|
Net Income (Quarter)
|
3.82M | -1.17M | -5.12M | -13.67M | -2.36M | -7.31M | -10.10M | 1.21M | -0.69M | -0.60M | -0.47M | -17.57M | -5.79M | -6.43M | -0.48M | -5.41M | -4.06M | -2.71M | -3.05M | -11.84M | -0.14M | -2.54M | -2.99M | -12.70M | -0.70M | -1.15M | -1.10M | -3.03M | 0.23M | -1.13M | -0.33M | 1.48M | -0.83M | -0.70M | -0.86M | 1.74M | -0.12M | -0.39M | -0.18M | 0.17M | -0.57M | -0.20M | 0.15M | -0.68M | -0.33M | -0.02M | -0.65M | 0.12M | -0.20M | -0.17M | -0.53M | -2.10M | -0.44M | -0.56M | -0.14M | -0.19M | -0.41M | -0.14M | -0.08M | -0.24M | -0.10M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
0.11M | 0.43M | 0.85M | 0.40M | 0.65M | 0.14M | 0.50M | 0.50M | 0.34M | 0.64M | 0.52M | 0.52M | 0.53M | 0.52M | 0.48M | 0.41M | 0.45M | 0.38M | 0.27M | 0.20M | 0.04M | 0.16M | 0.10M | 0.08M | 0.08M | 0.08M | 0.04M | -0.18M | 0.02M | 0.02M | 0.05M | 0.04M | 0.04M | 0.05M | 0.03M | 0.03M | 0.04M | | 0.02M | 0.02M | 0.02M | 0.07M | 0.05M | 0.05M | 0.12M | 0.15M | 0.13M | 0.13M | 0.12M | 0.12M | 0.14M | 0.14M | 0.11M | 0.11M | 0.03M | 0.03M | 0.03M | 0.04M | 0.02M | 0.01M | 0.04M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | 0.13M | | | | 0.30M | | | | 0.65M | | | | 0.06M | | | | 0.04M | | | | 0.03M | | | | 0.01M | | | | 0.04M | | | | 0.03M | | | | 0.07M | | | | 0.09M | | | | 0.11M | | | | 0.11M | | | | 0.05M | |
|
Gains from Investment Securities (Quarter)
|
-0.01M | 0.09M | 0.02M | 0.03M | 0.00M | 0.03M | -0.02M | 0.02M | 0.00M | | | | 0.08M | 0.21M | 0.41M | -0.12M | -0.00M | 0.29M | 0.01M | -0.07M | | -0.00M | 0.03M | -0.00M | 0.08M | | 0.03M | -0.11M | 0.00M | 0.21M | 0.58M | -0.79M | 0.29M | | | | 0.08M | | | 0.56M | 0.03M | 0.21M | 0.00M | -0.14M | 0.10M | 0.14M | 0.06M | | 0.01M | | | | 0.05M | | | -0.00M | 0.01M | | | | 0.01M |
|
Asset Writedowns and Impairment (Quarter)
|
0.14M | 0.23M | 1.15M | 4.30M | 0.99M | 0.61M | 0.70M | 0.80M | 0.71M | 0.50M | 1.10M | 1.00M | 0.19M | 0.55M | 0.88M | 0.67M | 0.23M | 0.16M | 0.78M | -1.09M | 0.45M | 0.11M | 0.64M | 0.60M | 0.20M | 0.33M | 0.35M | -0.77M | 0.21M | 0.21M | 0.07M | 0.21M | 0.17M | 0.14M | 0.25M | 0.18M | 0.12M | | 0.25M | -0.57M | 0.20M | 0.20M | 0.16M | -0.01M | 0.23M | 0.18M | 0.18M | -0.47M | 0.18M | 0.20M | 0.10M | 0.16M | 0.10M | 0.08M | 0.12M | 0.11M | 0.10M | 0.05M | 0.04M | 0.14M | 0.15M |
|
Non-cash Items (Quarter)
|
| | | 1.46M | | | | 0.26M | | | | 0.01M | | | | 0.01M | | | | 0.23M | | | | 0.00M | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
1.57M | 1.71M | -3.30M | -2.02M | -3.46M | -4.55M | -2.53M | -5.26M | -3.25M | -4.24M | -2.31M | -4.70M | -5.43M | -4.20M | -4.14M | -1.93M | -2.67M | -1.36M | 0.10M | -0.57M | -0.56M | -1.01M | -1.33M | -0.49M | -1.12M | -0.64M | -0.86M | 0.52M | -0.06M | 0.22M | -0.43M | -0.93M | -1.27M | -0.71M | -0.90M | -0.63M | -0.32M | | -0.59M | -0.21M | 0.09M | -0.71M | -0.20M | -0.87M | -0.61M | -0.42M | -0.83M | 0.36M | 0.40M | -0.48M | -0.56M | -0.34M | -0.08M | -0.60M | 0.11M | 0.21M | -0.16M | 1.36M | 0.74M | 0.26M | 0.36M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | 1.10M | | | | | | | | | | | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
