|
Net Income (Quarter)
|
0.78M | -3.56M | 1.33M | -2.00M | -1.79M | -0.59M | -0.99M | 0.62M | 0.45M | -0.91M | -0.33M | | | | | | | -0.39M | 0.04M | -0.74M | 0.99M | -0.02M | -0.18M | | -0.73M | -1.14M | -3.21M | | | 1.00M | 0.89M | | | 1.73M | 5.35M | | | | | | | 0.58M | 1.40M | 2.27M | 1.43M | 0.87M | 0.98M | -1.09M | 0.51M | 0.97M | -3.38M | 3.21M | 2.73M | 2.76M | -0.96M | 3.69M | 4.05M | 3.83M | 2.82M | 8.66M | -4.72M | 1.62M | 1.57M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.08M | 0.16M | 0.17M | 0.19M | 0.15M | 0.21M | 0.22M | 0.23M | 0.24M | 0.25M | 0.26M | 0.30M |
|
Share-based Compensation (Quarter)
|
| 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | | | | 0.09M | 0.30M | 0.31M | | 0.55M | 0.43M | 0.26M | 0.29M |
|
Deferred Taxes (Quarter)
|
| 1.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.64M | -0.09M | -0.61M | 0.03M | 0.18M | -0.29M | 0.06M | 0.09M | -0.33M | -0.17M | -0.10M | -0.06M | -0.19M | 0.05M | 0.04M | -0.07M | -0.33M | 0.25M | 0.35M | 0.29M | -1.26M | 0.38M | 0.45M | 0.13M | 0.12M | 0.78M | -0.28M | 0.55M | 0.96M |
|
Gains from Investment Securities (Quarter)
|
| 2.88M | -2.88M | 0.48M | 0.71M | | | 0.01M | 0.00M | 0.02M | 0.06M | 0.03M | 1.19M | -1.22M | 0.02M | 0.01M | 0.03M | 0.01M | -0.03M | 0.01M | 0.00M | -0.00M | 0.43M | | | 0.01M | -0.01M | | | -0.05M | -0.01M | | | | -2.45M | 0.01M | 0.62M | 0.01M | 0.00M | 0.02M | 0.11M | 0.00M | 0.03M | 0.00M | -0.87M | 0.20M | 0.03M | 0.20M | 0.01M | -0.15M | -0.42M | 0.04M | 0.87M | -0.79M | | 0.00M | 3.13M | 0.49M | 0.09M | 0.05M | 0.16M | 0.23M | 1.11M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | 0.37M | -0.22M | -1.00M | -0.62M | -0.42M | 0.87M | -0.61M | -1.85M | -0.14M | 0.78M | -0.60M | -2.98M | -1.06M | -0.45M | -5.42M | -1.77M | -1.16M | -1.02M | 1.42M | -0.63M | -1.26M | -0.78M | -1.01M | | -0.47M | 0.27M | 1.03M | 0.62M | 1.67M | 1.36M | 1.50M | 0.34M | -7.70M | -10.60M | 11.24M | 31.42M | 3.39M | 27.15M | 5.81M | 60.37M | 9.79M | 14.38M | -18.82M | 0.19M | -44.09M | 40.77M | -25.34M | 4.04M | -39.01M | -10.55M | -19.40M | 64.16M | -46.97M | 18.61M | 2.95M | 35.46M | -34.46M | 0.63M | 43.67M | 0.40M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.14M | 0.13M | 0.13M | 0.13M | 0.13M | 0.12M | 0.11M | 0.11M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.08M | 0.10M | 0.10M | -0.02M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | | 0.05M | 0.03M | 0.02M | 0.03M | 0.02M | 0.03M | 0.04M | 0.05M | 0.19M | 0.25M | 0.24M | 0.31M | 0.45M | 0.38M | 0.37M | 0.37M | 0.39M | 0.37M | 0.35M | 0.33M | 0.26M | 0.26M | 0.24M | 0.23M | 0.19M | 0.26M | 0.27M | 1.30M | 0.26M | 0.34M | 0.35M | 0.44M | 0.41M | 0.63M | 0.65M | 0.71M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.06M | 4.22M | 6.05M | -8.91M | -15.88M | 9.93M | 11.46M | 3.52M | -3.08M | -7.42M | 10.53M | 0.06M | -0.03M | 0.09M | -0.09M | 0.04M | 0.05M | | -0.12M | 0.21M | 0.41M | -0.19M | 0.02M | 0.14M | 0.20M | 0.61M | 0.39M | -0.03M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | -0.92M | -2.46M | -1.05M | 0.66M | -1.31M | 1.11M | -0.86M | 1.47M | 0.19M | -0.26M | -0.03M | -0.59M | -0.05M | 0.12M | -0.26M | 4.41M | 10.17M | 0.91M | -0.65M | 1.23M | -2.50M | 0.17M | 4.45M | 7.98M | -9.89M | 0.64M | -0.25M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | -0.13M | -0.33M | | 0.45M | -0.26M | 0.81M | -0.42M | 0.51M | 5.50M | -6.17M | 72.60M | 4.20M | 0.83M | -3.70M | -2.88M | -41.55M | 18.02M | -30.54M | 54.47M | 2.98M | -43.16M | -10.99M | 19.56M | 1.52M | 3.01M | -3.90M | -0.67M | -20.21M | 20.94M | 14.80M | -15.21M |
|
Change in Accured Expenses (Quarter)
|
| -2.39M | -0.55M | 0.82M | -0.73M | 1.66M | -1.62M | -0.60M | 0.27M | 0.44M | -1.29M | -0.29M | 0.34M | 1.69M | -1.30M | -0.81M | 5.48M | -4.82M | -0.54M | -0.45M | 0.19M | 0.37M | -0.18M | -0.61M | -0.18M | 0.13M | | -0.48M | 0.04M | 0.17M | 0.07M | 0.56M | -0.45M | 0.08M | -0.06M | -0.27M | 0.09M | 0.04M | -0.36M | 0.03M | -0.01M | -0.03M | 1.34M | 0.02M | 0.12M | 0.19M | -0.44M | -0.52M | -0.28M | -1.02M | 0.65M | 0.35M | 0.05M | 1.19M | -0.46M | 1.23M | -0.76M | 1.05M | 0.08M | -0.43M | 0.18M | 2.16M | -2.75M |
|
Change in Taxes (Quarter)
|
| 0.05M | | 0.36M | 0.15M | | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.06M | 0.31M | -0.91M | 0.18M | -0.20M | 0.03M | | 0.09M | -0.05M | | | 0.01M | 1.26M | 0.01M | 0.01M | -0.24M | -1.01M | 0.40M | 0.16M | 0.89M | -0.28M | 0.84M | -0.18M | 1.03M | -1.76M | 0.60M | 0.00M | 1.06M | -2.08M | 0.01M | -1.32M |
|
Other Working Capital Changes (Quarter)
|
| 0.73M | -0.09M | -0.21M | 0.27M | -0.02M | -0.12M | -0.10M | 0.15M | 0.13M | -0.25M | -0.05M | -0.03M | -0.12M | 0.05M | 0.00M | -0.08M | 0.08M | -0.04M | 0.01M | -0.12M | -0.10M | 0.14M | 0.01M | -0.13M | -0.12M | | 0.06M | -0.12M | 0.07M | -0.12M | 0.15M | 0.05M | -0.06M | 0.09M | 0.20M | -0.02M | -0.34M | -0.10M | -0.04M | -0.01M | 0.64M | 1.47M | -0.07M | 0.05M | 2.89M | -0.13M | -0.02M | -0.03M | -0.57M | 0.53M | -0.21M | -0.21M | 0.61M | -0.94M | 0.01M | -0.02M | 1.67M | -3.67M | 0.62M | 1.56M | -3.69M | -0.50M |
|
Capital Expenditures (Quarter)
|
| 0.08M | 0.23M | 0.00M | 0.01M | 0.01M | 0.00M | 0.15M | 0.03M | 0.02M | 0.05M | 0.04M | 0.01M | 0.39M | 0.08M | 0.04M | 0.06M | 0.05M | 0.01M | 0.02M | 0.00M | 0.02M | | 0.02M | 0.01M | 0.01M | | 0.21M | 0.05M | 0.08M | 0.07M | 0.05M | 0.06M | 0.57M | 0.45M | 0.58M | 0.14M | 0.36M | -0.08M | 0.18M | 0.09M | 0.06M | -0.32M | 0.11M | 0.09M | 0.08M | 6.54M | 0.06M | 0.04M | 0.28M | 0.45M | 0.07M | 0.77M | -0.65M | 0.03M | 0.88M | -0.81M | 1.17M | 1.99M | 0.14M | -0.02M | 0.34M | 0.09M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | | | | | | | | | 0.09M | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -0.17M | -0.01M | 0.04M | -0.05M | 0.06M | -0.03M | -0.20M | -0.01M | 0.01M | -0.03M | -0.11M | -0.01M | -0.42M | 0.02M | -0.17M | 0.06M | -0.11M | 0.23M | -0.01M | -0.00M | 0.06M | 4.03M | 0.47M | -0.01M | -0.01M | | -0.21M | -0.05M | -0.08M | -0.07M | -0.05M | -0.06M | -0.84M | -0.45M | -0.97M | -0.37M | -2.54M | -2.08M | -0.18M | -0.09M | -0.06M | -0.08M | -1.02M | -0.18M | -0.13M | -7.04M | -0.51M | -0.20M | -0.55M | -0.58M | -1.02M | -0.14M | -0.47M | -0.93M | -1.76M | -1.09M | -2.16M | -1.03M | -1.15M | -3.24M | -0.97M | -1.24M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | | | | | 0.09M | 0.30M | 0.31M | 0.03M | 0.55M | | | |
|
Cash from Financing Activities (Quarter)
|
| -0.01M | -0.10M | -0.01M | -0.01M | -0.01M | -0.00M | -0.01M | -0.00M | -0.01M | -0.00M | -0.02M | -0.00M | | | | | | 3.97M | | | | | | | | | | | | | | | | | -3.49M | -0.00M | 0.64M | 0.00M | | | | -0.25M | -0.25M | -0.25M | -0.45M | 5.80M | 0.09M | -0.88M | -0.25M | -3.25M | -0.26M | 13.34M | -0.02M | -0.02M | 4.78M | -4.82M | -0.02M | -0.02M | -0.06M | -0.02M | 0.98M | 0.41M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | |
|
Change in Cash (Quarter)
|
| -3.64M | -0.84M | 0.41M | -0.28M | -0.95M | -0.65M | -0.62M | 0.86M | -0.61M | -1.89M | -0.27M | 0.77M | -1.02M | -2.96M | -1.23M | -0.39M | -5.53M | -1.53M | -1.18M | -1.02M | 1.48M | 3.39M | -0.78M | -0.79M | -1.01M | | -0.68M | 0.22M | 0.95M | 0.55M | 1.62M | 1.30M | 0.66M | -0.11M | -12.16M | -10.97M | 9.34M | 29.34M | 3.21M | 27.06M | 8.65M | 60.04M | 8.51M | 13.95M | -19.39M | -1.04M | -44.51M | 39.68M | -26.14M | 0.22M | -40.29M | 2.66M | -19.89M | 63.20M | -43.95M | 12.69M | 0.77M | 34.41M | -35.67M | -2.63M | 43.68M | -0.42M |
|
Free Cash Flow (Quarter)
|
| -0.08M | -0.23M | 0.37M | -0.23M | -1.01M | -0.62M | -0.57M | 0.84M | -0.64M | -1.91M | -0.18M | 0.77M | -0.98M | -3.07M | -1.10M | -0.51M | -5.47M | -1.77M | -1.18M | -1.02M | 1.40M | -0.63M | -1.27M | -0.79M | -1.01M | | -0.68M | 0.22M | 0.95M | 0.55M | 1.62M | 1.30M | 0.93M | -0.11M | -8.28M | -10.74M | 10.87M | 31.49M | 3.21M | 27.06M | 5.75M | 60.69M | 9.68M | 14.29M | -18.89M | -6.35M | -44.15M | 40.73M | -25.62M | 3.59M | -39.09M | -11.31M | -18.75M | 64.12M | -47.84M | 19.41M | 1.78M | 33.47M | -34.60M | 0.65M | 43.33M | 0.31M |
|
Net Cash Flow (Quarter)
|
| -0.17M | -0.12M | 0.41M | -0.28M | -0.95M | -0.65M | -0.62M | 0.86M | -0.61M | -1.89M | -0.27M | 0.77M | -1.02M | -2.96M | -1.23M | -0.39M | -5.53M | 2.44M | -1.18M | -1.02M | 1.48M | 3.39M | -0.78M | -0.79M | -1.01M | | -0.68M | 0.22M | 0.95M | 0.55M | 1.62M | 1.30M | 0.66M | -0.11M | -12.16M | -10.97M | 9.34M | 29.34M | 3.21M | 27.06M | 5.75M | 60.04M | 8.51M | 13.95M | -19.39M | -1.04M | -44.51M | 39.68M | -26.14M | 0.22M | -40.29M | 2.66M | -19.89M | 63.20M | -43.95M | 12.69M | 0.77M | 34.41M | -35.67M | -2.63M | 43.68M | -0.42M |