|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.90M | -25.22M | -20.39M | -14.54M | 51.63M | -4.88M | -27.90M | 4.22M | 3.77M | 7.51M | -100.98M | 9.94M | 4.54M | 2.86M | -1.64M | 3.73M | 1.58M | 5.94M | -22.10M | -9.86M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | 0.71M | 0.68M | 0.52M | 0.35M | 0.22M | 12.28M | 0.21M | 0.09M | 0.10M | 6.88M | 0.01M | 0.02M | 0.24M | 0.57M | 0.51M | 0.91M | 1.15M | 4.60M | 2.58M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33M | -0.23M | -0.20M | -0.40M | -0.31M | -0.10M | | -0.59M | -0.19M | -0.30M | -0.53M | -0.09M | -0.74M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.24M | 1.30M | 2.60M | 2.78M | 1.31M | 8.91M | 17.04M | 0.46M | | | -5.29M | -4.29M | 0.00M | 18.55M | 2.08M | 3.36M | 17.81M | 0.02M | -0.00M | 0.21M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34M | 5.30M | 3.90M | 1.31M | 1.38M | 4.33M | 12.67M | 7.31M | 7.41M | 7.61M | 444.20M | 0.10M | 18.09M | 4.70M | 190.38M | 10.80M | 15.64M | 15.10M | 15.94M | 16.17M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.12M | -21.60M | -17.68M | -12.05M | -12.29M | -7.28M | 42.30M | 10.42M | 4.53M | 7.58M | 3.36M | 2.88M | -5.49M | 1.73M | -2.76M | -0.10M | 2.06M | 4.68M | -5.62M | 3.20M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.09M | 0.12M | 0.11M | 0.07M | 0.04M | 0.87M | 0.28M | 0.31M | 0.19M | 0.30M | 0.41M | 0.23M | 0.45M | 0.46M | 0.54M | 0.64M | 0.65M | 0.66M | 0.67M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | -0.86M | 0.70M | -1.05M | -0.56M | | | | | | -1.10M | | | | 1.15M | | | | 4.83M | -8.57M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53M | -0.12M | -0.92M | -0.18M | 0.67M | 0.72M | 0.64M | 0.12M | 1.54M | 0.95M | -0.07M | 1.21M | 1.01M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.12M | 2.03M | 2.56M | -1.71M | -3.67M | -1.00M | 6.27M | 0.16M | 0.37M | 0.00M | -0.34M | -0.02M | -0.06M | 0.03M | -0.19M | 0.01M | -0.05M | 0.48M | -0.43M | 0.14M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 0.81M | -5.15M | 1.04M | -4.72M | -0.64M | 6.23M | 1.03M | 1.93M | -3.00M | 1.49M | -1.97M | -0.07M | -1.55M | 2.09M | 4.44M | -2.36M | -3.51M | 2.38M | 0.68M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.92M | -1.23M | 2.50M | -0.18M | 1.42M | -4.19M | 0.54M | 0.07M | -2.27M | 0.51M | 1.54M | 0.26M | 0.14M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 569.00 | 569.00 | -2.75M | 0.05M | 0.05M | 0.05M | -0.74M | 0.01M | 0.01M | 0.01M | -1.12M | 1.52M | 0.06M | 0.20M | -1.76M | 5.54M | -5.81M | -0.03M | 0.51M | 0.91M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | | | | | | 1.74M | 2.48M | 1.97M | 2.32M | 0.23M | 1.46M | 0.69M | -0.07M | 0.12M | 0.26M | 0.67M | 0.14M | 0.18M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | 0.36M | 0.17M | 0.05M | 0.22M | -0.01M | 0.14M | 0.00M | 0.02M | | 0.01M | 0.01M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -54.99M | 0.07M | 0.00M | 0.00M | 0.00M | | | | 0.81M | 0.70M | 0.02M | 0.01M | -0.00M | 0.01M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.05M | 7.53M | 2.87M | 2.50M | | | | | | | | | | | | 11.19M | | | 4.24M | 10.07M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.70M | 7.04M | 2.87M | 2.50M | 52.87M | | -69.19M | -7.65M | -8.05M | -5.40M | 1.34M | -7.22M | -8.27M | -2.39M | -2.00M | 1.97M | -3.04M | -1.25M | 1.85M | -3.06M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.37M | 0.12M | 1.68M | -0.32M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.10M | | 0.02M | | -45.03M | | -7.76M | -3.50M | -1.48M | 15.24M | 0.66M | 0.16M | 0.32M | 0.96M | 1.34M | 22.35M | 0.36M | 0.32M | 0.02M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.76M | 3.50M | 1.50M | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | -0.90M | 0.17M | 0.23M | -0.05M | -0.08M | 0.11M | -0.26M | 0.05M | 0.05M | 0.12M | 0.13M | 0.28M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.42M | -14.46M | -14.81M | -9.53M | 40.58M | -52.30M | 16.23M | 2.97M | -4.42M | 2.35M | 7.43M | -3.72M | -13.69M | -0.23M | -4.05M | 3.23M | 21.45M | 3.91M | -3.33M | 0.43M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.12M | -22.09M | -17.68M | -12.05M | -12.29M | -7.28M | 42.30M | 8.68M | 2.06M | 5.61M | 1.04M | 2.65M | -6.95M | 1.03M | -2.69M | -0.22M | 1.80M | 4.01M | -5.77M | 3.02M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.42M | -14.46M | -14.81M | -9.53M | 40.58M | -52.30M | -26.89M | -4.99M | -7.02M | 0.70M | 19.94M | -3.68M | -13.61M | -0.34M | -3.80M | 3.21M | 21.37M | 3.79M | -3.46M | 0.17M |