|
Net Income (Quarter)
|
2.67M | 2.38M | -5.09M | 0.14M | -0.27M | 1.20M | -3.71M | -1.08M | 1.06M | -0.10M | -6.17M | 2.04M | -1.12M | -7.15M | -5.01M | -4.83M | -10.43M | -2.43M | -4.73M | 2.63M | -4.11M | 4.85M | 1.42M | -37.17M | -1.29M | 4.14M | -12.95M | 0.97M | -0.81M | 5.86M | -2.49M | 5.67M | 12.37M | 6.16M | -8.50M | 4.71M | -0.99M | 6.42M | 0.88M | 6.20M | 1.30M | -1.11M | -3.19M | -10.91M | 28.70M | -1.77M | 29.32M | -1.46M | -0.02M | 3.06M | 3.17M | -0.30M | 0.49M | -0.27M | -0.14M | -0.03M | -2.47M | -0.10M | 0.05M | -0.01M |
|
Depreciation and Depletion (Quarter)
|
0.01M | 0.00M | -0.00M | | 0.01M | 0.03M | 0.02M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.10M | 0.12M | 0.11M | 0.07M | 0.10M | 0.10M | 0.10M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
0.02M | 0.20M | -0.11M | 0.22M | 0.63M | 0.68M | 0.96M | 0.97M | 0.81M | 0.96M | 1.13M | 1.06M | 1.02M | 1.84M | 1.72M | 4.93M | 2.27M | 1.24M | 1.60M | 1.24M | 1.16M | 1.21M | 1.13M | 1.16M | 1.32M | 1.24M | 0.73M | 1.83M | 1.42M | 1.35M | 1.26M | 1.08M | 0.84M | 0.45M | 0.32M | 0.34M | -0.00M | 0.48M | 0.40M | 0.45M | -0.20M | 0.59M | 0.56M | 0.49M | 1.26M | 0.84M | 0.73M | 0.71M | 0.74M | 0.85M | 0.76M | 0.65M | 0.53M | 0.75M | 0.46M | 0.57M | 0.57M | 0.74M | 0.61M | 0.59M |
|
Deferred Taxes (Quarter)
|
0.16M | -0.40M | 0.81M | | -1.25M | 0.09M | -1.21M | 5.71M | -0.08M | | | | | | | | -0.54M | | | 0.10M | -0.10M | | | | | | | | 0.18M | 0.11M | | | -13.60M | 2.44M | -1.67M | 0.81M | 1.88M | 2.35M | 0.18M | 2.30M | 2.22M | 0.23M | 2.74M | -0.09M | -2.98M | -0.09M | 7.11M | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.21M | 0.39M | 4.84M | 43.65M | 0.14M | 1.50M | 6.51M | 6.53M | 9.71M | 5.96M | 3.79M | -7.92M | 4.21M | 2.80M | 1.56M | 1.91M | 1.83M | 0.44M | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | -0.04M | 0.00M | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | 0.16M | | | | 0.17M | | | | 0.17M | | | | 0.20M | | | | 0.20M | | | | 0.14M | | | |
|
Gains from Investment Securities (Quarter)
|
| 1.43M | | | 2.04M | 1.14M | 0.91M | 0.88M | -2.54M | 0.76M | 1.06M | 0.52M | 1.98M | | | | | | | | -0.08M | 0.06M | | 2.91M | -2.23M | | | | 2.69M | 0.02M | | 0.64M | 1.00M | 0.20M | | 0.00M | -0.02M | 20.00 | | -0.38M | 1.20M | 0.12M | | 0.25M | | 0.01M | | 0.29M | 0.38M | 0.03M | 0.30M | | 0.13M | 0.01M | 0.00M | 0.40M | 0.42M | 0.01M | | |
|
Asset Writedowns and Impairment (Quarter)
|
0.07M | | | | | | | | | | | | | | | | 0.00M | 0.01M | -0.01M | -0.01M | -0.01M | -0.00M | | | 0.00M | 0.03M | 0.16M | 0.21M | 0.37M | 0.29M | 2.29M | 0.45M | 0.29M | 0.07M | 0.24M | 0.14M | -0.05M | 0.19M | 0.80M | 1.22M | 0.64M | 0.43M | 0.66M | 6.65M | 0.34M | 0.39M | 0.90M | 0.83M | -0.05M | 0.57M | 0.80M | 0.35M | -0.57M | 0.73M | 0.12M | 0.08M | | 0.31M | 0.04M | 0.01M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | | | | 1.06M | | | | 0.80M | | | | 0.32M | | | | 1.83M | | | | 2.53M | | | | | | | |
