|
Net Income (Quarter)
|
-0.59M | -0.86M | -1.76M | -17.80M | -0.87M | -0.80M | -1.91M | -3.47M | -0.54M | -0.16M | 0.50M | -2.58M | -0.63M | -0.62M | -0.31M | -1.49M | -1.21M | -0.92M | -0.60M | -1.96M | -0.35M | -0.64M | -0.89M | 0.04M | -0.36M | -0.59M | -0.15M | 0.31M | -0.43M | -0.30M | -0.53M | -0.57M | -0.51M | -0.86M | -1.15M | -1.58M | -1.38M | -1.18M | -1.60M | -3.15M | -1.88M | -1.66M | -2.32M | -2.95M | -1.79M | -4.34M | -2.38M | -6.50M | -2.79M | -2.44M | -2.25M | -4.03M | -2.08M | -2.45M | -5.59M | -2.88M | -2.38M | -1.72M | -1.83M | -1.20M | -1.60M | -1.82M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | 0.04M | 0.83M | 0.08M | 0.25M | 0.13M | 0.21M | 0.15M | 0.15M | 0.15M | 0.27M | 0.15M | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.07M | 0.10M | 0.10M | 0.12M | 0.16M | 0.15M | 0.16M | 0.12M | 0.20M | 0.15M | 0.16M | 0.16M | -0.05M | 0.14M | 0.14M | 0.14M | 0.15M | 0.14M | 0.14M | 0.14M | 0.14M | 0.13M | 0.10M |
|
Share-based Compensation (Quarter)
|
| | | | 0.24M | | | -0.26M | | | | 0.82M | | 0.15M | -0.15M | | 0.34M | -0.29M | 1.00 | -1.00 | | 0.10M | | 0.12M | | | | 0.25M | 0.31M | 202.00 | 0.12M | 0.15M | 0.02M | 0.03M | 13.00 | 0.25M | 0.21M | 0.14M | 0.19M | 0.25M | 0.17M | 0.20M | 0.16M | 0.14M | 0.12M | 0.42M | 0.52M | 1.12M | 1.15M | 0.62M | 0.48M | 0.58M | 0.36M | 0.55M | 0.53M | 0.34M | 0.40M | 0.40M | 0.38M | 0.46M | 4.70M | -3.52M |
|
Deferred Taxes (Quarter)
|
-0.47M | 0.02M | 0.01M | 4.55M | | | | 0.86M | -0.00M | 0.00M | 498.00 | -0.52M | 0.00M | 0.00M | 0.00M | 0.01M | | | | 0.00M | | | | 579.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
-0.20M | -0.71M | 0.93M | -0.02M | -0.46M | -0.11M | 0.15M | -2.33M | 0.08M | -0.32M | 6.16M | -0.52M | | 0.27M | 0.27M | 0.05M | 0.00M | 0.13M | 0.13M | 0.00M | 0.27M | 0.27M | 0.12M | 0.05M | -202.00 | | | -0.02M | 0.20M | 0.44M | 0.65M | 0.45M | 0.65M | 0.91M | 0.34M | -0.34M | 0.02M | 5.02M | -5.04M | 5.08M | 0.02M | -0.05M | -3.05M | -2.00M | | | 0.03M | -0.15M | | | -0.10M | 0.07M | | | | -0.20M | | | 0.01M | 0.01M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | 0.02M | | | | | | | | 0.08M | | 0.18M | -0.00M | -0.17M | | | -24.00 | | | | 0.65M | -0.05M | | | | 0.78M | | | | | 0.04M | | | -0.89M | | | | 0.13M | | | | -3.27M | | | | 0.15M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | 2.78M | | | | | | | | | | 0.13M | 0.13M | 0.13M | | | 0.13M | | | | | | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
-0.74M | -1.07M | -0.40M | -0.43M | -0.43M | -0.39M | -0.38M | -3.82M | -0.08M | -0.16M | 1.50M | -0.69M | -0.24M | -0.17M | -0.45M | -0.88M | -0.57M | -1.38M | -0.18M | -0.46M | -0.55M | 0.56M | -0.00M | -0.16M | 0.20M | -0.88M | 0.19M | -0.91M | -0.52M | -0.11M | -0.35M | -0.96M | -0.54M | -0.32M | -1.33M | -1.15M | -2.87M | -1.57M | -2.24M | -1.99M | -3.99M | -2.46M | -1.84M | -2.50M | -1.85M | -2.30M | -2.42M | -0.89M | -2.20M | -1.69M | -1.65M | -1.52M | -1.47M | -1.62M | -1.59M | -0.53M | -1.75M | -1.00M | -1.32M | -0.73M | -1.41M | -2.09M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.00M | 0.00M | 0.00M | 0.03M | 0.03M | 0.03M | 0.04M | 0.03M | 0.03M | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
