|
Net Income (Quarter)
|
1.08M | 1.41M | 2.50M | 1.71M | 0.57M | 1.02M | 1.34M | 1.09M | 0.84M | -0.20M | 0.24M | 0.63M | -0.02M | -1.98M | -0.47M | -5.38M | -1.90M | 0.60M | | | | -1.25M | | -0.10M | | | | | | | 3.84M | 3.68M | 5.04M | 0.55M | -0.93M | -0.26M | -0.95M | -0.89M | -1.18M | -6.96M | -10.54M | -8.59M | 1.09M | 2.89M | 8.20M | -1.70M | 3.77M | 3.87M | 1.22M | -4.37M | 0.59M | -8.49M | -3.25M | 18.67M | -1.73M | 0.52M | 1.65M | -1.18M | -1.29M | 8.73M | -1.96M | -0.03M |
|
Depreciation and Depletion (Quarter)
|
| | 0.77M | 0.77M | 0.75M | 0.34M | 0.71M | 0.71M | 0.74M | 0.25M | 0.94M | 0.80M | 0.62M | 0.72M | 0.95M | | | | 1.19M | 1.19M | 1.13M | 0.84M | 1.11M | 1.17M | 1.04M | 0.91M | 1.09M | 1.46M | 1.37M | 1.38M | 1.42M | 0.07M | 0.06M | 1.82M | 1.89M | 1.94M | 1.97M | 1.77M | 1.96M | 1.91M | 1.89M | 1.82M | 1.82M | 1.77M | 1.87M | 2.09M | 2.12M | 1.62M | 1.75M | 1.47M | 1.55M | 1.53M | 1.52M | 1.53M | 1.09M | 0.98M | 0.96M | 0.96M | 1.10M | 0.88M | 0.86M | 0.85M |
|
Share-based Compensation (Quarter)
|
| | 0.07M | 0.05M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.10M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | | | | 0.14M | 0.13M | 0.13M | 0.12M | 0.10M | 0.09M | 0.10M | 0.17M | 0.12M | 0.21M | 0.16M | 0.15M | 0.19M | 0.22M | 0.21M | 0.21M | 0.61M | 0.24M | 0.91M | 0.33M | 0.34M | 0.43M | 0.27M | 0.76M | 0.19M | 0.27M | 0.24M | 0.10M | 0.13M | 0.31M | 0.51M | 0.40M | 0.32M | 0.09M | 0.30M | 0.32M | 0.20M | 0.16M | 0.23M | 0.17M | 0.12M | 0.10M | 0.29M | 0.79M |
|
Deferred Taxes (Quarter)
|
| | 0.06M | | | 0.06M | 0.07M | | | 0.10M | 0.04M | | 1.00 | -1.36M | 0.03M | | | | 0.03M | 0.38M | 0.71M | -0.97M | 1.62M | 1.00 | -2.75M | -0.28M | -0.13M | -0.32M | 0.42M | -1.00M | 0.16M | 0.47M | 0.09M | -1.10M | -0.06M | -0.11M | -0.40M | -0.21M | 1.32M | -1.78M | -1.66M | 3.28M | -0.04M | -0.04M | -0.54M | -1.46M | 0.43M | -1.07M | -0.58M | -4.34M | 0.35M | -5.87M | -2.35M | 0.94M | -0.58M | -0.81M | 8.03M | -4.83M | | -0.09M | 0.06M | 0.05M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | -1.98M | 1.98M | | | | -0.21M | -0.21M | -0.21M | -0.22M | -0.22M | -0.32M | -3.40M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | -6.88M | 15.52M | 0.98M | 6.94M | 9.61M | -1.09M | -0.32M | 2.00M | 3.26M | 8.77M | -0.44M | 7.28M | -0.06M | -0.03M |
|
Gains from Investment Securities (Quarter)
|
| | -0.00M | 0.04M | 0.02M | -0.05M | 0.04M | 0.04M | 0.07M | -0.01M | | | | -0.01M | | -3.48M | | | 0.01M | | -2.41M | 4.92M | 0.02M | | 2.46M | -0.08M | | -0.00M | 0.06M | 0.00M | 0.15M | 2.31M | -0.27M | -0.27M | | 0.20M | -1.24M | -0.85M | 0.06M | -0.83M | -0.15M | -0.23M | 0.01M | 1.04M | 0.16M | 1.29M | 0.06M | -0.11M | | -0.17M | 0.07M | 0.74M | -0.59M | 0.63M | 0.07M | 0.07M | 0.07M | -0.51M | 0.08M | 0.06M | 0.07M | 0.07M |
|
Asset Writedowns and Impairment (Quarter)
|