|
Cash from Operations (Quarter)
|
2.03M | 1.78M | 4.03M | | -2.36M | 2.06M | -0.21M | -0.70M | -2.16M | -0.83M | 2.20M | -2.05M | 1.90M | -29.72M | 22.62M | -0.99M | -11.01M | -9.29M | 5.83M | 4.02M | -3.64M | 9.12M | 4.17M | -1.69M | 3.94M | 3.59M | -7.07M | 6.67M | 6.18M | 8.64M | 3.43M | 8.17M | -0.86M | 7.02M | -3.15M | 12.06M | -0.18M | -2.72M | 16.36M | 10.40M | -0.92M | -5.74M | 3.70M | 2.13M | 68.30M | 18.20M | 9.35M | 25.55M | 27.59M | 1.52M | 18.72M | 12.32M | 29.92M | 8.72M | 24.62M | 15.84M | 11.09M | 15.35M | -1.16M | 16.21M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.01M | 0.00M | -0.00M | | 0.01M | 0.03M | 0.02M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.10M | 0.12M | 0.11M | 0.07M | 0.10M | 0.10M | 0.10M | 0.29M | 0.47M | 0.57M | 0.49M | 0.61M | 0.59M | 0.59M | 0.46M | 0.42M | 0.92M | 0.93M | 0.94M | 0.83M | 0.83M | 0.72M | 0.67M | 0.74M | 0.38M | 0.32M | 0.10M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.12M | 0.10M | 0.10M | 0.18M | 0.22M | 0.20M | 0.23M | 0.24M | 0.23M | 0.23M | 0.25M |
|
Change in Receivables (Quarter)
|
-10.73M | 4.51M | 6.48M | | -1.28M | 2.92M | -0.22M | 6.87M | 5.14M | 6.49M | -11.92M | 3.63M | 4.48M | 33.45M | -46.45M | -4.64M | 6.45M | 8.12M | -14.58M | 2.73M | -0.50M | 0.59M | 2.03M | 3.28M | 0.13M | -1.63M | 2.46M | -3.11M | 10.30M | -3.89M | -9.20M | 6.44M | -1.17M | 3.55M | -6.47M | 4.52M | 10.43M | -3.72M | -3.13M | 4.02M | 5.11M | 5.20M | -4.58M | 11.81M | -12.01M | 2.37M | -2.07M | 4.03M | 12.01M | 10.64M | -6.17M | 2.80M | 1.87M | -1.09M | -5.47M | -3.45M | 12.23M | 2.67M | -2.35M | -1.92M |
|
Change in Inventory (Quarter)
|
1.70M | -3.22M | 0.26M | | 1.31M | -3.09M | 0.71M | 1.08M | -0.13M | -2.38M | 1.58M | 1.62M | -0.13M | -2.69M | 4.07M | 4.26M | 2.19M | -2.65M | 1.41M | 1.68M | -0.17M | -4.64M | 0.51M | -0.46M | -1.14M | 0.93M | -2.20M | 0.14M | -0.88M | 1.69M | 2.09M | 0.15M | 0.84M | -0.21M | 1.17M | -1.23M | 7.00M | 1.43M | -3.36M | -1.29M | 3.52M | 2.09M | -3.37M | 8.00M | -5.93M | 1.15M | -2.82M | 2.47M | -2.80M | 3.63M | -1.16M | 3.64M | 2.60M | 2.19M | -8.81M | 2.02M | 3.68M | 1.54M | 3.14M | 4.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | | | | 0.19M |
|
Change in Accured Expenses (Quarter)
|
8.29M | | -2.74M | | -1.59M | -0.14M | 1.92M | -1.96M | 6.46M | -0.15M | -0.15M | 0.22M | 6.96M | 7.62M | -19.28M | 0.53M | 5.41M | 4.51M | -4.88M | -0.09M | 4.80M | -0.25M | -0.07M | -8.78M | -0.46M | -0.06M | 10.19M | -1.28M | -8.75M | -0.09M | 0.02M | -0.06M | 0.16M | -0.10M | 2.45M | -2.43M | 5.59M | -0.24M | -0.04M | 0.02M | 0.14M | -0.07M | 0.12M | 7.29M | -10.79M | -0.39M | 0.01M | 2.95M | -2.94M | -2.05M | 2.03M | 10.98M | 12.02M | -5.69M | -12.46M | 5.78M | 12.37M | 0.98M | 4.40M | 6.28M |
|
Change in Taxes (Quarter)
|