0.18M | | | | 0.31M | 0.11M | 0.07M | | | | | 0.50M | 0.11M | 0.07M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.03M | 0.04M | 0.05M | -0.01M | 0.02M | 0.03M | 0.04M | 0.03M | 0.03M | 0.04M | 0.03M | 0.05M | -0.12M | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.10M | 0.10M | 0.46M | 0.13M | 0.05M | 0.08M | 0.04M | 0.83M | 0.08M | 0.25M | 0.13M | 0.21M | 0.15M | 0.15M | 0.15M | 0.27M | 0.15M | 0.16M | 0.15M | 0.32M | 0.16M | 0.15M | 0.14M | 0.28M | 0.10M | 0.10M | 0.20M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.02M | 0.07M | 0.08M | 0.11M | 0.13M | 0.17M | 0.16M | 0.16M | 0.17M | 0.17M | 0.16M | 0.17M | 0.17M | 0.15M | 0.15M | 0.16M | 0.16M | 0.16M | 0.16M | 0.14M | 0.16M | 0.15M | 0.14M | 0.12M |
|
Change in Receivables (Quarter)
|
-1.03M | -0.15M | 0.51M | 0.68M | -0.38M | -0.28M | -0.09M | 0.16M | -0.05M | 0.05M | -0.85M | 0.39M | -0.05M | 0.05M | -0.10M | -0.28M | 0.11M | -0.05M | -0.09M | -0.13M | 0.04M | 0.10M | -0.35M | 0.13M | -0.36M | 0.36M | -0.30M | 0.44M | 0.09M | 0.19M | 0.12M | -0.37M | 1.43M | -1.44M | -0.31M | -0.15M | 0.10M | 0.06M | -0.09M | -0.02M | 0.16M | -0.02M | -0.04M | -0.19M | -0.01M | 0.01M | 0.00M | 0.32M | -0.01M | 0.03M | 0.08M | 0.06M | 0.12M | -0.09M | -0.04M | -0.30M | | 0.01M | 0.01M | -0.00M | | 0.01M |
|
Change in Inventory (Quarter)
|
-0.03M | -0.02M | -0.12M | 0.14M | -0.05M | 0.03M | -0.04M | 0.05M | 0.05M | -0.00M | 0.06M | -0.08M | 0.00M | 0.09M | 0.18M | -0.08M | -0.60M | -0.01M | 0.02M | -0.05M | 0.56M | -0.88M | 0.16M | -0.39M | -0.10M | 0.10M | -0.16M | 0.16M | | | | 0.42M | 0.13M | | 0.04M | -0.40M | 1.72M | 1.14M | 0.48M | 0.66M | 2.28M | 0.16M | -1.53M | 0.32M | -0.00M | 0.02M | -0.07M | -1.88M | 0.07M | 0.13M | -0.00M | -1.10M | -0.01M | -0.01M | 0.02M | -1.02M | -0.03M | | -0.08M | -0.07M | -0.01M | -0.01M |
|
Change in Account Payables (Quarter)
|
-0.35M | 1.92M | -0.15M | -2.93M | -0.60M | 0.58M | -0.09M | -0.74M | 0.08M | 0.04M | -0.07M | 0.24M | 0.03M | -0.02M | -0.01M | -0.45M | 0.03M | 0.14M | -0.19M | -0.10M | 0.25M | -0.04M | -0.22M | -0.01M | -0.07M | 0.27M | -0.15M | 0.14M | 0.01M | 0.19M | -0.16M | -0.03M | 1.35M | -1.19M | -0.17M | -0.02M | 0.19M | 0.36M | -0.28M | 0.16M | 0.38M | -0.67M | -0.11M | 0.11M | 0.09M | -0.15M | -0.06M | -0.01M | -0.26M | -0.27M | 0.01M | 0.07M | 0.14M | -0.12M | 0.10M | 0.13M | -0.00M | -0.00M | 0.07M | 0.04M | 0.05M | -0.30M |
|
Change in Accured Expenses (Quarter)
|
