|
Net Income (Quarter)
|
-0.76M | -1.03M | 0.01M | -1.27M | -0.95M | -1.16M | -2.08M | -1.62M | -1.33M | -2.57M | -2.02M | -1.94M | -1.79M | -2.75M | -4.98M | -7.71M | -2.69M | -0.47M | -5.34M | -5.27M | -4.89M | -6.14M | -10.91M | -9.72M | -8.21M | -6.78M | -8.62M | -10.18M | -6.88M | -7.25M | -2.58M | -10.13M | -0.34M | -7.24M | -3.38M | -5.63M | -4.10M | -9.36M | -16.10M | -16.41M | -8.24M | -4.95M | -18.56M | -16.92M | -16.25M | 97.11M | -13.74M | -15.18M | -14.84M | -12.27M | -4.17M | -6.48M | -5.12M | -9.05M | -9.79M | -13.27M | -8.01M | -7.85M | -15.57M | -6.75M | -6.19M | -0.27M | 1.76M |
|
Depreciation and Depletion (Quarter)
|
| 0.50M | 0.57M | 0.51M | 0.39M | 0.41M | 0.43M | 0.48M | 0.36M | 0.46M | 0.38M | 0.46M | 0.49M | 0.51M | 0.55M | 0.73M | 0.50M | 0.59M | 0.95M | 1.01M | 0.67M | 0.73M | 1.67M | 1.80M | 0.88M | 0.91M | 2.03M | 1.96M | 0.91M | 0.88M | 1.93M | 1.86M | 0.81M | 0.78M | 1.74M | 1.74M | 0.75M | 0.74M | 1.89M | 1.96M | 0.64M | 0.61M | 1.93M | 1.88M | 0.60M | 0.53M | 1.86M | 1.90M | 1.97M | 2.02M | 2.18M | 2.21M | 2.36M | 2.41M | 2.48M | 2.59M | 2.64M | 3.04M | 2.94M | 2.97M | 3.06M | 3.06M | 3.00M |
|
Share-based Compensation (Quarter)
|
| 0.71M | 0.61M | 0.80M | 0.73M | 0.72M | 0.69M | 0.69M | 1.14M | 1.11M | 0.53M | 0.52M | 0.82M | 0.73M | 1.01M | 2.14M | 1.85M | 1.72M | 1.87M | 1.72M | 2.42M | 2.39M | 2.46M | 2.84M | 3.03M | 2.93M | 2.90M | 3.63M | 3.70M | 3.62M | 3.67M | 3.89M | 3.53M | 4.24M | 4.83M | 4.15M | 4.38M | 4.29M | 5.16M | 4.38M | 6.19M | 5.55M | 6.52M | 6.60M | 7.14M | 6.79M | 7.54M | 7.05M | 7.52M | 7.00M | 7.20M | 8.76M | 8.99M | 8.66M | 9.31M | 9.27M | 10.39M | 10.36M | 10.38M | 9.63M | 11.37M | 12.42M | 11.26M |
|
Gains from Investment Securities (Quarter)
|
| | 0.04M | 0.03M | 1.31M | 0.01M | -0.68M | 0.15M | 1.09M | 0.05M | -0.04M | 0.46M | 0.14M | 0.45M | -0.21M | -0.01M | 2.42M | 0.59M | 10.34M | 0.04M | | -0.12M | 0.13M | 8.95M | 0.18M | -0.15M | 3.66M | -0.06M | -0.03M | 1.18M | -4.08M | 0.03M | 0.51M | 1.32M | 5.32M | -1.67M | 0.90M | 12.00M | 0.69M | 1.14M | 1.02M | 1.92M | -12.91M | -0.02M | 1.49M | 184.80M | | 10.63M | 0.94M | | 0.07M | 5.74M | -5.58M | 6.31M | 0.08M | 0.02M | 0.49M | 6.25M | 0.19M | 10.17M | 0.41M | 0.36M | 0.23M |
|
Asset Writedowns and Impairment (Quarter)
|