-1.09M | 0.12M | -0.94M | | 0.96M | 0.59M | -1.00M | -1.30M | 0.33M | 0.84M | -0.09M | -0.06M | 0.14M | -2.09M | 0.26M | 0.03M | 0.26M | 0.06M | -0.04M | 0.65M | -0.28M | 0.70M | 0.29M | 0.45M | 0.06M | 0.87M | -2.61M | 0.42M | 1.10M | 0.75M | -1.66M | 0.68M | -0.51M | 0.46M | -0.97M | 1.07M | -0.43M | 0.21M | 0.41M | -0.66M | 0.34M | -0.77M | 1.39M | 3.64M | 3.64M | 6.56M | -4.76M | 6.21M | 5.05M | 5.00M | -16.59M | 5.01M | -9.31M | 2.91M | -0.55M | 3.93M | -3.79M | 4.40M | -5.78M | 2.44M |
|
Other Working Capital Changes (Quarter)
|
1.33M | -0.18M | -0.86M | | 0.81M | -0.84M | -1.26M | 2.50M | -1.04M | -1.75M | -0.33M | 1.43M | 0.89M | 1.03M | -1.22M | 1.34M | 1.16M | 2.65M | 0.29M | -2.71M | 2.12M | -0.44M | -0.07M | -2.43M | 0.08M | 1.85M | 0.55M | -0.27M | -0.10M | -2.90M | 2.91M | -2.42M | 2.96M | 1.04M | 1.03M | 1.31M | 8.89M | 1.36M | -1.58M | -1.94M | 6.18M | 1.45M | 1.94M | -1.67M | -1.03M | 1.90M | 0.53M | 1.21M | 1.95M | -1.14M | 0.20M | -1.70M | 8.73M | -0.51M | -3.97M | 2.68M | -3.53M | -0.39M | 0.53M | 0.48M |
|
Capital Expenditures (Quarter)
|
0.03M | 0.00M | -0.02M | | 0.13M | 0.01M | 0.04M | 0.01M | 0.03M | 0.01M | 0.07M | 0.22M | 0.01M | 0.11M | 0.65M | 0.49M | 0.18M | 4.31M | 6.59M | 6.87M | -17.44M | 8.03M | 4.73M | -12.31M | 12.44M | 0.22M | 3.09M | -0.06M | 0.04M | 0.34M | 0.03M | 0.20M | 0.01M | 0.33M | 0.00M | 0.01M | 0.06M | 0.01M | 0.09M | 0.03M | 0.04M | 0.02M | 0.06M | 0.08M | -0.03M | 0.06M | 0.00M | 1.00M | -0.04M | 0.10M | 0.46M | 0.32M | 0.48M | 1.21M | 0.36M | 2.46M | 2.67M | 1.77M | -1.77M | 5.76M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | | | | | | | 0.04M | 2.62M | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | 0.56M | 0.06M | 0.16M | 0.07M | | 0.10M | 0.60M | | 8.00M | | | | 0.46M | | | | | 1.85M | | | 0.19M | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.83M | -27.61M | 5.50M | -0.15M | 0.10M | 0.18M | 2.30M | 7.45M | | | | | 0.05M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | 4.00M | 2.53M | -4.33M | 8.23M | 2.60M | | 1.73M | | | | | | | | | | | | | | | | | | 0.12M | 0.16M | -0.15M | | | | 0.00M | | 0.01M | | 0.00M | | 0.02M | | | | 0.34M | 7.67M | -7.99M | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-1.52M | -1.30M | 1.64M | | -2.60M | -1.15M | -8.43M | -7.93M | -0.24M | 3.23M | -1.72M | 2.38M | -0.11M | 2.49M | -0.70M | -3.42M | -0.21M | -4.60M | -6.61M | -11.14M | -9.28M | -8.18M | -1.05M | 8.54M | -8.84M | -1.00M | -4.84M | -7.49M | -3.20M | -0.23M | -0.77M | -2.27M | 0.33M | -2.23M | 0.16M | -0.92M | -2.78M | -0.01M | -1.88M | 0.02M | -1.16M | -1.01M | 4.49M | -0.83M | 0.03M | -1.63M | -50.05M | 47.83M | -1.39M | -4.16M | 2.60M | 3.39M | -11.83M | -5.84M | -1.30M | -4.40M | -4.49M | -2.09M | -5.16M | -3.13M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | | | | |
|
Cash from Financing Activities (Quarter)
|
