|
Net Income (Quarter)
|
-3.96M | -6.53M | -7.43M | -9.06M | -5.85M | -21.59M | -19.37M | -12.79M | -13.05M | -14.33M | -15.94M | -17.79M | -16.31M | -16.69M | -14.20M | -14.88M | -12.68M | -11.79M | -11.01M | -12.39M | -30.57M | -12.71M | -11.49M | -10.54M | -22.13M | -3.25M | -4.89M | 3.15M | -22.96M | -23.30M | 2.19M | 1.88M | 1.00M | 1.15M | 0.77M | 56.05M | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | 0.05M | 0.01M | 0.01M | 0.02M | 0.05M | 0.17M | 0.24M | 0.27M | 0.29M | 0.26M | 0.27M | 0.27M | 0.26M | 0.26M | 0.26M | 0.25M | 0.17M | 0.08M | 0.10M | 0.19M | 0.20M | 0.24M | 0.32M | 0.55M | 0.48M | 0.68M | 1.17M | -0.07M | 1.51M | 0.97M | 1.13M | 1.05M | | | |
|
Share-based Compensation (Quarter)
|
0.04M | 1.48M | 0.07M | 0.14M | 0.12M | 1.78M | 9.28M | 2.48M | 2.47M | 2.65M | 4.84M | 5.53M | 5.51M | 5.78M | 4.76M | 4.61M | 4.46M | 4.13M | 5.11M | 5.84M | 21.61M | 6.61M | 5.27M | 6.57M | 4.82M | 4.66M | 5.10M | 4.38M | 3.92M | 2.70M | 2.03M | 2.18M | 1.53M | 2.06M | 2.10M | 2.44M | 1.74M | 1.71M | 1.64M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | 15.59M | | | | | | | | | -0.47M | -1.48M | -0.14M | 0.52M | -0.31M | -1.52M | -1.03M | -2.13M | -1.34M | -1.13M | -2.50M | 0.08M | -0.55M | 0.23M | -0.27M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.83M | -27.28M | 20.77M | 10.27M | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | 0.02M | 0.06M | 0.08M | 0.10M | 0.01M | 0.04M | 0.05M | 0.07M | 0.01M | 0.04M | 0.04M | 0.05M | 0.05M | 0.01M | 0.12M | 0.20M | 581.00 | 0.75M | 0.75M | 0.80M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | -0.12M | -0.83M | 3.12M | 0.04M | 4.00M | | 0.25M | 0.01M | 0.06M | -0.09M | 0.01M | 0.04M | -0.06M | -1.07M | -0.00M | 0.55M | 0.01M | | 7.85M | 5.15M | 0.45M | -9.39M | 9.44M | 0.07M | 0.22M | -6.98M | 0.85M | 0.15M | 0.09M | 0.07M | 0.12M | 0.09M | 0.09M | 0.64M | 0.06M | 0.05M | 0.04M |
|
Asset Writedowns and Impairment (Quarter)
|
0.50M | | | | 0.07M | | 0.00M | 0.04M | 0.03M | -0.01M | 0.00M | 0.00M | 0.03M | 0.02M | 0.01M | -0.00M | | | 0.08M | 0.00M | 0.01M | | 0.01M | 0.16M | 0.19M | 0.28M | -0.58M | 0.66M | -0.07M | 0.06M | 0.18M | 0.10M | 0.23M | 0.31M | 0.12M | 0.47M | 0.42M | 0.25M | 0.66M |
|
Non-cash Items (Quarter)
|
| | | 0.00M | 0.52M | 0.35M | 22.43M | 44.71M | 0.01M | 2.27M | 2.50M | 2.74M | 3.02M | 13.92M | 3.55M | 3.77M | 4.02M | 4.16M | 4.21M | 16.27M | 4.00M | 3.94M | 4.11M | 45.26M | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