| -0.03M | 0.00M | 0.15M | -0.14M | 0.14M | -0.12M | 0.01M | 0.01M | -0.04M | 0.02M | 0.01M | -0.01M | -0.02M | | -0.02M | 0.05M | 0.04M | -0.11M | 0.10M | 0.02M | -0.06M | | | | 0.19M | | -0.14M | 0.00M | -0.01M | | 0.05M | 0.01M | 0.36M | | | | 0.51M | -0.58M | | | | | | | 82.30M | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | 1.97M | | 3.21M | 1.51M | 1.48M | 1.45M | 1.23M | 1.23M | 1.36M | 1.27M | 1.39M | 1.48M | 25.34M | | | | 29.33M | | | | 18.30M | | | | 2.77M | | | | 1.42M | | | | 0.35M | | | | 35.34M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 0.32M | 1.53M | -0.87M | 0.37M | -0.35M | -1.13M | -1.08M | -0.20M | -0.46M | -0.19M | -2.57M | -0.26M | 0.67M | -3.06M | -14.40M | -3.98M | -1.21M | -2.01M | -8.97M | 2.58M | 2.63M | -4.08M | -10.93M | -6.03M | 1.08M | 0.76M | -9.55M | -1.06M | 0.13M | 1.53M | -9.43M | -0.94M | 5.21M | 0.98M | -13.44M | 3.75M | -2.59M | -3.53M | -16.09M | -11.55M | 3.81M | 3.95M | -9.32M | -4.53M | -0.23M | 0.30M | -24.63M | 4.23M | -1.78M | 0.05M | -4.08M | 3.01M | 1.52M | 4.03M | -21.02M | 7.38M | 20.00M | 5.84M | -11.03M | 21.62M | 26.72M | 20.03M |
|
Amortizatization of Intangibles (Quarter)
|
| 0.01M | 0.05M | 0.02M | 0.02M | 0.01M | -0.10M | -0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.05M | 0.35M | 0.36M | 0.35M | -1.57M | -0.18M | 0.30M | 0.30M | 0.40M | -0.06M | 0.41M | 0.41M | 0.41M | 0.34M | 0.34M | 0.34M | 0.01M | 0.01M | 0.34M | 0.34M | 0.14M | 0.48M | 0.48M | 0.49M | 1.06M | 0.00M | 0.49M | 0.47M | -0.61M | -0.56M | 0.73M | 0.97M | -0.64M | -0.56M | 0.97M | 0.97M | -4.39M | -0.17M | 1.22M | 1.70M | -4.29M | 1.86M | 1.89M | 1.89M | | 2.11M | 2.11M | 2.11M | -6.33M |
|
Amortization of Deferred Charges (Quarter)
|
| 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.05M | 0.02M | 0.01M | 0.02M | 0.02M | 0.03M | 0.02M | 0.05M | 0.06M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.09M | 0.12M | 0.12M | 0.17M | 0.06M | 0.05M | 0.12M | 0.14M | 0.14M | 0.14M | 0.14M | 0.09M | 0.12M | 0.12M | 0.38M | 0.13M | 0.13M | 0.13M | 0.13M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.18M | 0.06M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.50M | 0.57M | 0.51M | 0.39M | 0.41M | 0.43M | 0.48M | 0.36M | 0.46M | 0.38M | 0.46M | 0.49M | 0.51M | 0.55M | 0.73M | 0.50M | 0.59M | 0.95M | 1.01M | 0.67M | 0.73M | 1.67M | 1.80M | 0.88M | 0.91M | 2.03M | 1.96M | 0.91M | 0.88M | 1.93M | 1.86M | 0.81M | 0.78M | 1.74M | 1.74M | 0.75M | 0.74M | 1.89M | 1.96M | 0.64M | 0.61M | 1.93M | 1.88M | 0.60M | 0.53M | 1.86M | 1.90M | 1.97M | 2.02M | 2.18M | 2.21M | 2.36M | 2.41M | 2.48M | 2.59M | 2.64M | 3.04M | 2.94M | 2.97M | 3.06M | 3.06M | 3.00M |
|
Change in Receivables (Quarter)
|