11.47M | 3.21M | -88.94M | | 83.30M | -1.28M | -11.91M | -1.16M | -0.08M | -0.29M | -0.31M | -0.45M | 0.12M | -0.28M | -0.57M | 23.22M | -2.82M | -1.93M | 0.57M | -0.35M | 3.29M | -1.98M | -1.93M | -3.69M | -2.09M | -2.07M | -0.77M | -3.07M | -2.23M | -2.23M | 3.75M | -3.17M | -2.50M | -4.49M | -1.65M | -5.71M | -3.78M | 0.53M | -9.10M | -2.93M | -3.70M | -0.37M | -2.81M | -2.02M | -0.48M | -2.38M | -8.78M | -3.56M | -10.81M | -3.27M | -6.32M | -2.92M | -2.64M | -7.73M | -4.59M | -6.14M | 2.71M | -4.38M | -4.74M | -5.65M |
|
Dividends Paid - Common (Quarter)
|
1.10M | | | | | 1.15M | 1.91M | 1.15M | | 0.21M | 0.31M | 0.30M | -0.78M | 0.31M | 0.30M | 0.37M | 1.84M | 1.84M | 1.85M | 0.37M | 0.37M | 1.85M | 1.85M | 1.85M | 1.85M | 2.22M | 2.22M | 2.23M | 2.23M | 2.23M | 2.25M | 2.39M | 2.39M | 2.38M | 2.43M | 2.41M | 2.38M | 0.37M | 4.58M | 2.59M | 2.60M | 0.37M | 0.37M | 0.37M | 0.37M | 2.30M | 2.37M | 2.23M | 2.26M | 2.11M | 2.65M | 2.06M | 2.06M | 2.12M | 2.03M | 2.02M | 2.04M | 2.03M | 2.01M | 2.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | 0.01M | -0.02M | 0.00M | 0.37M | 0.13M | 0.01M | 0.14M | 0.13M | -0.02M | 0.11M | -0.37M | -0.31M | -0.06M | 0.19M | -0.16M | 0.03M | 0.15M | -0.22M | 0.27M | -0.13M | 0.32M | -0.03M | -0.21M | 0.09M | -0.02M | -0.06M | 0.04M | 0.03M | -0.04M | 0.05M | | -0.01M | 0.02M | -0.01M | -0.01M | -0.27M | -0.07M | 0.01M | -0.17M | 0.19M | 0.03M | -0.15M | 0.10M | 0.03M | -0.01M | -0.03M | 0.10M | -0.12M | 0.07M | -0.21M | 0.02M | 0.13M | -0.08M | 0.02M | -0.01M |
|
Change in Cash (Quarter)
|
11.98M | 3.69M | -83.28M | | 78.34M | -0.36M | -20.57M | -9.78M | -2.11M | 2.24M | 0.17M | 0.02M | 2.04M | -27.53M | 21.45M | 18.44M | -14.34M | -15.87M | -0.02M | -7.62M | -9.59M | -0.89M | 0.97M | 3.43M | -7.11M | 0.84M | -12.70M | -4.11M | 0.84M | 6.16M | 6.35M | 2.77M | 28.92M | 0.27M | -4.59M | 5.43M | -6.75M | -2.17M | 5.37M | 7.47M | -6.05M | -11.99M | 6.37M | 2.94M | 68.04M | -7.47M | -27.93M | 25.98M | 15.28M | 3.79M | 5.25M | 32.35M | 19.50M | -0.57M | 14.30M | 13.90M | 11.34M | 8.80M | -8.77M | 5.15M |
|
Free Cash Flow (Quarter)
|
2.00M | 1.77M | 4.04M | | -2.49M | 2.05M | -0.25M | -0.71M | -2.19M | -0.85M | 2.13M | -2.27M | 1.89M | -29.83M | 21.96M | -1.49M | -11.18M | -13.59M | -0.77M | -2.84M | 13.80M | 1.09M | -0.56M | 10.62M | -8.49M | 3.37M | -10.15M | 6.73M | 6.14M | 8.29M | 3.40M | 7.96M | -0.87M | 6.69M | -3.15M | 12.05M | -0.25M | -2.72M | 16.27M | 10.37M | -0.96M | -5.76M | 3.64M | 2.06M | 68.33M | 18.14M | 9.35M | 24.55M | 27.62M | 1.42M | 18.26M | 12.00M | 29.43M | 7.51M | 24.26M | 13.38M | 8.42M | 13.58M | 0.61M | 10.44M |
|
Net Cash Flow (Quarter)
|
11.98M | 3.69M | -83.28M | | 78.34M | -0.36M | -20.55M | -9.78M | -2.48M | 2.10M | 0.17M | -0.11M | 1.91M | -27.52M | 21.34M | 18.82M | -14.04M | -15.81M | -0.21M | -7.47M | -9.63M | -1.04M | 1.20M | 3.16M | -6.98M | 0.52M | -12.67M | -3.90M | 0.75M | 6.17M | 6.41M | 2.73M | -3.04M | 0.30M | -4.64M | 5.43M | -6.74M | -2.19M | 5.38M | 7.49M | -5.78M | -7.12M | 5.38M | -0.71M | 67.85M | 14.20M | -49.47M | 69.81M | 15.39M | -5.92M | 14.99M | 12.79M | 15.44M | -4.86M | 18.72M | 5.31M | 9.31M | 8.88M | -11.06M | 7.42M |