-14.68M | -0.94M | -5.84M | -5.30M | -5.11M | -11.37M | -3.89M | -11.54M | -13.25M | -8.09M | -3.63M | -16.80M | -4.63M | -11.97M | -1.82M | -12.00M | 1.50M | -4.28M | 4.06M | 0.15M | 6.21M | -7.20M | -2.54M | 10.76M | 10.13M | -14.42M | -20.34M | 28.37M | -33.78M | -24.75M | 10.42M | -28.31M | 14.93M | -46.27M | -17.20M | 23.81M | -17.04M | -8.23M | -15.89M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.28M | 0.10M | 0.42M | 0.30M | 0.35M | 0.48M | 0.43M | 0.25M | -0.01M | 0.16M | 0.43M | 0.20M | 0.28M | 0.27M |
|
Amortization of Deferred Charges (Quarter)
|
| | 3.74M | 2.33M | 2.05M | 1.69M | | | | | | | | | | | | | | | | | | | 0.30M | 1.20M | 1.20M | 0.29M | 0.21M | 0.22M | 0.22M | 0.43M | 1.32M | 1.42M | 1.47M | -0.43M | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.03M | 0.03M | 0.03M | 0.06M | 0.06M | 0.06M | 0.06M | 0.08M | 0.35M | 0.47M | 0.56M | 2.32M | 1.13M | 1.59M | 1.62M | 1.61M | 1.60M | 1.60M | 1.61M | 1.59M | 1.25M | 1.16M | 1.78M | 5.22M | 5.21M | 5.46M | 5.82M | 6.00M | 5.91M | 6.39M | 7.86M | 5.04M | 7.42M | 6.88M | 7.15M | 7.06M | 6.95M | 7.17M | 7.37M |
|
Change in Receivables (Quarter)
|
2.59M | -2.21M | 5.14M | -6.78M | 2.92M | 4.56M | -2.16M | -2.35M | 2.02M | 1.89M | 4.41M | 7.20M | -2.72M | 0.44M | 2.12M | -7.58M | 0.56M | 2.90M | -6.99M | -0.86M | 7.44M | -4.58M | 17.05M | 27.32M | -18.98M | -16.56M | 35.17M | -29.29M | -2.00M | -14.31M | 2.26M | 1.68M | -2.40M | -0.94M | 4.63M | -2.24M | 2.25M | -1.72M | 3.93M |
|
Change in Account Payables (Quarter)
|
-10.03M | 5.21M | -5.40M | 1.02M | 4.33M | 1.71M | -2.52M | -2.50M | -1.75M | 4.17M | 3.62M | 7.11M | -8.00M | -2.26M | 4.97M | -6.44M | -0.76M | 4.25M | 0.77M | -5.64M | 3.55M | -3.01M | 3.75M | 13.61M | -8.38M | -8.14M | 1.22M | 5.30M | 1.28M | -8.56M | 9.69M | -1.61M | -2.52M | -5.22M | 0.34M | 1.94M | 2.14M | 1.43M | -5.01M |
|
Change in Accured Expenses (Quarter)
|
2.72M | -2.59M | 4.39M | -2.81M | -0.28M | 0.81M | 2.07M | -0.42M | -1.60M | 3.54M | -1.11M | -8.66M | -0.11M | 0.09M | 0.05M | -0.04M | -0.64M | 2.84M | -1.49M | -0.89M | -0.10M | 2.49M | -2.99M | -0.56M | -0.12M | -2.84M | -0.22M | 1.58M | -1.78M | 8.43M | -9.43M | 1.10M | -0.76M | 1.26M | 1.97M | 0.04M | -3.78M | 0.98M | 4.36M |
|
Other Working Capital Changes (Quarter)
|
-0.14M | 0.42M | 0.45M | -0.43M | 1.48M | 3.43M | -2.91M | -0.39M | 0.90M | 0.00M | 0.01M | 5.74M | 6.58M | 0.06M | 0.09M | 8.60M | 0.09M | 0.14M | 0.16M | 1.59M | 0.00M | 0.00M | 0.00M | 1.65M | 0.03M | 1.51M | 3.02M | 3.91M | -0.63M | -1.63M | 1.04M | -0.88M | 0.02M | -0.05M | 0.05M | -1.35M | 0.00M | 0.29M | 1.03M |
|
Capital Expenditures (Quarter)
|
| | | 0.02M | | | | 0.65M | 1.69M | 1.21M | 0.64M | 0.17M | 0.10M | 0.11M | 0.07M | 0.01M | 0.01M | 0.02M | 0.03M | 0.11M | 0.10M | 0.17M | 0.18M | 0.57M | 0.73M | 1.52M | 1.52M | 0.99M | 1.45M | 1.25M | 1.36M | 0.67M | 1.84M | 1.41M | 1.69M | 1.17M | 1.35M | 0.96M | -1.92M |