-0.05M | -0.21M | 0.17M | 0.01M | 0.90M | -0.97M | 0.08M | -1.96M | 0.01M | -0.49M | 0.49M | -0.53M | -0.16M | 0.17M | -0.13M | -0.12M | -0.24M | 0.56M | -0.07M | -0.25M | -0.08M | -0.18M | 0.09M | 0.05M | -0.04M | -0.20M | 0.02M | 0.13M | -0.04M | 0.04M | | | | | | | | 0.17M | -0.02M | | | | | | 0.03M | -0.03M | -0.03M | | | | | 0.48M | 0.09M | 0.09M | -0.27M | 0.28M | 0.15M | 0.32M | -0.22M | -0.45M | -0.60M | 0.09M |
|
Other Working Capital Changes (Quarter)
|
1.26M | -0.45M | -0.82M | 0.10M | 0.68M | -0.03M | -0.13M | -0.97M | 0.05M | -0.17M | 0.14M | -0.87M | 0.01M | -0.02M | -41.00 | -0.10M | -0.16M | 0.88M | -0.36M | 0.39M | 0.14M | 0.14M | 0.14M | -0.01M | -0.01M | 0.14M | -0.51M | 0.59M | -0.32M | 0.06M | 0.22M | 0.41M | -0.01M | -0.02M | 0.45M | -0.00M | 0.07M | -0.07M | 0.13M | 0.13M | 0.48M | -0.51M | 0.04M | 2.20M | -0.00M | 0.15M | 0.04M | -0.73M | -0.07M | -0.46M | -0.12M | 0.07M | -0.03M | -0.03M | -0.03M | -0.04M | 0.12M | -0.17M | 0.24M | -0.00M | -0.00M | -1.08M |
|
Capital Expenditures (Quarter)
|
| | | | | | 0.00M | 0.00M | | | | 0.33M | | | | 0.01M | | | | 0.61M | 562.00 | -0.05M | 0.05M | 352.00 | 0.00M | -0.00M | 0.13M | 0.02M | 0.00M | 0.01M | 0.00M | 0.12M | 0.00M | | 0.00M | 0.01M | 1.17M | 0.88M | 1.63M | 0.71M | 0.94M | 0.28M | 0.15M | 0.09M | 0.09M | 0.03M | 0.03M | 0.08M | 0.13M | -0.40M | 0.58M | 0.01M | 0.02M | 0.04M | 0.07M | 0.01M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.03M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | -0.00M | 0.03M | | -630.00 | -0.00M | 0.05M | 0.00M | 3.00 | -78.00 | 0.11M | | | | 0.01M | -251.00 | -0.87M | 0.87M | | | -806.00 | 806.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | -0.01M | 0.04M | -0.00M | | 0.00M | | 0.02M | | 0.02M | 0.70M | -0.02M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.02M | 0.04M | 0.01M | 0.03M | 0.02M | 0.04M | 0.03M | 0.00M | 0.01M | 0.02M | 0.50M | 0.03M | 0.03M | 0.08M | 0.17M | 0.03M | 0.02M | 0.02M | 0.31M | 0.09M | 0.05M | 0.08M | 0.15M | 0.11M | 0.30M |
|
Acquisitions (Quarter)
|
| | | | | | -2.68M | | | -0.31M | | | | | | | -0.17M | 0.00M | -154.00 | -414.00 | | | | -0.02M | | | | -0.11M | | 0.14M | 0.15M | -0.22M | 0.01M | 0.01M | 0.03M | 0.00M | 0.00M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | 0.24M | | | -0.03M | | | | | | | | | | | | | 0.06M | | -0.03M | 0.07M | | 0.00M | 0.00M | -0.00M | | | | | | | | | | | 1.85M | -3.03M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
0.07M | 0.10M | -0.16M | -0.05M | 0.02M | 0.02M | 4.19M | 0.44M | 0.25M | 0.06M | 0.06M | -0.45M | | | | 0.00M | -0.12M | -0.58M | -0.01M | 0.20M | -0.03M | 0.07M | -0.01M | -0.22M | -0.12M | -0.04M | -0.12M | 0.03M | -0.00M | -0.14M | -0.15M | -0.36M | -0.01M | -0.01M | -0.03M | -0.21M | -6.19M | -0.93M | -1.70M | -0.74M | -1.14M | 0.94M | 1.65M | 1.93M | -0.10M | -0.04M | -0.05M | -0.55M | -0.16M | 0.18M | -0.02M | -0.24M | -0.01M | 0.07M | -0.06M | -0.32M | -0.13M | -0.07M | -0.10M | -0.14M | 0.58M | -0.37M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | 0.03M | | | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