| 0.92M | 0.74M | -0.18M | 0.65M | -0.97M | 0.70M | 0.18M | 0.74M | -1.04M | 0.54M | 1.23M | 0.23M | -0.41M | 0.20M | 1.04M | 0.40M | 0.34M | 2.38M | 2.69M | -2.22M | -1.04M | 1.47M | -0.03M | 1.93M | -0.12M | 0.20M | 0.40M | 1.28M | -0.64M | 0.43M | -0.78M | 2.73M | -1.22M | 2.11M | 1.55M | 1.31M | -0.81M | 1.16M | -5.88M | 0.75M | 2.45M | -2.41M | 6.70M | 4.10M | -0.22M | -0.50M | 7.95M | 0.81M | 0.23M | 0.00M | 2.90M | 2.66M | 3.38M | 0.93M | 2.79M | 0.34M | -0.89M | 6.06M | 2.69M | 2.16M | -2.99M | 3.75M |
|
Change in Inventory (Quarter)
|
| 0.54M | -0.94M | 0.29M | -0.02M | 0.61M | 0.04M | 0.45M | -0.49M | 0.36M | -1.18M | 0.00M | 0.32M | 0.99M | 0.97M | 0.86M | 1.59M | 2.10M | -0.21M | 1.10M | 0.87M | 0.48M | 0.49M | 1.23M | 0.36M | -0.36M | -1.16M | 1.15M | 0.95M | 2.54M | -0.15M | 0.04M | -0.75M | 0.59M | 0.26M | 1.70M | 0.27M | 1.68M | 1.51M | 2.73M | 0.67M | 1.34M | 0.52M | 1.26M | 1.44M | 1.10M | 0.47M | 1.93M | 0.79M | 2.98M | 1.59M | 2.85M | 6.53M | 6.66M | 5.79M | 4.14M | 1.74M | 2.68M | -0.83M | -0.75M | 0.82M | 2.64M | -0.46M |
|
Change in Account Payables (Quarter)
|
| 0.89M | -0.24M | -0.07M | 0.73M | -0.35M | 0.48M | -0.07M | -0.32M | -0.08M | 0.34M | 0.28M | -0.23M | 0.38M | 1.02M | -0.53M | -0.41M | 0.40M | -0.41M | 2.12M | -1.00M | 1.05M | 1.83M | 1.03M | -0.90M | -0.89M | -0.32M | 0.35M | 0.21M | -0.51M | 1.24M | -0.41M | -2.02M | 0.94M | -0.91M | 0.44M | 1.97M | -1.71M | 2.09M | 2.52M | -4.49M | 1.46M | -1.04M | 2.83M | 0.74M | 0.96M | 0.18M | 1.73M | 2.51M | 1.44M | -3.00M | 3.07M | -0.12M | 1.20M | 2.03M | 2.09M | -2.10M | 4.25M | -5.77M | -0.72M | 0.68M | 0.36M | -1.27M |
|
Change in Accured Expenses (Quarter)
|
| 0.16M | 0.20M | -0.94M | 0.15M | -0.40M | 0.21M | 0.19M | 0.10M | -0.34M | -0.05M | -0.19M | 0.56M | 1.94M | 1.80M | -7.97M | 1.26M | 3.10M | 1.76M | -4.93M | 2.73M | 2.75M | 2.51M | -5.57M | -0.10M | 2.20M | 1.56M | -2.83M | 0.94M | 3.42M | 0.70M | -4.24M | 2.55M | 4.45M | 4.26M | -8.65M | 2.81M | 5.34M | 3.61M | -14.54M | -0.30M | 1.15M | 8.78M | 1.80M | 2.73M | -0.54M | 4.28M | -10.70M | 5.57M | 0.53M | 1.64M | -4.82M | 3.73M | 5.40M | 7.25M | -14.89M | 2.32M | 7.80M | 5.96M | -12.56M | 6.73M | 9.12M | 3.71M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| -0.23M | 0.24M | 0.08M | 0.18M | -0.05M | -0.18M | 0.13M | 0.04M | -0.30M | 0.07M | 0.63M | -0.39M | -0.36M | 1.37M | -0.31M | -0.26M | 0.67M | | 0.78M | -0.24M | -0.09M | 0.48M | 0.44M | -0.20M | -0.37M | 0.01M | 1.18M | -1.15M | -0.50M | -0.35M | 1.54M | -0.66M | -0.45M | -0.06M | 1.02M | -0.31M | 0.56M | 0.84M | 0.36M | 0.30M | 0.21M | 0.48M | 0.89M | -0.42M | -0.91M | 2.04M | 0.34M | 0.34M | 0.78M | -0.72M | 2.47M | -0.78M | -0.87M | 2.26M | 0.19M | 0.88M | -0.34M | 0.22M | 3.88M | -3.57M | 0.41M | -0.40M |
|
Capital Expenditures (Quarter)
|
