|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.62M | -0.59M | 2.21M | -2.71M | -7.17M | -7.09M | -5.24M | -10.95M | -0.38M | 29.30M | 0.33M | -9.29M | 4.84M | 0.28M | 4.07M | -33.23M | -5.29M | 11.80M | 2.46M | -4.18M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.56M | 0.60M | 0.59M | 0.61M | 0.55M | 0.48M | 0.46M | 0.42M | 0.39M | 0.34M | 0.39M | -0.01M | 0.26M | 0.31M | 1.03M | 0.15M | 0.10M | 0.09M | 0.09M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.61M | 1.26M | -2.22M | -0.05M | | | -6.75M | 0.10M | -5.29M | -0.67M | 0.05M | 3.89M | -1.35M | | | -2.94M | | | | 0.01M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.12M | 0.14M | 0.15M | 0.12M | 0.22M | 0.26M | 0.26M | 0.03M | 0.17M | 0.18M | 0.18M | 375.00 | 0.12M | 0.12M | 0.39M | 0.05M | 0.17M | 0.17M | 0.17M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 985.00 | 0.00M | 524.00 | -0.07M | 0.01M | 0.01M | 0.00M | -0.21M | 0.00M | 0.02M | 0.00M | -0.32M | 0.00M | 0.03M | 436.00 | -0.03M | 0.01M | 0.00M | 0.40M | 1.82M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.13M | -0.06M | -0.08M | 0.12M | -0.05M | 0.06M | -0.04M | 0.04M | 0.03M | -0.00M | 0.40M | 6.08M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.00 | 58.00 | 58.00 | 58.00 | 58.00 | 58.00 | 58.00 | 58.00 | 58.00 | 58.00 | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.79M | 2.50M | -3.96M | 4.03M | -4.41M | -15.55M | -8.93M | 9.62M | 5.28M | -25.44M | 7.04M | 14.76M | -3.88M | -3.19M | 6.44M | 22.69M | -11.82M | 4.20M | -5.07M | 15.67M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.23M | 0.16M | 1.78M | 0.70M | -0.27M | 1.49M | -0.65M | 0.52M | 0.96M | 1.00M | 3.35M | 1.13M | 1.15M | 1.18M | 4.28M | 0.24M | 0.25M | 0.26M | 0.26M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64M | 1.48M | 1.52M | 1.85M | 1.56M | 1.53M | 2.74M | 2.51M | 1.37M | 1.17M | 1.17M | 1.24M | 1.01M | 1.02M | 1.03M | 0.94M | 0.76M | 0.77M | 0.70M | 0.67M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.08M | 4.25M | 1.18M | -2.56M | -4.77M | 2.38M | 2.70M | -9.09M | -3.23M | 3.42M | 7.39M | -7.54M | 1.53M | 12.87M | -5.65M | 2.91M | -9.87M | 6.39M | 8.55M | -0.40M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.51M | 2.59M | 7.71M | -3.47M | 4.80M | 46.13M | -13.02M | -26.45M | -9.97M | 5.04M | -15.50M | -10.79M | -2.10M | 9.66M | -2.57M | -4.62M | 3.08M | 14.44M | -0.85M | -9.63M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68M | 6.21M | 1.77M | -3.64M | -2.16M | 34.93M | -11.81M | -18.25M | -1.72M | -16.22M | -5.97M | -0.07M | -0.87M | 16.61M | -9.41M | 13.49M | -11.56M | 9.59M | -5.14M | 2.01M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 1.05M | 1.74M | -6.00M | -1.77M | 0.79M | 0.26M | 2.80M | 2.44M | 1.58M | -3.65M | 0.29M | 1.95M | -1.23M | 0.67M | -1.16M | 3.70M | -2.41M | -1.47M | 0.06M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.34M | 3.31M | -3.89M | 0.18M | 2.18M | -0.26M | 0.68M | 0.10M | 0.27M | -0.28M | 0.01M | 0.74M | 0.68M | 1.30M | 1.51M | 1.42M | 2.11M | 0.64M | 0.12M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | 76.50M | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48M | -1.44M | -2.21M | -0.93M | -0.62M | -1.74M | 0.26M | 3.57M | 0.91M | 75.71M | -0.54M | -0.54M | -0.74M | -0.68M | -1.30M | -1.51M | -1.42M | -2.11M | -0.64M | -0.12M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.05M | 0.00M | -2.08M | 0.15M | 0.05M | 0.01M | 0.72M | 0.01M | 0.13M | 0.01M | -2.87M | 0.00M | 0.05M | 0.00M | 0.32M | 0.14M | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | -0.91M | 6.25M | -3.64M | 5.25M | 17.10M | 8.74M | -13.28M | -6.84M | -44.46M | -10.31M | -15.46M | 5.00M | 3.08M | -4.99M | -21.47M | 15.22M | -3.90M | 5.99M | -16.13M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | -0.00M | | -0.01M | -0.00M | 0.01M | 0.01M | | | -0.01M | 0.01M | -0.00M | 0.01M | 0.00M | -0.00M | 0.00M | -0.01M | -0.01M | 0.02M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.46M | 0.15M | 0.08M | -0.54M | 0.22M | -0.18M | 0.07M | -0.09M | -0.66M | 5.81M | -3.81M | -1.24M | 0.39M | -0.80M | 0.14M | -0.28M | 1.98M | -1.80M | 0.29M | -0.58M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.27M | 2.16M | -7.26M | 7.92M | -4.59M | -17.73M | -8.67M | 8.94M | 5.17M | -25.71M | 7.31M | 14.75M | -4.62M | -3.88M | 5.13M | 21.18M | -13.24M | 2.10M | -5.70M | 15.55M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.46M | 0.15M | 0.08M | -0.54M | 0.22M | -0.18M | 0.07M | -0.09M | -0.66M | 5.81M | -3.81M | -1.24M | 0.39M | -0.80M | 0.14M | -0.28M | 1.98M | -1.80M | 0.29M | -0.58M |