|
Change in Intangibles (Quarter)
|
| | | | 0.03M | | | 3.00M | 0.07M | | 0.56M | -0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | -3.84M | | | | | | | | | | | | 5.22M | 1.32M | 1.29M | 1.98M | | 1.50M | 48.70M | | 0.07M | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.90M | -0.06M | -0.09M | -0.05M | 0.04M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | 6.00M | 8.00M | 7.00M | 5.00M | 2.47M | 6.14M | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | -0.12M | -0.03M | | -40.64M | -3.66M | 4.24M | 6.79M | -3.83M | 8.73M | 2.38M | 4.67M | 4.92M | -0.01M | -0.01M | 0.04M | -0.03M | -0.11M | -0.10M | -0.17M | -47.78M | -5.79M | -4.05M | -2.82M | -4.25M | -0.99M | -2.95M | -52.13M | 1.33M | -0.75M | -1.90M | 0.30M | -1.53M | 1.52M | -1.35M | -0.96M | -1.22M |
|
Other financing activities (Quarter)
|
| | | 1.56M | 0.08M | -0.01M | -0.12M | 0.12M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.05M | | 0.11M | |
|
Cash from Financing Activities (Quarter)
|
| | | 9.87M | 1.85M | 68.50M | -0.62M | 23.98M | 0.49M | 32.97M | 0.89M | -0.06M | 4.48M | 7.71M | 5.83M | 6.59M | 3.61M | 5.16M | 0.21M | 60.47M | 6.53M | 0.54M | 2.33M | 177.11M | -23.25M | 0.14M | 0.20M | -39.02M | -7.98M | -0.15M | -2.35M | 36.82M | -1.67M | -2.29M | -1.94M | -28.12M | 17.86M | 7.40M | 39.62M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | -0.41M | -0.72M | 0.16M |
|
Change in Cash (Quarter)
|
-14.68M | -0.94M | 4.04M | 4.45M | -3.30M | 57.13M | -45.15M | 8.78M | -8.52M | 31.67M | -6.57M | -8.13M | 2.23M | 0.41M | 8.93M | -5.42M | 5.10M | 0.92M | 4.23M | 60.50M | 12.64M | -6.83M | -47.98M | 182.08M | -17.17M | -17.09M | -24.39M | -11.65M | -44.71M | -77.03M | 9.40M | 7.37M | 11.36M | -44.70M | -0.10M | -29.54M | -0.95M | -2.51M | 22.67M |
|
Free Cash Flow (Quarter)
|
-14.68M | -0.94M | -5.84M | -5.32M | -5.11M | -11.37M | -3.89M | -12.19M | -14.94M | -9.30M | -4.27M | -16.98M | -4.73M | -12.08M | -1.90M | -12.02M | 1.49M | -4.30M | 4.03M | 0.04M | 6.11M | -7.37M | -2.71M | 10.19M | 9.40M | -15.94M | -21.86M | 27.38M | -35.23M | -26.00M | 9.06M | -28.98M | 13.09M | -47.68M | -18.88M | 22.65M | -18.40M | -9.19M | -13.96M |
|
Net Cash Flow (Quarter)
|
-14.68M | -0.94M | -5.84M | 4.45M | -3.30M | 57.13M | -45.15M | 8.78M | -8.52M | 31.67M | -6.57M | -8.13M | 2.23M | 0.41M | 8.93M | -5.42M | 5.10M | 0.92M | 4.23M | 60.50M | 12.64M | -6.83M | -47.98M | 182.08M | -17.17M | -17.09M | -24.39M | -11.65M | -44.71M | -77.03M | 9.40M | 7.76M | 11.36M | -48.25M | -20.67M | -2.78M | -0.54M | -1.79M | 22.51M |