| 1.50M | 0.28M | 0.03M | 0.61M | 0.21M | 0.67M | 0.06M | 1.34M | 0.98M | -2.36M | 0.07M | -0.01M | 0.12M | 2.68M | 0.12M | 0.01M | 4.25M | -3.84M | 0.75M | 0.90M | 0.79M | -1.17M | 2.80M | 1.54M | -4.10M | 7.45M | 1.73M | 1.76M | 1.65M | 1.25M | 0.18M | 3.29M | 1.66M | -4.78M | 0.65M | 0.23M | 1.31M | -1.14M | 0.90M | -0.38M | 3.68M | -3.91M | 0.24M | 0.29M | 0.08M | 0.95M | 3.38M | 4.18M | -5.65M | 14.96M | 0.79M | 4.79M | 3.63M | 2.79M | 2.77M | 2.38M | -3.97M | -0.85M | 1.16M | 3.69M | 2.60M | -6.19M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | 0.09M | -476.00 | | | 0.02M | | | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.40M | 33.40M | | | | | 12.00M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.77M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| 0.85M | 3.45M | 3.65M | 2.40M | 3.11M | 7.35M | 1.44M | 3.36M | 3.30M | 1.30M | 1.55M | 1.34M | 2.00M | 1.30M | 8.43M | 5.32M | 0.86M | 5.00M | 11.90M | 8.56M | 8.71M | 11.43M | 9.80M | 2.60M | 2.20M | 9.60M | 10.55M | 5.80M | 4.25M | 6.00M | 8.20M | 4.80M | 7.54M | 6.85M | 15.66M | 30.50M | 46.82M | 7.50M | 19.16M | 14.57M | 16.25M | 25.32M | 64.91M | 82.97M | 42.16M | 16.32M | 23.10M | 28.65M | 22.60M | 11.17M | 31.32M | 17.00M | 15.50M | | 12.42M | 33.25M | 8.00M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -3.30M | -0.69M | 0.07M | -4.58M | 0.31M | 6.93M | -0.70M | -2.57M | 0.48M | -0.01M | -1.45M | 0.61M | -5.38M | -7.94M | 7.41M | -23.46M | -5.14M | -9.44M | 2.56M | -1.28M | -9.04M | -2.73M | 7.00M | -20.87M | -5.01M | 6.81M | 5.73M | -0.43M | -2.60M | 1.06M | -4.25M | -9.73M | -0.60M | -70.83M | 11.02M | -0.93M | -9.63M | -2.60M | 17.33M | -112.81M | -58.74M | -1.98M | 63.59M | -16.06M | -25.10M | 1.08M | 19.72M | 20.52M | -3.24M | 7.00M | 28.81M | -16.08M | 11.87M | -2.79M | 9.64M | 30.89M | 4.39M | -14.69M | -1.68M | -7.66M | -2.60M | -2.60M |
|
Other financing activities (Quarter)
|
| 0.02M | 0.15M | 0.03M | 0.05M | 0.01M | | 0.03M | 0.05M | 0.00M | 0.05M | 0.03M | 0.07M | 0.00M | 1.22M | 0.10M | 0.07M | 0.01M | | | | | | | | | | | | | 2.34M | 1.11M | 2.18M | 0.83M | 0.42M | 0.30M | 6.22M | 4.26M | -5.79M | -3.36M | 8.50M | 5.47M | 0.00M | -3.90M | 10.16M | -6.26M | 1.17M | | | | | 0.06M | | | -0.06M | 0.86M | 0.14M | -1.00M | | | | 6.25M | -6.25M |
|
Cash from Financing Activities (Quarter)
|