1.38M | 1.65M | 1.72M | 1.90M | 1.96M | 2.09M | 2.26M | 2.36M | 2.10M | 2.09M | 2.07M | 2.06M | 1.57M | 1.56M | 1.82M | 1.66M | 1.31M | 1.20M | 1.33M | 1.13M | 1.32M | 1.28M | 1.45M | 1.48M | 0.34M | 0.25M | 0.26M | 0.25M | 0.24M | 0.28M | 0.25M | 0.23M | 0.26M | 0.28M | 0.28M | 0.27M | 0.21M | | 0.21M | 0.22M | 0.21M | 0.23M | 0.23M | 0.22M | 0.22M | 0.22M | 0.20M | 0.30M | 0.30M | 0.33M | 0.26M | 0.12M | 0.15M | 0.16M | 0.14M | 0.16M | 0.16M | 0.16M | 0.20M | 0.20M | 0.18M |
|
Change in Receivables (Quarter)
|
2.43M | -0.17M | -2.87M | -1.38M | -0.18M | -1.38M | 1.34M | 0.99M | -0.26M | -0.47M | -0.80M | -0.12M | 0.28M | 0.08M | 0.32M | -0.74M | -0.03M | 0.89M | -0.76M | 0.08M | -0.05M | -0.78M | -0.11M | -0.11M | 0.64M | -0.50M | 0.18M | -0.11M | 0.19M | -1.00M | 0.01M | 0.00M | -0.10M | 0.55M | -0.16M | 0.14M | 0.01M | | 0.43M | -0.15M | -0.99M | 0.18M | 0.23M | 0.42M | -0.29M | 0.59M | 0.30M | -0.77M | -0.25M | -0.10M | 0.43M | 0.07M | 0.04M | -0.10M | -0.12M | -0.28M | -0.15M | 0.02M | -0.15M | 3.49M | -1.64M |
|
Change in Inventory (Quarter)
|
1.49M | 1.79M | 3.82M | 1.04M | 2.35M | 1.14M | -2.06M | -0.99M | -0.96M | -0.83M | 0.50M | 1.87M | 0.92M | 0.27M | -0.28M | 0.10M | 0.07M | -1.01M | -0.33M | -0.16M | -0.27M | 0.32M | -0.33M | -0.10M | -0.07M | 0.20M | 0.11M | -0.03M | -0.10M | 0.00M | -0.10M | -0.19M | 0.58M | -0.02M | 0.17M | 0.26M | 0.29M | | 0.40M | -0.10M | 0.43M | 0.30M | 0.81M | 0.44M | 0.55M | 0.29M | 0.03M | 0.06M | 0.12M | 0.74M | 0.07M | 0.08M | -0.10M | -0.03M | 0.14M | -0.04M | 0.30M | 9.90M | -1.89M | -6.84M | -0.58M |
|
Change in Account Payables (Quarter)
|
0.32M | 1.12M | -1.95M | -0.09M | 0.98M | -0.19M | -0.10M | -0.27M | 0.15M | -0.94M | 1.00M | 0.08M | -0.81M | 1.34M | -1.27M | -0.39M | -0.64M | 0.35M | -0.59M | 0.27M | 0.37M | -0.12M | -0.03M | -0.31M | -0.08M | -0.17M | -0.25M | 0.31M | -0.34M | 0.15M | -0.08M | 0.18M | -0.21M | 0.60M | -0.57M | -0.00M | -0.09M | | 0.14M | -0.20M | -0.14M | 0.02M | 0.08M | 0.21M | 0.02M | 0.24M | -0.40M | -0.24M | -0.08M | 0.30M | 0.04M | -0.10M | -0.03M | -0.22M | 0.02M | -0.06M | 0.20M | 0.11M | 7.22M | -2.53M | -3.17M |
|
Change in Accured Expenses (Quarter)
|
0.68M | -0.36M | | 2.81M | 0.61M | -2.31M | 1.52M | -2.01M | 0.51M | -1.31M | 0.08M | 0.36M | 0.53M | -0.61M | -0.30M | 0.62M | 0.12M | -0.45M | 0.18M | 0.21M | 0.39M | -0.36M | -0.95M | 0.24M | -0.25M | -0.47M | 0.03M | 0.06M | 0.10M | 0.03M | 0.02M | -0.04M | 0.27M | -0.43M | 0.08M | 0.15M | 0.07M | | 0.11M | -0.02M | -0.03M | -0.31M | 0.37M | 0.55M | -0.36M | -0.09M | 0.32M | 0.41M | 0.27M | -0.22M | -0.02M | 0.38M | 0.17M | -0.29M | 0.15M | 0.15M | 0.02M | 12.38M | -7.88M | -3.49M | 2.92M |
