|
Net Income (Quarter)
|
0.15M | 0.34M | -0.11M | 0.02M | 0.02M | -0.04M | -0.08M | -0.06M | 0.03M | 0.30M | -0.30M | 0.06M | 0.04M | 0.07M | 0.14M | -0.37M | -0.71M | -1.26M | -0.92M | -1.59M | -1.76M | -2.18M | -0.73M | -0.58M | -0.33M | -0.13M | -2.80M | -0.05M | -0.54M | -0.61M | -0.95M | -1.26M | -1.32M | -1.65M | -6.36M | -0.72M | 15.19M | 0.00M | -0.08M | -0.32M | -0.40M | -0.08M | | -0.32M | -0.27M | -0.37M | -11.22M | -1.30M | -1.54M | -1.10M | -5.21M | -0.55M | -1.64M | -1.91M | -11.33M | -0.65M | -1.25M | 0.97M | -3.70M | -2.53M | -2.24M | -0.43M |
|
Depreciation and Depletion (Quarter)
|
| | | | | -0.02M | 0.01M | | | 0.00M | 0.02M | 0.01M | 0.02M | 0.02M | 0.03M | 0.03M | 0.05M | 0.04M | 0.14M | 0.07M | 0.08M | 0.07M | 0.07M | 0.08M | 0.10M | 0.05M | 0.05M | 0.04M | 0.03M | 0.03M | 0.03M | 0.01M | 0.01M | 0.01M | -0.04M | | 197.00 | 368.00 | 350.00 | 350.00 | 350.00 | 350.00 | 760.00 | 572.00 | 572.00 | 0.10M | 0.38M | 0.38M | 0.41M | 0.42M | 0.40M | 0.00M | 0.00M | 0.05M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M |
|
Share-based Compensation (Quarter)
|
| 0.04M | 0.04M | 0.08M | 0.08M | 0.08M | 0.06M | 0.06M | 0.05M | 0.05M | 0.12M | 0.13M | 0.13M | 0.13M | 0.13M | 0.14M | 0.14M | 0.17M | 0.14M | 0.64M | 0.49M | 0.51M | | | | | | | | | | | | | | 0.03M | 0.03M | | | | 0.00M | 0.01M | | | | | | | | | | | 1.16M | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| 0.19M | -0.20M | 0.00M | -0.00M | -0.01M | -0.03M | -0.01M | 0.03M | -0.01M | 0.04M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | -5.29M | -0.27M | -0.20M | -0.00M | 69.00 | -0.01M | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | -0.03M | | | 0.05M | 0.08M | | | | | -0.64M | | | | -0.44M | 0.44M | -203.00 | 0.42M | -902.00 | | | -0.01M | 0.31M | | | | -1.05M | | | 6.32M | 3.16M | | | 0.21M | | | | 0.18M | -0.05M | 0.09M | | -0.04M | -0.01M | 0.01M | | | | | | 100.00 | 1.96M | 3.23M | 3.13M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | 0.00M | -0.01M | | | 0.02M | -0.09M | 0.06M | | | | 0.00M | 0.03M | -0.04M | 0.02M | 0.05M | 0.12M | -0.20M | -0.01M | 0.11M | 0.28M | 0.02M | -0.03M | 0.28M | -0.00M | 0.00M | 0.01M | -0.07M | -0.07M | -0.24M | -0.10M | 0.13M | -0.02M | 0.04M | 0.02M | | 0.11M | 0.02M | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.16M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| -0.43M | 0.07M | -0.31M | -0.07M | -0.27M | 0.01M | -0.06M | 0.06M | 0.10M | 0.02M | 0.12M | 0.21M | 0.31M | 0.11M | -0.60M | -0.17M | -1.33M | -0.52M | -0.42M | -1.43M | -0.69M | 0.45M | 0.22M | -0.77M | 0.38M | 0.49M | -0.66M | -0.11M | -0.18M | -0.51M | -1.10M | -0.79M | -0.88M | 1.60M | -0.26M | -0.46M | -0.51M | -5.74M | -0.03M | -0.11M | -0.19M | -0.14M | -0.23M | -0.19M | 0.16M | -0.09M | -0.04M | -1.27M | -0.08M | -0.03M | -0.59M | 0.02M | -3.20M | -1.21M | 0.20M | 0.08M | 0.03M | 0.13M | 0.01M | 1.57M | -1.62M |
|
Amortizatization of Intangibles (Quarter)
|
