|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.47M | -0.82M | 3.21M | 2.69M | 3.78M | -0.04M | 1.50M | 0.35M | 2.93M | -1.16M | 1.83M | 2.06M | -2.15M | -5.57M | -15.48M | -3.88M | -1.76M | -0.98M | -2.09M | -2.11M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.17M | 0.15M | 0.15M | 0.16M | 0.19M | 0.18M | 0.17M | 0.16M | 0.14M | 0.19M | 0.16M | 0.16M | 0.28M | 0.13M | 0.10M | 0.11M | 0.14M | 0.11M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.31M | -0.05M | 0.08M | 0.27M | 0.21M | 0.20M | 0.20M | 0.29M | 0.40M | 0.38M | 0.38M | 0.31M | 0.34M | 0.21M | 0.24M | 0.26M | 0.11M | 0.06M | 0.06M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | 0.72M | 0.28M | -0.00M | -1.32M | -0.08M | 0.10M | 0.02M | 0.66M | 0.02M | -0.02M | -0.01M | -0.30M | -1.61M | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.57M | 5.33M | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.09M | 0.01M | 0.62M | | | 0.36M | | | | 0.38M | | | | 0.49M | 0.54M | 0.05M | 0.04M | 0.04M | 0.02M | 0.04M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.02M | | -3.37M | 5.38M | | -0.03M | 0.01M | 1.22M | -0.02M | -0.02M | 0.01M | 1.40M | 0.26M | 0.36M | 0.35M | 0.32M | 0.31M | 0.03M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.11M | 0.84M | 1.30M | 0.84M | -0.38M | 0.05M | 0.49M | -0.02M | -0.37M | 1.03M | 0.23M | 3.56M | -0.42M | 6.96M | -4.14M | -1.67M | -0.32M | -0.04M | 0.54M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | | | 0.04M | | | | 0.07M | | | | 0.11M | 1.06M | 0.32M | 0.24M | 0.32M | 0.31M | 0.31M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 1.60M | 1.58M | 2.45M | 2.60M | -9.63M | -5.11M | -13.66M | -11.60M | 4.26M | -8.46M | -9.67M | -9.33M | 3.31M | -2.57M | 6.13M | 3.43M | -0.66M | -1.97M | -4.29M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.25M | 0.58M | 0.54M | 0.53M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.17M | 0.15M | 0.15M | 0.16M | 0.19M | 0.18M | 0.17M | 0.16M | 0.14M | 0.19M | 0.16M | 0.16M | 0.28M | 0.13M | 0.10M | 0.11M | 0.14M | 0.11M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -3.52M | 2.80M | -0.41M | -0.47M | -1.79M | -5.18M | -9.52M | -12.89M | -12.72M | 8.43M | -10.43M | -7.88M | -11.21M | 5.60M | 2.20M | 13.03M | 6.68M | 0.42M | -0.67M | -1.54M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.56M | 0.75M | -0.16M | -0.13M | -0.15M | -0.41M | -0.25M | 0.25M | 442.00 | -0.00M | -0.30M | | -0.20M | -0.01M | -0.03M | -0.21M | -0.17M | -0.07M | -0.05M | -0.38M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | 0.08M | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.00M | | | | 0.23M | 3.12M | -3.12M | | 3.14M | | -0.02M | 0.04M | 0.04M | | | | | | -0.62M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.09M | -1.26M | 5.94M | 0.23M | -3.90M | -0.18M | 2.87M | 1.77M | -0.08M | 1.17M | -0.32M | -0.02M | -0.16M | -0.01M | -0.03M | -0.21M | -0.17M | -0.07M | -0.05M | -0.99M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.42M | -0.51M | 0.58M | | 0.61M | -3.14M | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -0.72M | -0.78M | | -0.14M | 0.11M | 0.02M | 1.09M | -0.89M | -0.48M | -0.21M | -0.59M | 4.43M | -4.62M | -0.22M | | 0.02M | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.59M | 0.08M | -5.38M | -0.41M | -0.52M | 0.86M | 0.42M | -1.89M | 1.13M | 1.96M | -0.62M | 1.28M | -2.45M | 2.35M | 2.56M | -1.59M | -0.87M | -0.18M | -0.87M | -1.55M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.29M | -0.33M | 2.80M | 1.81M | -1.82M | -8.84M | -1.80M | 18.41M | 13.69M | 6.91M | -9.61M | -8.99M | -7.51M | 1.02M | -0.26M | 4.33M | 2.40M | -0.91M | -2.90M | -6.83M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 109.54M | 111.35M | 109.53M | 100.69M | 98.89M | 80.48M | 66.78M | 73.70M | 64.09M | 55.10M | 47.58M | 48.65M | 61.95M | 64.46M | 60.56M | 56.04M | 49.20M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 0.85M | 1.74M | 2.58M | 2.74M | -9.23M | -4.86M | -13.91M | -11.60M | 4.27M | -8.17M | -9.67M | -9.12M | 3.31M | -2.54M | 6.33M | 3.60M | -0.59M | -1.92M | -3.91M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.30M | -0.38M | 6.74M | 2.68M | -1.44M | -9.70M | -2.21M | -10.80M | -12.56M | 4.96M | -8.99M | -10.27M | -5.06M | -1.32M | -2.82M | 5.92M | 3.27M | -0.73M | -2.02M | -5.28M |