|
Net Income (Quarter)
|
-3.07M | 0.01M | 0.30M | -133.21M | -14.60M | -1.76M | 4.57M | -51.37M | 0.01M | -0.67M | 46.84M | -47.09M | 0.01M | -0.32M | -1.65M | 10.69M | -0.59M | -0.12M | -0.03M | 0.30M | -1.49M | -1.17M | -2.40M | -4.93M | -1.08M | -1.50M | -2.30M | -11.69M | -0.32M | -0.08M | 0.21M | -2.78M | -0.49M | -0.80M | -0.86M | 2.51M | -0.06M | -0.05M | -8.73M |
|
Depreciation and Depletion (Quarter)
|
0.91M | 0.93M | 0.89M | -0.80M | 0.37M | 0.38M | 0.74M | 0.35M | 0.15M | 0.14M | -0.26M | 0.70M | 0.11M | 0.10M | 0.13M | 0.40M | 0.13M | 0.03M | 0.08M | 0.03M | 0.52M | 0.44M | 0.59M | 0.67M | 0.58M | 0.09M | 0.05M | 0.64M | 0.53M | 0.51M | 0.49M | -0.56M | 0.23M | 0.23M | 0.02M | 0.42M | 0.22M | 0.22M | 0.02M |
|
Share-based Compensation (Quarter)
|
| | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
0.18M | -0.01M | -649.00 | -0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | -1.30M | | | | 8.17M | | | | | | | | | | | | | 0.32M | -0.20M | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | -61.19M | | | | | | | | | | | | | | | | | | | | | 253.00 | | | -0.00M | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | 0.30M | | | | | | | | 3.45M | 0.01M | 0.02M | 144.00 |
|
Cash from Operations (Quarter)
|
-12.33M | 2.10M | -3.04M | -16.52M | 7.03M | 3.29M | -1.05M | -9.63M | -1.47M | -5.53M | -1.42M | -5.73M | 0.28M | -2.45M | -4.74M | 2.96M | -6.54M | 0.16M | 1.23M | 1.64M | -9.69M | 0.85M | -4.31M | 13.67M | -5.33M | -2.87M | -2.01M | 1.20M | 0.50M | -2.74M | -2.00M | -1.04M | 0.43M | -0.94M | 0.95M | 0.49M | -0.35M | -1.68M | 0.70M |
|
Amortizatization of Intangibles (Quarter)
|
0.09M | 0.09M | 0.09M | 0.03M | 0.64M | 0.12M | 0.03M | -0.54M | 0.09M | 0.05M | -0.11M | 0.04M | | | 0.25M | -0.19M | 0.03M | 0.05M | 0.04M | 0.05M | 0.05M | 0.09M | 0.04M | 0.06M | 0.10M | 0.14M | 0.14M | -0.25M | 0.05M | 0.01M | 0.08M | -0.00M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.91M | 0.93M | 0.89M | -0.80M | 0.37M | 0.38M | 0.74M | -0.18M | 0.15M | 0.14M | -0.26M | 0.74M | 0.11M | 0.10M | 0.13M | 0.40M | 0.13M | 0.03M | 0.08M | 0.03M | 0.52M | 0.44M | 0.59M | 0.67M | 0.58M | 0.09M | 0.05M | 0.59M | 0.66M | -0.03M | 0.90M | 0.32M | 0.45M | 0.43M | 0.53M | -1.18M | 0.22M | 0.22M | 0.02M |
|
Change in Receivables (Quarter)
|
-33.94M | -2.42M | 12.80M | 36.56M | 1.41M | -0.36M | -2.98M | 1.52M | -1.49M | 2.18M | 0.52M | 5.20M | -0.46M | 0.80M | -0.66M | 0.34M | 0.64M | 0.87M | 2.34M | | | | -3.94M | 0.16M | 0.07M | 0.25M | -0.54M | 0.08M | -0.03M | -0.02M | 0.01M | 0.02M | 713.00 | 0.02M | 0.01M | -0.04M | -0.00M | 0.00M | 0.03M |
|
Change in Inventory (Quarter)
|
6.86M | 3.29M | -8.09M | 3.10M | 3.86M | 4.71M | 2.15M | -12.73M | -0.52M | 1.04M | -0.18M | -0.36M | 0.01M | -0.02M | 0.35M | 0.09M | 0.36M | -0.16M | 0.28M | -0.18M | 0.30M | 0.05M | 4.06M | -3.08M | 0.23M | 0.26M | -0.07M | | -0.25M | -0.11M | 1.43M | -2.81M | 0.28M | -0.09M | -0.71M | -0.02M | 0.13M | 0.15M | -0.22M |
|
Change in Account Payables (Quarter)
|
-1.76M | 0.90M | | | | | | | | | | | | | | | | | | | | | -0.04M | 1.47M | 0.05M | 0.25M | 0.59M | -1.24M | 0.33M | | | -0.13M | 0.01M | -0.02M | 0.02M | 0.51M | 0.04M | 0.04M | 0.66M |
|
Change in Accured Expenses (Quarter)
|
-19.42M | | 4.20M | 24.00M | 3.88M | 1.09M | -6.05M | -1.32M | -3.74M | 9.36M | -3.73M | -2.10M | -0.05M | -2.38M | -0.48M | -0.96M | -1.84M | 0.25M | 2.41M | -0.60M | 0.12M | -0.08M | 0.10M | 2.24M | -3.58M | -0.16M | -3.70M | 4.47M | | | -0.29M | -0.69M | -0.03M | 0.01M | -0.02M | 1.23M | 0.11M | 0.25M | -0.38M |
|
Change in Taxes (Quarter)