| | | 0.03M | 0.04M | 0.03M | 0.04M | 0.05M | 0.02M | 0.02M | 0.01M | 0.01M | 0.00M | | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.14M | 0.06M | 0.05M | -0.04M | 0.06M | 0.06M | 0.06M | -0.16M | | | | | | | | | | | | | | | -0.03M | 0.08M | 0.00M | 0.10M | -0.10M | 0.55M | 0.01M | 0.02M | 0.16M | 0.22M | 0.15M | 0.18M | 0.15M | -1.23M | 0.28M | -0.28M | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.05M | 0.11M | 0.06M | 0.06M | 0.06M | 0.07M | 0.20M | 0.05M | 0.05M | -0.16M | 0.31M | 0.76M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 759.00 | 0.00M | | 0.00M | 0.03M | 0.04M | 0.23M | | 0.02M | 0.16M | | 0.16M | 0.16M | 0.15M | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.03M | -0.04M | 0.02M | 0.01M | 0.00M | -0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.07M | 0.26M | 0.32M | 0.31M | 0.43M | 0.40M | 0.39M | 0.27M | 0.27M | 0.26M | 0.29M | -0.03M | 0.24M | 0.17M | 0.22M | 0.23M | 0.09M | 0.12M | 0.23M | 0.12M | 0.14M | 0.01M | -0.01M | 368.00 | 0.04M | 350.00 | 349.00 | 526.00 | 584.00 | 572.00 | 572.00 | 0.10M | 0.28M | 0.38M | 0.41M | 0.42M | 0.40M | 0.00M | 0.00M | 0.05M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M |
|
Change in Receivables (Quarter)
|
| 0.00M | 0.09M | 0.15M | 0.01M | 0.11M | 0.01M | 0.03M | 0.02M | 0.18M | 0.08M | 0.16M | 0.04M | 0.19M | 0.02M | 0.34M | 0.19M | 0.15M | 0.18M | 751.00 | 0.33M | 0.23M | -0.30M | 0.28M | -0.13M | 0.26M | -0.06M | 0.10M | -0.13M | 0.23M | 0.15M | -0.07M | -0.06M | -0.63M | -0.07M | 0.19M | -0.14M | 0.18M | 0.00M | -0.04M | 0.01M | 0.02M | 0.05M | 0.12M | -0.19M | 0.09M | 0.33M | 0.22M | -0.32M | 0.01M | 0.02M | 0.01M | -0.02M | 0.52M | -1.60M | -1.03M | -0.16M | 3.76M | -4.55M | -0.19M | -0.92M | 1.60M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | -0.08M | 0.01M | 0.01M | -0.33M | -0.18M | -0.06M | -0.03M | -0.04M | -0.02M | | | 1.86M | -0.07M | -0.12M | 0.19M | 2.37M | -0.86M | -0.20M | -1.20M | 0.44M |
|
Change in Accured Expenses (Quarter)
|
| -0.00M | 0.08M | 0.01M | -0.08M | 0.00M | 0.19M | 196.00 | 0.13M | -0.13M | -0.01M | -0.07M | 0.02M | 0.22M | 0.24M | -0.21M | 0.22M | -0.32M | -0.16M | 0.46M | -0.01M | -1.69M | 2.27M | 0.18M | -0.54M | -0.08M | -0.01M | -0.86M | 0.11M | 0.11M | 0.03M | -0.31M | 0.72M | -0.83M | 0.64M | 0.16M | -0.00M | 0.03M | 0.20M | 0.21M | 0.28M | 0.15M | 0.11M | 0.05M | 0.09M | 0.38M | 1.03M | 1.09M | -0.55M | 0.27M | 0.46M | 0.25M | 0.10M | 0.99M | 1.02M | 1.88M | 1.12M | 2.00M | 2.01M | 1.59M | 2.15M | -1.32M |
|
Other Working Capital Changes (Quarter)
|
| 0.00M | 0.01M | -0.00M | 0.01M | -0.03M | 0.02M | -0.04M | 0.04M | -0.00M | -0.01M | -22.00 | 0.03M | -0.01M | 0.04M | -0.01M | -0.03M | 0.05M | 0.11M | -0.01M | 0.20M | -0.38M | 0.22M | 0.01M | 0.24M | -0.26M | -0.01M | 0.14M | 0.23M | -0.35M | 532.00 | -0.03M | 0.02M | -958.00 | 0.16M | -0.20M | 0.23M | -0.02M | 0.01M | 439.00 | 89.00 | 0.03M | -0.04M | 0.11M | -0.14M | 0.02M | 0.02M | 0.01M | -0.02M | -0.00M | -0.10M | 0.01M | 0.00M | 0.07M | -0.12M | -0.48M | 0.23M | -0.02M | -0.10M | -0.09M | 0.09M | 388.00 |
|
Capital Expenditures (Quarter)
|
| | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.05M | 0.02M | 0.16M | 0.34M | 0.15M | 0.16M | 0.02M | 0.40M | 0.04M | 0.07M | 0.84M | 0.48M | 0.47M | 0.56M | -1.01M | | 0.01M | 0.02M | 1.31M | 0.37M | 0.01M | 0.38M | 0.38M | -1.09M | | | | 1.00 | | | | | | | 0.01M | | 0.01M | 0.16M | -0.04M | | | | | | 0.01M | 0.02M | 0.01M | | 0.05M | 0.05M | 0.05M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.00M | 0.00M | 875.00 | 795.00 | | | 100.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | 0.02M | 0.02M | | | | | 0.15M | | 0.02M | 0.06M | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | -0.01M | 0.01M | 0.01M | -0.02M | -0.01M | -0.01M | -0.01M | 0.18M | 0.03M | -0.03M | 0.04M | -0.42M | -0.24M | -0.19M | -0.31M | -0.38M | -0.44M | -0.22M | -0.26M | -0.62M | -0.48M | -0.47M | -0.56M | -0.59M | -0.39M | -0.52M | -0.40M | -0.47M | -0.39M | -0.39M | -0.39M | -0.38M | -0.23M | | | 20.89M | -20.89M | | | -0.01M | -0.20M | -0.04M | 0.04M | 0.05M | -0.03M | -0.01M | -0.16M | 0.04M | -0.21M | | 0.61M | -0.03M | | -0.01M | -0.02M | -0.01M | -0.02M | -0.05M | -0.05M | -0.05M |