| | -0.05M | 0.13M | 0.17M | 0.55M | -0.10M | 0.06M | -0.05M | 0.19M | 0.07M | -0.11M | -0.10M | -0.09M | -0.04M | | | | -0.02M | -0.81M | 0.74M | 0.16M | -0.04M | 0.01M | -0.02M | 0.01M | -0.06M | 0.04M | 0.21M | 0.01M | -0.01M | -0.02M | 0.00M | 0.27M | 0.13M | | | | 0.14M | 6.08M | | 6.16M | 0.01M | 0.23M | | 0.62M | 0.24M | | | -0.13M | -0.06M | 1.40M | 0.29M | -0.51M | 0.28M | | | | -0.38M | 1.62M | | 2.11M |
|
Cash from Operations (Quarter)
|
| | -3.88M | 1.14M | -4.16M | 3.05M | 1.68M | -1.37M | -4.52M | 3.43M | -0.17M | -2.05M | 5.01M | -8.33M | 7.35M | | | | -11.01M | 12.29M | 4.70M | 11.39M | -2.19M | 3.86M | 0.62M | -0.79M | -6.90M | 1.33M | 3.55M | 4.26M | -5.61M | -7.28M | -1.40M | -6.94M | 6.10M | 7.13M | 4.70M | 10.71M | -0.64M | 0.47M | 6.14M | 12.01M | -0.77M | 5.76M | 11.19M | 2.87M | 0.39M | 0.29M | 4.98M | -0.10M | 13.39M | 4.68M | 3.46M | 1.55M | 0.26M | 2.17M | -1.51M | 13.76M | -0.26M | -1.83M | 1.31M | -6.48M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.70M | 5.50M | | | | | | | | | | | 11.40M | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.55M | 0.39M | 0.40M | 0.39M | 0.41M | 0.34M | | | | 0.57M | 0.57M | 0.57M | 0.57M | 0.61M | 0.61M | 0.61M | 0.61M | 0.60M | 0.62M | 0.62M | 0.62M | 0.58M | 0.57M | 0.62M | 0.60M | 0.92M | 0.82M | 0.87M | 0.89M | 0.81M | 0.81M | 0.70M | 0.70M | 0.68M | 0.68M | 0.68M | 0.76M | 0.72M | 0.62M | 1.10M | -0.59M | 0.38M | 0.38M | 0.38M | 0.38M | 0.37M | -0.02M | 0.17M | 0.17M | 0.33M | -0.03M | 0.15M | 0.15M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.06M | 0.02M | -0.02M | | 0.08M | 0.01M | 0.15M | 0.08M | -0.19M | 0.02M | 0.02M | 0.21M | -0.12M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.15M | 0.04M | 0.04M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | 0.77M | 0.77M | 0.75M | 0.34M | 0.71M | 0.71M | 0.74M | 0.25M | 0.94M | 0.80M | 0.62M | 0.72M | 0.95M | | | | 1.19M | 1.19M | 1.13M | 0.84M | 1.11M | 1.17M | 1.04M | 0.91M | 1.09M | 1.46M | 1.37M | 1.38M | 1.42M | 0.07M | 0.06M | 1.82M | 1.89M | 1.94M | 1.97M | 1.77M | 1.96M | 1.91M | 1.89M | 1.82M | 1.82M | 1.77M | 1.87M | 2.09M | 2.12M | 1.62M | 1.75M | 1.47M | 1.55M | 1.53M | 1.52M | 1.53M | 1.09M | 0.98M | 0.96M | 0.96M | 1.10M | 0.88M | 0.86M | 0.85M |
|
Change in Receivables (Quarter)
|
| | | | 4.38M | | | | 0.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.74M | -5.82M | -3.35M | -4.11M | 11.18M | 1.35M | 2.99M | 0.66M | 17.93M | -7.76M | -3.96M | -5.95M | 1.07M | -3.36M | -1.47M | -3.02M | 1.96M | -2.98M | 1.26M | -3.01M | 2.37M | 2.54M | 0.30M | -2.63M |
|
Change in Inventory (Quarter)
|
| | | | -0.38M | | | | -0.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.68M | 2.09M | -6.00M | -4.53M | 3.87M | 1.62M | 10.06M | 3.33M | 9.30M | 18.44M | 2.51M | -16.57M | -9.49M | -6.59M | 10.21M | -9.68M | -3.83M | 1.49M | -1.35M | -1.35M | 1.15M | -0.21M | 0.51M | 1.56M |
|
Change in Account Payables (Quarter)
|
| | 8.98M | -3.83M | -1.71M | -1.07M | 5.01M | -2.00M | -7.22M | 0.24M | 5.28M | 1.67M | 0.13M | -6.20M | 9.10M | | | | -8.98M | -0.41M | -0.92M | 1.19M | -1.73M | 3.96M | -1.45M | 3.65M | -0.22M | 5.33M | 2.98M | -0.51M | 5.16M | -2.06M | 18.29M | -21.62M | 3.97M | -1.48M | -3.40M | -4.41M | 5.67M | -5.67M | | -1.42M | 6.36M | -5.72M | 14.49M | -4.28M | 11.95M | 2.53M | -4.32M | -16.42M | 6.83M | -2.05M | 4.09M | -7.22M | 1.19M | -1.28M | -2.53M | -0.62M | 1.50M | -3.21M | 0.18M | -0.03M |