0.45M | 0.73M | 1.64M | 0.59M | | | 0.01M | -0.63M | 0.01M | -0.03M | 0.02M | 0.03M | 109.00 | 0.10M | 0.40M | 1.24M | 2.60M | 0.26M | -0.04M | 0.08M | 0.41M | -0.66M | -0.02M | 1.28M | -0.25M | 0.57M | -0.44M | 0.83M | 0.33M | 0.51M | 1.57M | 1.30M | -0.07M | 5.75M | 21.92M | -0.01M | | 0.02M | | -0.08M | 0.58M | -0.05M | | 14.16M | 0.73M | 3.42M | -0.00M | -0.00M | -0.00M | 0.10M | | -0.00M | -0.00M | 2.86M | -0.00M | 0.67M | 2.51M | 0.79M | 0.34M | 0.81M | 0.85M | 3.11M |
|
Dividends Paid - Common (Quarter)
|
| | | | -0.87M | -0.80M | -1.91M | | -0.54M | -0.16M | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
-0.02M | 0.02M | -0.00M | 0.00M | -684.00 | -0.04M | -0.14M | 0.14M | -0.02M | 0.02M | -0.08M | 0.07M | -0.17M | 0.15M | -0.23M | 0.22M | 0.02M | 0.09M | -988.00 | -0.11M | -128.00 | 0.01M | 0.00M | -0.02M | 565.00 | -0.04M | 0.17M | -0.16M | 159.00 | -0.01M | 0.02M | -0.02M | -0.03M | -0.04M | 0.07M | -0.06M | 0.00M | -0.01M | 0.00M | -0.06M | -0.01M | 0.02M | 0.01M | -0.00M | -0.01M | 0.01M | 0.01M | -0.04M | -0.05M | -0.03M | -0.01M | 0.01M | 0.00M | -0.01M | 0.00M | 0.00M | 0.00M | -0.01M | | 0.00M | 0.03M | 0.01M |
|
Change in Cash (Quarter)
|
-0.24M | -0.21M | 1.08M | 0.11M | -0.41M | -0.41M | 3.68M | -3.88M | 0.16M | -0.11M | 1.50M | -1.04M | -0.41M | 0.08M | -0.29M | 0.59M | 1.93M | -1.61M | -0.23M | -0.29M | -0.16M | -0.02M | -0.03M | 0.88M | -0.17M | -0.39M | -0.20M | -0.21M | -0.19M | 0.25M | 1.09M | -0.03M | -0.64M | 5.39M | 20.62M | -1.42M | -9.06M | -2.49M | -3.93M | -2.87M | -4.55M | -1.55M | -0.18M | 13.58M | -1.23M | 1.08M | -2.46M | -1.48M | -2.41M | -1.43M | -1.68M | -1.75M | -1.47M | 1.30M | -1.65M | -0.18M | 0.63M | -0.28M | -1.08M | -0.07M | 0.05M | 0.65M |
|
Free Cash Flow (Quarter)
|
-0.74M | -1.07M | -0.40M | -0.43M | -0.43M | -0.39M | -0.39M | -3.83M | -0.08M | -0.16M | 1.50M | -1.02M | -0.24M | -0.17M | -0.45M | -0.88M | -0.57M | -1.38M | -0.18M | -1.06M | -0.55M | 0.60M | -0.05M | -0.16M | 0.20M | -0.88M | 0.06M | -0.92M | -0.53M | -0.11M | -0.35M | -1.08M | -0.54M | -0.32M | -1.33M | -1.16M | -4.04M | -2.45M | -3.87M | -2.71M | -4.93M | -2.75M | -2.00M | -2.59M | -1.94M | -2.33M | -2.45M | -0.97M | -2.32M | -1.28M | -2.23M | -1.52M | -1.49M | -1.65M | -1.66M | -0.54M | -1.79M | -1.02M | -1.34M | -0.75M | -1.42M | -2.12M |
|
Net Cash Flow (Quarter)
|
-0.22M | -0.24M | 1.08M | 0.11M | -0.41M | -0.37M | 3.81M | -4.02M | 0.18M | -0.13M | 1.58M | -1.11M | -0.24M | -0.07M | -0.05M | 0.37M | 1.91M | -1.70M | -0.23M | -0.18M | -0.16M | -0.03M | -0.03M | 0.90M | -0.17M | -0.35M | -0.36M | -0.05M | -0.19M | 0.26M | 1.07M | -0.02M | -0.61M | 5.43M | 20.56M | -1.37M | -9.06M | -2.48M | -3.94M | -2.81M | -4.54M | -1.57M | -0.19M | 13.58M | -1.22M | 1.07M | -2.47M | -1.44M | -2.35M | -1.40M | -1.67M | -1.76M | -1.47M | 1.31M | -1.65M | -0.18M | 0.62M | -0.27M | -1.08M | -0.07M | 0.02M | 0.65M |