4.58M | -3.73M | -0.38M | 0.28M | -0.37M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.52M | -46.59M | 31.85M | 0.11M | -16.20M | -8.18M | 21.78M | -10.77M | 2.66M | -13.21M | -3.01M | 9.50M | -3.52M | -0.64M | -1.00M | 0.96M | -7.38M | 0.56M | 3.91M | -13.02M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.63M | 1.25M | -0.19M | 7.36M | -9.47M | -0.88M | -0.97M | 23.53M | 1.47M | -15.60M | -0.51M | -9.09M | 1.05M | 3.74M | -2.68M | -4.14M | -3.31M | -0.87M | 0.25M | -1.73M |