| -0.41M | -0.12M | 4.33M | 0.68M | -0.58M | 0.42M | 3.44M | 0.00M | -0.52M | -0.25M | 27.14M | -0.08M | -0.51M | 0.28M | 60.74M | 0.77M | -0.05M | 4.42M | 1.82M | 5.09M | 5.14M | 1.91M | 0.79M | 26.13M | 0.12M | 0.65M | -1.22M | 3.31M | 0.88M | -0.21M | 13.06M | 3.41M | -0.43M | 84.13M | -8.97M | 1.70M | 20.29M | 1.35M | -7.83M | 191.07M | -0.30M | 6.45M | -10.71M | 2.82M | -2.26M | 2.51M | -10.50M | 1.86M | -0.41M | 1.98M | -5.52M | 2.99M | 0.13M | 2.36M | -7.86M | 2.85M | -0.33M | 1.74M | -10.32M | 3.42M | 5.98M | 2.10M |
|
Exchange Rate Effect (Quarter)
|
| 0.06M | -0.03M | -0.07M | -0.04M | -0.05M | 0.10M | 0.00M | 0.01M | 0.05M | 0.01M | -0.08M | -0.02M | -0.01M | -0.21M | -0.01M | 0.01M | -0.05M | -0.11M | -0.23M | 0.05M | -0.00M | -0.05M | 0.15M | -0.08M | 0.01M | -0.13M | -0.01M | 0.04M | 0.02M | -0.02M | 0.04M | -0.11M | -0.05M | -0.06M | -0.12M | 0.01M | -0.14M | 0.08M | -0.13M | 0.04M | 0.09M | 0.14M | -0.13M | 0.01M | -0.14M | -0.12M | -0.11M | -0.20M | -0.30M | 0.25M | 0.03M | -0.03M | -0.17M | 0.11M | -0.11M | -0.06M | 0.24M | -0.49M | 0.20M | 0.54M | -0.03M | 0.04M |
|
Change in Cash (Quarter)
|
| -3.33M | 0.71M | 3.46M | -3.57M | -0.68M | 6.33M | 1.66M | -2.76M | -0.46M | -0.45M | 23.03M | 0.26M | -5.22M | -10.93M | 53.75M | -26.66M | -6.45M | -7.14M | -4.83M | 6.43M | -1.27M | -4.95M | -3.00M | -0.85M | -3.81M | 8.10M | -5.05M | 1.86M | -1.57M | 2.37M | -0.58M | -7.36M | 4.13M | 14.23M | -11.51M | 4.53M | 7.93M | -4.70M | -6.72M | 66.76M | -55.14M | 8.56M | 43.44M | -17.76M | -27.73M | 3.77M | -15.51M | 26.41M | -5.73M | 9.28M | 19.24M | -10.10M | 13.36M | 3.71M | -19.34M | 41.07M | 24.30M | -7.61M | -22.84M | 17.91M | 30.07M | 19.56M |
|
Free Cash Flow (Quarter)
|
| -1.18M | 1.25M | -0.90M | -0.24M | -0.57M | -1.80M | -1.14M | -1.54M | -1.44M | 2.17M | -2.65M | -0.25M | 0.55M | -5.74M | -14.52M | -3.99M | -5.47M | 1.83M | -9.72M | 1.68M | 1.84M | -2.92M | -13.73M | -7.56M | 5.17M | -6.69M | -11.27M | -2.82M | -1.52M | 0.28M | -9.61M | -4.23M | 3.56M | 5.76M | -14.09M | 3.52M | -3.90M | -2.39M | -16.99M | -11.17M | 0.13M | 7.86M | -9.55M | -4.82M | -0.31M | -0.65M | -28.01M | 0.04M | 3.86M | -14.92M | -4.87M | -1.78M | -2.11M | 1.24M | -23.79M | 5.00M | 23.98M | 6.69M | -12.18M | 17.93M | 24.11M | 26.21M |
|
Net Cash Flow (Quarter)
|
| -3.39M | 0.73M | 3.53M | -3.54M | -0.63M | 6.23M | 1.66M | -2.76M | -0.51M | -0.46M | 23.11M | 0.28M | -5.21M | -10.72M | 53.75M | -26.67M | -6.40M | -7.03M | -4.59M | 6.38M | -1.27M | -4.90M | -3.15M | -0.77M | -3.81M | 8.23M | -5.04M | 1.82M | -1.59M | 2.38M | -0.62M | -7.25M | 4.18M | 14.29M | -11.39M | 4.51M | 8.07M | -4.78M | -6.59M | 66.71M | -55.23M | 8.43M | 43.56M | -17.77M | -27.59M | 3.88M | -15.41M | 26.61M | -5.43M | 9.03M | 19.22M | -10.07M | 13.52M | 3.60M | -19.23M | 41.12M | 24.06M | -7.12M | -23.03M | 17.37M | 30.09M | 19.52M |