|
| | | -2.21M | 0.33M | -0.28M | 0.04M | -704.00 | -0.19M | 0.06M | 0.21M | | -0.09M | | | | | | | | | | -0.03M | 0.27M | 0.08M | 0.07M | 0.03M | | 0.09M | 0.16M | -0.34M | 0.26M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M |
|
Other Working Capital Changes (Quarter)
|
| -0.19M | -1.10M | 1.66M | 0.89M | 3.92M | -4.27M | 0.16M | 0.02M | 0.47M | -0.60M | 7.77M | 0.23M | -0.99M | 2.09M | -1.28M | 3.19M | -0.68M | -1.35M | 2.90M | | | | | -0.00M | -0.01M | -0.24M | 0.15M | 0.87M | -0.88M | -0.00M | -0.00M | -0.01M | -0.01M | -205.00 | 0.01M | | | |
|
Capital Expenditures (Quarter)
|
| 0.07M | 0.01M | 0.14M | | 2.28M | -2.28M | 0.31M | 0.00M | 0.00M | -0.00M | 0.49M | | | 0.01M | 0.45M | 0.29M | 0.04M | 0.07M | 0.29M | 0.05M | 0.26M | -0.27M | 7.64M | 0.12M | | | | 0.02M | -0.00M | 0.05M | -0.04M | 0.01M | 0.00M | 52.00 | -52.00 | 0.00M | 7.00 | 11.00 |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | -1.00 | 696.00 | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | -0.56M | | | | 1.07M | | | | -0.46M | -246.00 | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.04M | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | -1.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
3.19M | 9.58M | 1.87M | -5.73M | -7.61M | -4.35M | 2.61M | 10.10M | -0.00M | -0.00M | -5.42M | 4.93M | | | 0.58M | -0.45M | -0.29M | -0.04M | -0.08M | -0.44M | -0.17M | -7.37M | 7.50M | -11.77M | -0.15M | -3.71M | 0.58M | -0.58M | -0.02M | 2.77M | -0.05M | -0.23M | -0.00M | -0.00M | -53.00 | 748.00 | -0.00M | -7.00 | -11.00 |
|
Other financing activities (Quarter)
|
3.19M | 2.93M | 0.00M | -6.12M | | | | 0.04M | | | | | | | | | | | | | | | | | -1.33M | 1.19M | 1.03M | | -0.24M | 0.31M | -0.02M | -0.26M | -1.58M | | | | | | |
|
Cash from Financing Activities (Quarter)
|
5.92M | -2.47M | -2.22M | 1.80M | | 0.16M | -0.43M | -0.48M | 1.27M | 1.29M | 11.37M | 1.56M | | | -0.12M | 2.10M | 3.58M | 0.04M | 0.04M | -3.42M | 8.38M | 5.50M | -3.93M | -1.02M | 5.55M | 4.84M | 0.93M | -0.47M | -0.24M | 0.27M | 1.44M | 1.41M | -0.32M | 1.09M | -1.19M | -0.56M | 1.30M | 1.21M | -1.30M |
|
Exchange Rate Effect (Quarter)
|
13.00M | -1.13M | 2.30M | -4.15M | 0.58M | 0.68M | -1.23M | -0.01M | 0.42M | 4.34M | -4.80M | 0.18M | 0.02M | -0.06M | -0.05M | 0.09M | -0.04M | -0.03M | 0.16M | 0.17M | -0.48M | 1.01M | 0.05M | 0.54M | 0.11M | 0.80M | 0.43M | -0.36M | -0.11M | 0.18M | 0.16M | -0.17M | 0.00M | 0.05M | -0.06M | 0.02M | 0.00M | -0.22M | 0.23M |
|
Change in Cash (Quarter)
|
-3.22M | 9.21M | -3.38M | -20.45M | -0.58M | -0.90M | 1.13M | -0.01M | -0.20M | -4.25M | 4.53M | 0.77M | 0.28M | 5.71M | -4.28M | 4.62M | -3.24M | 0.16M | 1.19M | -2.21M | -1.47M | -1.03M | -0.74M | -0.17M | 0.07M | -1.74M | -0.50M | 0.14M | 0.24M | 0.31M | -0.56M | 0.09M | 0.11M | 0.15M | -0.24M | -0.07M | 0.95M | -0.47M | -0.60M |
|
Free Cash Flow (Quarter)
|
-12.33M | 2.03M | -3.05M | -16.66M | 7.03M | 1.01M | 1.23M | -9.94M | -1.48M | -5.54M | -1.41M | -6.21M | 0.28M | -2.45M | -4.75M | 2.52M | -6.82M | 0.12M | 1.16M | 1.36M | -9.73M | 0.58M | -4.04M | 6.03M | -5.45M | -2.87M | -2.01M | 1.20M | 0.47M | -2.74M | -2.05M | -1.00M | 0.42M | -0.95M | 0.95M | 0.49M | -0.35M | -1.68M | 0.70M |
|
Net Cash Flow (Quarter)
|
-3.22M | 9.21M | -3.38M | -20.45M | -0.58M | -0.90M | 1.13M | -0.01M | -0.20M | -4.25M | 4.53M | 0.77M | 0.28M | -2.45M | -4.28M | 4.62M | -3.24M | 0.16M | 1.19M | -2.21M | -1.47M | -1.03M | -0.74M | 0.87M | 0.07M | -1.74M | -0.50M | 0.14M | 0.24M | 0.31M | -0.61M | 0.14M | 0.11M | 0.15M | -0.24M | -0.07M | 0.95M | -0.47M | -0.60M |