|
Other financing activities (Quarter)
|
| -0.01M | | | | | | | | | | | | | | 0.04M | | | 0.01M | 0.00M | | 0.14M | | 0.13M | -322.00 | 0.17M | | | | | | | | | | 0.14M | -14.01M | | | | | | | | | | | | | -422.00 | -0.02M | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 0.29M | 0.07M | 0.50M | -0.07M | 0.23M | 0.02M | 0.03M | -0.08M | -0.14M | -0.04M | 0.04M | 0.30M | 0.23M | 0.26M | 0.76M | 0.77M | 1.69M | 0.71M | 1.01M | 0.60M | 1.42M | 0.42M | 0.43M | 1.15M | -0.05M | 0.98M | 0.01M | 0.11M | 1.15M | 0.43M | 2.11M | 1.43M | 2.05M | -0.84M | 0.14M | -14.01M | 14.34M | -13.93M | -0.03M | 0.40M | -0.01M | 0.41M | 0.27M | 0.05M | -0.10M | 0.11M | -0.01M | 1.44M | 0.02M | 0.15M | 0.59M | 0.40M | 3.92M | -0.45M | -0.12M | 0.02M | -0.00M | -0.00M | -0.03M | -0.03M | -0.02M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.03M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | -0.00M | -66.00 | 228.00 | | 0.00M | 0.00M | -0.00M | -0.01M | -0.01M | 0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.02M | 0.00M | 0.02M | 0.01M | 0.00M | 0.02M | -0.03M | -0.01M | -0.02M | 0.00M | -0.00M | -0.01M | 0.01M | -0.00M | -171.00 | 0.00M | 912.00 | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| 0.05M | -0.15M | 0.20M | -0.13M | -0.08M | 0.03M | -0.04M | -0.02M | 0.14M | 0.04M | 0.13M | 0.55M | 0.12M | 0.13M | -0.03M | 0.29M | -0.03M | -0.26M | 0.36M | -1.09M | 0.12M | 0.39M | 0.17M | -0.20M | -0.26M | 1.07M | -1.17M | -0.39M | 0.51M | -0.47M | 0.64M | 0.22M | 0.79M | -1.78M | 0.52M | 0.71M | -0.33M | -0.87M | -0.06M | -0.17M | 0.25M | 0.05M | 0.01M | -0.10M | 0.12M | -0.01M | -0.06M | 0.01M | -0.02M | -0.10M | 0.01M | 1.03M | 0.69M | -1.66M | 0.07M | 0.07M | 0.02M | 0.11M | -0.07M | 1.49M | -1.69M |
|
Free Cash Flow (Quarter)
|
| -0.43M | 0.06M | -0.32M | -0.08M | -0.30M | -0.01M | -0.06M | 0.06M | 0.08M | 986.00 | 0.07M | 0.19M | 0.15M | -0.23M | -0.75M | -0.33M | -1.35M | -0.91M | -0.47M | -1.50M | -1.52M | -0.03M | -0.26M | -1.33M | 1.39M | 0.49M | -0.67M | -0.14M | -1.50M | -0.88M | -1.11M | -1.17M | -1.25M | 2.69M | -0.26M | -0.46M | -0.51M | -5.74M | -0.03M | -0.11M | -0.19M | -0.14M | -0.23M | -0.19M | 0.16M | -0.09M | -0.05M | -1.43M | -0.04M | -0.03M | -0.59M | 0.02M | -3.20M | -1.21M | 0.20M | 0.06M | 0.02M | 0.13M | -0.04M | 1.52M | -1.67M |
|
Net Cash Flow (Quarter)
|
| -0.14M | 0.13M | 0.20M | -0.13M | -0.07M | 0.02M | -0.04M | -0.02M | 0.14M | -0.00M | 0.13M | 0.55M | 0.12M | 0.13M | -0.03M | 0.29M | -0.03M | -0.25M | 0.36M | -1.09M | 0.12M | 0.39M | 0.18M | -0.18M | -0.25M | 1.08M | -1.17M | -0.41M | 0.50M | -0.47M | 0.62M | 0.25M | 0.79M | 0.52M | -0.12M | -14.47M | 34.72M | -40.57M | -0.06M | 0.29M | -0.21M | 0.07M | 0.01M | -0.10M | 0.12M | -0.01M | -0.06M | 0.01M | -0.02M | -0.10M | 0.01M | 1.03M | 0.69M | -1.66M | 0.07M | 0.07M | 0.02M | 0.11M | -0.07M | 1.49M | -1.69M |