|
Change in Accured Expenses (Quarter)
|
| | | | -0.45M | | | | 1.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.08M | 0.88M | 0.88M | -0.59M | -0.57M | 1.94M | 1.90M | -1.77M | -0.96M | -1.02M | 0.47M | -0.62M | 1.63M | -2.03M | 0.18M | -0.18M | -0.12M | 1.12M | 0.81M | -1.77M | 1.94M | -0.55M | 0.35M | -0.27M |
|
Change in Taxes (Quarter)
|
| | 1.35M | -0.95M | -0.55M | -0.16M | 0.62M | -0.80M | 0.03M | -0.61M | 0.52M | -0.49M | -0.09M | -0.80M | 0.90M | | | | 1.32M | -1.66M | 1.07M | 2.30M | -2.01M | -1.07M | 1.48M | 0.31M | 0.43M | -0.99M | -1.83M | 2.42M | 0.90M | -0.01M | 0.51M | -0.06M | -0.35M | -1.19M | 0.28M | 0.15M | -2.74M | -0.34M | -0.88M | -0.91M | 3.90M | 0.85M | 2.09M | 2.41M | 2.16M | -2.05M | 0.45M | -8.48M | -2.58M | 1.83M | -0.03M | 3.90M | 0.08M | 0.55M | 0.04M | 0.82M | -0.05M | 0.07M | -0.14M | -0.03M |
|
Other Working Capital Changes (Quarter)
|
| | 0.08M | -0.16M | 0.19M | 0.86M | -0.06M | 0.01M | -0.15M | 1.86M | 0.64M | 0.10M | -1.99M | 1.55M | -0.53M | | | | 0.10M | -0.38M | 1.16M | -0.23M | -0.22M | 0.59M | 0.56M | 10.84M | -0.40M | 0.93M | -10.71M | -1.05M | 0.23M | 1.87M | 0.38M | -0.96M | -0.63M | 1.90M | -0.24M | -1.21M | -0.00M | 2.23M | -0.32M | -0.99M | -0.04M | 0.61M | 0.87M | -1.39M | 0.03M | 0.73M | -0.24M | -0.30M | -0.30M | 0.55M | -0.61M | -0.16M | 0.08M | 0.74M | -0.11M | -0.55M | 0.35M | 1.59M | -0.42M | -1.00M |
|
Capital Expenditures (Quarter)
|
| | 0.46M | 0.87M | 0.65M | 1.20M | 0.53M | 0.80M | 1.24M | 1.97M | 1.42M | 1.64M | 1.38M | 1.21M | 1.65M | | | | 1.92M | 0.88M | 4.63M | 3.47M | 0.72M | 1.02M | 0.38M | 0.93M | 1.16M | 1.67M | 0.86M | 1.59M | 1.86M | 1.53M | 1.10M | 2.87M | 0.96M | 0.92M | 0.96M | 1.70M | 0.59M | 1.38M | 0.85M | 0.92M | 0.24M | 0.32M | 0.20M | -0.76M | 1.12M | -0.78M | 2.54M | -2.12M | 0.59M | -0.01M | 1.84M | 0.47M | 0.24M | -0.07M | 0.56M | 0.38M | 0.19M | -0.13M | 1.02M | 0.46M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | 0.00M | 0.04M | 0.00M | -0.02M | 0.08M | | | 0.07M | 0.05M | 0.05M | | -0.10M | | | | | 0.01M | | 0.50M | 0.71M | 0.06M | 0.04M | 22.11M | | | | 0.00M | 0.07M | | | | | | | 0.19M | | | 0.10M | 0.00M | 0.21M | 0.02M | 0.12M | 0.04M | 0.35M | 0.01M | | | 0.09M | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | -1.39M | | | | 4.53M | | | | | | | | | | | | 3.00M | 12.83M | -0.88M | | -513.00 | | | | | 21.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | -0.00M | -0.00M | -0.00M | 3.59M | | | | | -3.