|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.16M | 1.15M | 3.40M | -2.87M | 8.13M | 1.13M | 1.34M | -2.07M | 1.15M | 2.80M | 1.77M | 6.32M | -1689.17M | -1.66M | 3.33M | 10.21M | -5023.47M | -1.09M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.49M | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.62M | 0.01M | -0.51M | | 0.70M | 7.26M | -0.29M | | 0.99M | 5.01M | -2.45M | | -0.44M | 26.47M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.35M | | 2.16M | 3.16M | 0.03M | | -1.02M | 5.11M | 4.74M | | 2.96M | 1.88M | 0.23M | | 1.55M | 5.62M | 1.30M | | 11.86M | 33.73M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | | 2.16M | 1.00M | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | -0.06M | -0.04M | -0.04M | -0.74M | -1.26M | 0.92M | 1.49M | -0.77M | -1.68M | 1.03M | 0.75M | -0.47M | -1.13M | -0.21M | -0.11M | -0.41M | -0.66M | -3.74M | -1.03M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | -0.28M | -0.34M | -0.31M | -0.32M | -1.19M | -0.12M | -0.49M | 0.07M | -0.32M | -0.34M | -0.37M | -0.52M | 0.30M | -0.45M | -2.39M | -2.44M | -0.29M | -3.88M | -3.11M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.01M | -0.02M | | -0.02M | -0.01M | -0.01M | | -0.22M | -0.29M | -0.35M | | -0.38M | -0.43M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | 0.36M | 0.18M | 0.25M | | -0.41M | 0.07M | -0.13M | | -0.59M | -0.25M | 0.16M | | 3.12M | 5.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | -0.13M | 0.18M | -0.55M | -0.02M | -0.48M | -0.01M | -1.18M | -0.37M | 1.47M | 0.08M | 0.28M | 0.10M | -0.24M | 0.03M | 0.11M | -0.15M | -0.47M | -0.42M | 1.34M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.61M | -2.57M | -2.96M | 1.54M | 2.01M | 2.35M | 6.65M | 4.78M | 3.15M | 2.75M | 5.14M | 1.03M | 3.12M | 6.03M | 2.38M | 2.02M | 3.42M | 8.46M | 4.02M | 8.85M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.68M | | | -0.57M | -0.02M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.41M | 1.49M | -0.91M | -3.11M | -4.47M | 21.18M | -5.42M | -4.22M | -5.01M | 14.73M | -3.68M | -1.17M | -3.24M | 8.40M | -3.15M | -1.77M | -3.60M | 21.31M | -3.47M | -11.38M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | | 0.54M | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.50M | -1.65M | -2.56M | -3.11M | -4.47M | -3.73M | -6.04M | -4.21M | -5.52M | -2.11M | -4.06M | -1.37M | -3.33M | -5.22M | -3.70M | -1.92M | -5.33M | -3.41M | -4.02M | -12.25M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.66M | | 7.93M | 5.01M | -2.47M | | 8.93M | 0.56M | -2.29M | | 8.33M | -0.37M | -0.29M | | 6.79M | -7.17M | | | 9.16M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.68M | | | | -0.02M | -0.62M | -0.16M | -0.01M | 0.08M | -0.22M | -0.38M | -0.02M | -0.08M | -0.14M | -0.23M | -0.89M | -0.53M | -0.83M | 1.40M | 19.86M |
|
Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.51M | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.11M | -4.22M | -5.52M | 5.01M | -2.47M | -1.99M | 0.45M | 0.56M | -2.29M | 0.42M | 0.70M | -0.37M | -0.29M | 0.67M | -1.54M | -0.79M | -2.45M | 4.21M | 1.39M | 16.45M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.78M | | 13.45M | 7.93M | 12.94M | | 8.48M | | | | 7.63M | | | | 8.33M | | | | 7.77M | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.20M | -4.07M | -2.05M | 4.65M | 6.48M | -18.82M | 12.07M | 8.99M | 8.17M | -11.99M | 8.82M | 2.19M | 6.36M | -2.37M | 5.54M | 3.79M | 7.02M | -12.86M | 7.49M | 20.23M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.80M | -4.22M | -5.52M | -1.56M | -2.47M | -1.99M | 0.45M | 0.56M | -2.29M | 0.42M | 0.70M | -0.37M | -0.29M | 0.67M | -1.54M | -0.79M | -2.45M | 4.21M | 1.39M | 16.45M |