|
Other Working Capital Changes (Quarter)
|
1.20M | -0.74M | 0.15M | 0.25M | 0.16M | -0.20M | 0.10M | -0.43M | -0.10M | 0.46M | -0.17M | -0.23M | -0.04M | 0.86M | -0.66M | -0.16M | -0.24M | -0.05M | -0.14M | -0.10M | 0.15M | 0.00M | -0.23M | -0.20M | 0.07M | -0.19M | -0.03M | -0.21M | -0.19M | 0.12M | -0.06M | -0.01M | 0.05M | -0.02M | 0.10M | 0.02M | -0.03M | | -0.03M | -0.04M | -0.05M | -0.02M | -0.01M | 0.04M | -0.03M | -0.03M | -0.04M | 0.16M | 0.01M | 0.01M | -0.18M | 0.00M | -0.00M | 0.01M | 0.03M | -0.06M | -0.04M | 1.81M | 1.18M | -2.73M | 1.22M |
|
Capital Expenditures (Quarter)
|
2.31M | 9.32M | -11.06M | 1.61M | 0.77M | 8.33M | -6.97M | 9.45M | 1.78M | -0.29M | 1.15M | 0.08M | 0.48M | 0.93M | -1.13M | 2.40M | 0.60M | 0.19M | 0.51M | 0.28M | 0.34M | 0.14M | 0.18M | 0.15M | 0.20M | 0.03M | -0.00M | -0.07M | 0.09M | 0.02M | 0.03M | -0.07M | 0.02M | -0.01M | 0.06M | -0.02M | 0.05M | | -0.12M | 0.24M | 0.02M | -0.01M | 0.10M | -0.09M | 0.03M | 0.02M | 0.01M | 0.22M | 0.04M | 0.04M | -0.06M | 0.17M | 0.05M | 0.02M | 0.01M | 0.04M | 0.01M | 0.23M | 0.31M | 0.02M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | 0.05M | | | | | | | | | | | | | | | -2.65M | 0.00M | | | | 0.04M | | | 0.59M | 0.09M | 0.51M | 0.00M | -0.01M | -0.00M | 0.08M | | | 0.59M | 0.08M | 0.21M | 0.01M | | | | 0.05M | 0.01M | | | | | 0.05M | | | 0.00M | | | | | 0.03M |
|
Change in Intangibles (Quarter)
|
0.03M | 0.05M | 0.46M | -0.27M | 0.10M | 0.09M | 0.07M | 0.11M | 0.12M | 0.15M | 0.06M | 0.11M | 0.08M | 0.05M | 0.14M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | | 0.00M | | 0.00M | 0.00M | | 0.00M | | 0.01M | | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | | 0.01M | 0.00M | | | 0.01M | 0.01M | 0.01M | 0.00M | | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | 1.63M | 0.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | 0.25M | | | | | | | -0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | 0.49M | 8.34M | | | | | | | | | | | | | | | 0.04M | 0.02M | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-8.26M | -3.85M | -5.10M | -6.43M | -5.91M | -3.38M | -1.13M | -10.11M | -3.92M | 7.83M | -0.65M | -1.08M | -2.36M | -1.50M | -0.69M | -0.95M | -0.61M | -0.08M | -0.26M | -0.18M | -0.36M | -0.15M | 0.14M | -0.16M | -0.03M | -0.01M | 0.05M | 0.02M | -0.09M | 0.29M | 0.47M | 0.55M | 0.48M | -3.04M | -0.02M | -0.06M | 0.02M | | -0.07M | 0.68M | 0.03M | 0.15M | -0.01M | -0.01M | -0.03M | 0.12M | 0.02M | -0.22M | -0.06M | -0.03M | -0.14M | -0.09M | -0.01M | -0.02M | -0.01M | -0.06M | -0.12M | -0.14M | -0.31M | -0.02M | -0.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | 0.00M | 0.00M | 0.07M | | 0.00M | | 0.01M | | | | | | | | | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