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | -1.09M | -0.24M | -0.15M | -0.00M | 53.78M | -0.07M | -0.24M | 2.56M | -0.23M | -0.25M | 54.67M | -1.90M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 436.00 | | | | | 0.85M | 0.24M | | 0.00M | | 2.67M | 1.76M | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | -0.45M | -0.83M | -0.65M | -1.22M | 0.29M | -0.80M | -28.85M | -0.80M | -1.37M | -1.59M | -6.02M | -0.36M | -1.65M | | | | -1.90M | -0.88M | -3.40M | -2.76M | -0.66M | 0.53M | 21.74M | -3.93M | -14.00M | -4.62M | 3.28M | -2.07M | -2.05M | -12.05M | -5.73M | -2.87M | -22.55M | -0.68M | -0.77M | -1.70M | -0.59M | 1.39M | 0.91M | -0.71M | -0.23M | -0.20M | 0.72M | -32.95M | -1.11M | -0.86M | -0.89M | -0.42M | -0.59M | -1.04M | -0.79M | 52.91M | -0.24M | -0.22M | -0.28M | 1.64M | -0.32M | -0.14M | 51.91M | -52.99M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | -0.52M | 456.00 | -0.68M | -0.30M | 1.03M | -2.31M | -0.19M | -1.16M | 1.35M | -3.63M | | | 0.05M | -4.00M | -1.03M | 1.19M | | -3.66M | -0.80M | 0.12M | -0.12M | | | | | | -0.00M | -0.00M | 0.00M | -0.01M | | -0.02M | | |
|
Cash from Financing Activities (Quarter)
|
| | 5.12M | -1.09M | 4.82M | -1.84M | -1.97M | 2.18M | 33.26M | -3.77M | 0.59M | 3.65M | 4.50M | 6.94M | -0.63M | | | | 13.09M | -10.96M | -1.74M | -7.60M | 2.72M | -2.50M | -20.31M | 0.58M | 21.15M | 3.03M | -6.87M | -2.19M | 7.66M | 19.33M | 8.99M | 10.16M | 14.84M | -7.03M | -3.71M | -8.64M | 0.62M | -0.46M | -8.30M | -11.22M | 1.16M | -5.20M | -11.50M | 30.93M | -0.06M | -1.59M | 3.44M | -2.97M | -13.59M | -3.58M | -2.26M | -53.74M | -0.51M | 0.59M | -0.76M | -0.64M | -0.57M | -6.91M | -1.23M | -0.24M |
|
Dividends Paid - Common (Quarter)
|
| | | | | -680.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | 0.78M | -0.77M | 0.00M | -0.01M | 0.00M | 0.01M | -0.12M | 1.08M | -0.95M | 0.01M | -0.10M | 1.73M | 5.06M | | | | 0.17M | 0.03M | -0.02M | 0.18M | -0.14M | 1.89M | -1.89M | -0.19M | 0.26M | -0.27M | -0.04M | -537.00 | 0.00M | 201.00 | 1.85M | 0.35M | -1.61M | -0.58M | 0.23M | 0.37M | -0.60M | 1.39M | -1.25M | 0.07M | 0.16M | 0.36M | 0.41M | 0.85M | -0.78M | -1.00M | 0.29M | 0.91M | -1.02M | 0.30M | 0.01M | 1.12M | -0.55M | 2.30M | 4.95M | 7.56M | -1.84M | 46.21M | -2.44M | -0.44M |
|
Free Cash Flow (Quarter)
|
| | -4.34M | 0.27M | -4.82M | 1.85M | 1.16M | -2.17M | -5.76M | 1.46M | -1.59M | -3.69M | 3.63M | -9.54M | 5.70M | | | | -12.92M | 11.41M | 0.07M | 7.91M | -2.91M | 2.84M | 0.25M | -1.72M | -8.06M | -0.34M | 2.69M | 2.67M | -7.46M | -8.80M | -2.50M | -9.81M | 5.13M | 6.21M | 3.75M | 9.02M | -1.23M | -0.91M | 5.29M | 11.08M | -1.01M | 5.45M | 10.99M | 3.63M | -0.72M | 1.08M | 2.44M | 2.03M | 12.80M | 4.69M | 1.62M | 1.08M | 0.03M | 2.23M | -2.07M | 13.37M | -0.45M | -1.70M | 0.29M | -6.95M |
|
Net Cash Flow (Quarter)
|
| | 0.78M | -0.77M | 0.00M | -0.01M | 0.00M | 0.01M | -0.12M | -1.14M | -0.95M | 0.01M | 3.49M | -1.75M | 5.06M | | | | 0.17M | 0.45M | -0.44M | 1.03M | -0.14M | 1.89M | 2.05M | -4.14M | 0.26M | -0.27M | -0.04M | -537.00 | 0.00M | 201.00 | 1.85M | 0.35M | -1.61M | -0.58M | 0.23M | 0.37M | -0.60M | 1.39M | -1.25M | 0.07M | 0.16M | 0.36M | 0.41M | 0.85M | -0.78M | -2.16M | 7.53M | -3.49M | -0.78M | 0.06M | 0.41M | 0.73M | -0.48M | 2.54M | -2.55M | 14.76M | -1.15M | -8.88M | 51.99M | -59.71M |