2.44M | 94.46M | -0.00M | -2.28M | -0.21M | -0.01M | 0.27M | -0.23M | -1.87M | 1.58M | 0.69M | 0.62M | -0.56M | -0.65M | -0.69M | -0.56M | -0.47M | -0.45M | -0.54M | -0.35M | -0.44M | 2.75M | -0.25M | 3.27M | -0.08M | -0.08M | -0.13M | -0.08M | -0.08M | -0.09M | -0.08M | -0.08M | -0.08M | 3.12M | -0.08M | 1.10M | -0.10M | | 0.03M | -0.00M | -0.01M | | -0.04M | 4.04M | -0.13M | -0.13M | -0.13M | 0.88M | -0.12M | -0.12M | -0.11M | -0.10M | -0.11M | -0.12M | -0.10M | -0.11M | -0.24M | -0.11M | -0.15M | -0.12M | -0.12M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | 0.13M | -0.00M | 0.01M | | |
|
Exchange Rate Effect (Quarter)
|
0.60M | 0.45M | 0.16M | -0.04M | -0.09M | 0.35M | -0.03M | -0.14M | 1.13M | -0.60M | -0.25M | 0.02M | 0.20M | -0.26M | 0.09M | 0.01M | -0.17M | -0.10M | -0.03M | -0.07M | 0.02M | 0.26M | -0.33M | -0.07M | 0.03M | -0.03M | 0.01M | | 0.06M | 0.04M | -0.07M | 0.11M | 0.02M | -0.30M | 0.42M | -0.05M | -0.14M | | -0.04M | -0.10M | -0.24M | -0.03M | -0.16M | 0.04M | 0.02M | 0.07M | 0.24M | 0.23M | 0.02M | -0.01M | -0.01M | 0.06M | -0.04M | 0.03M | 0.07M | -0.04M | 0.10M | -0.03M | -0.15M | 0.02M | 0.05M |
|
Change in Cash (Quarter)
|
-3.65M | 92.77M | -8.24M | -10.77M | -9.66M | -7.58M | -3.43M | -15.72M | -7.91M | 4.57M | -2.52M | -5.09M | -8.15M | -6.61M | -5.43M | -3.44M | -3.93M | -1.99M | -0.72M | -1.21M | -1.34M | 1.84M | -1.78M | 2.50M | -1.20M | -0.76M | -0.93M | 0.45M | -0.18M | 0.46M | -0.12M | -0.32M | -0.85M | -0.94M | -0.57M | 0.32M | -0.61M | | -0.68M | 0.36M | -0.14M | -0.60M | -0.42M | 3.17M | -0.75M | -0.37M | -0.70M | 1.24M | 0.23M | -0.65M | -0.82M | -0.48M | -0.25M | -0.71M | 0.06M | -0.00M | -0.42M | 1.13M | 0.07M | 0.15M | 0.29M |
|
Free Cash Flow (Quarter)
|
-0.74M | -7.61M | 7.76M | -3.63M | -4.22M | -12.88M | 4.44M | -14.71M | -5.03M | -3.95M | -3.46M | -4.78M | -5.91M | -5.13M | -3.00M | -4.34M | -3.27M | -1.55M | -0.41M | -0.85M | -0.90M | -1.16M | -1.52M | -0.65M | -1.32M | -0.67M | -0.85M | 0.59M | -0.15M | 0.20M | -0.46M | -0.85M | -1.29M | -0.70M | -0.96M | -0.61M | -0.37M | | -0.47M | -0.45M | 0.07M | -0.70M | -0.30M | -0.78M | -0.64M | -0.44M | -0.84M | 0.14M | 0.35M | -0.52M | -0.51M | -0.51M | -0.13M | -0.62M | 0.10M | 0.17M | -0.17M | 1.13M | 0.43M | 0.24M | 0.36M |
|
Net Cash Flow (Quarter)
|
-4.25M | 92.32M | -8.40M | -10.73M | -9.58M | -7.93M | -3.40M | -15.61M | -9.04M | 5.17M | -2.27M | -5.16M | -8.35M | -6.36M | -5.51M | -3.45M | -3.75M | -1.89M | -0.69M | -1.11M | -1.36M | 1.58M | -1.45M | 2.61M | -1.23M | -0.73M | -0.94M | 0.45M | -0.24M | 0.42M | -0.05M | -0.45M | -0.86M | -0.64M | -0.99M | 0.42M | -0.41M | | -0.64M | 0.46M | 0.11M | -0.57M | -0.25M | 3.16M | -0.77M | -0.44M | -0.94M | 1.02M | 0.22M | -0.64M | -0.81M | -0.53M | -0.20M | -0.74M | -0.01M | 0.04M | -0.52M | 1.11M | 0.28M | 0.12M | 0.24M |