|
Net Income (Quarter)
|
0.08M | 0.04M | -0.08M | -0.01M | 0.05M | 0.06M | 0.05M | -0.02M | 0.05M | 0.04M | 0.03M | -0.05M | | | | -0.10M | -0.10M | 0.36M | -0.21M | -0.15M | -0.06M | -0.14M | -0.03M | 0.09M | 0.11M | 0.08M | -0.03M | -0.01M | 0.03M | -0.04M | -0.19M | -0.21M | -0.18M | -0.14M | -0.13M | -0.03M | 0.21M | 0.36M | 0.27M | 0.04M | -0.10M | -1.35M | 0.08M | 0.40M | -3.53M | -8.40M | 0.10M | | | | | | -4.29M | -3.78M | -12.93M | -1.83M | -2.64M | -2.48M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M |
|
Share-based Compensation (Quarter)
|
| 0.00M | 0.00M | 0.00M | 0.00M | 928.00 | 932.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 639.00 | 666.00 | 0.00M | 0.00M | 681.00 | -353.00 | 63.00 | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 482.00 | 585.00 | 510.00 | 450.00 | 356.00 | 0.01M | 0.02M | 0.03M | 0.11M | 0.08M | 1.65M | 0.23M | 0.36M | 0.40M | 0.09M | 0.29M | 0.09M | 0.08M | -0.23M | | 0.06M | 0.01M | 2.56M | 0.25M | 0.05M | 0.01M | 0.01M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.07M | 0.46M | 0.30M | 0.01M | -3.79M | | | | -0.04M | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.71M | -0.52M | -0.08M | 4.00M | -0.69M | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | 0.01M | 0.01M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.05M | 0.07M | 0.07M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | 1.00M | | 0.20 | | 1.03M | | 0.98M | 1.00M | 0.00M | 0.01M | 1.27M | 1.19M | 0.05M | 0.04M | | 1.31M | 1.29M | 1.07M | 0.22M | 1.29M | 1.42M | 0.03M | 0.16M | 1.38M | | 0.00M | 0.00M | 1.35M | 1.22M | 0.01M | 1.43M | 1.40M | | 0.27M | 0.30M | | 0.01M | -9.00 | 0.13M | | | | 0.71M | 0.13M | | | 0.58M | 0.47M | | 0.01M | 0.46M | 0.01M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | 0.00M | 0.05M | | 0.00M | | | 381.00 | | | | | | -214.00 | 214.00 | | | -0.01M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.10M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | 0.77M | 0.77M | | | | 1.14M | | | | 1.27M | | | | 1.06M | | | | 0.22M | 0.05M | 0.03M | 0.01M | 0.98M | 0.85M | 0.84M | 0.49M | 1.59M | 0.76M | 0.35M | 0.56M | 5.20M | | | | 0.10M | | | | | | | 0.62M | | 0.23M | | 0.09M | 0.04M |
|
Cash from Operations (Quarter)
|
| -0.03M | 0.10M | -0.12M | 0.12M | -0.02M | -0.65M | 1.13M | -0.13M | 0.04M | 0.32M | -0.28M | | | -0.33M | 0.28M | -0.02M | -0.20M | 0.23M | -0.02M | 0.44M | -0.90M | -0.13M | 0.20M | 0.58M | 0.18M | -0.49M | -0.14M | -0.04M | -0.09M | -0.16M | -0.26M | -0.44M | -0.05M | -0.29M | -0.23M | 0.56M | 0.38M | 0.16M | -0.28M | -0.31M | -0.31M | -1.95M | -2.41M | -0.74M | -2.58M | -1.76M | -0.39M | 0.49M | -0.51M | -1.32M | -1.10M | -2.52M | -1.22M | -2.51M | -2.39M | -1.49M | -1.80M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25M | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.22M | -0.19M | 0.57M | 0.04M | 0.05M | 0.05M | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | | | | | | | | | | 0.13M | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.05M | 0.06M | 0.13M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | -0.16M | | 0.00M | 0.00M | 0.06M | 0.02M | 0.04M | 0.06M | 0.05M |
|
Change in Receivables (Quarter)
|
| -0.83M | 0.90M | -0.23M | 0.09M | -0.89M | -1.14M | 2.19M | -0.35M | 0.12M | 0.20M | -0.16M | | | 0.14M | -0.31M | 0.19M | -0.35M | -0.59M | 0.44M | 0.16M | 0.12M | -0.10M | -0.32M | 1.07M | -0.11M | 0.07M | 0.11M | 0.37M | -0.51M | 0.11M | -0.07M | 0.70M | -0.72M | -0.07M | 0.37M | 0.63M | -0.16M | -0.26M | 0.30M | 0.78M | -1.21M | 0.01M | 1.91M | -2.05M | 0.10M | 0.00M | 0.10M | -0.08M | 0.04M | | -0.00M | 0.14M | -0.10M | -0.02M | 0.05M | -0.01M | 0.01M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.03M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.19M | -0.16M | 0.89M | | 0.03M | -0.04M | 0.40M | -0.41M | 0.23M | -0.07M | 0.98M | -0.96M | -0.19M | 0.15M | 0.36M | -0.43M | 0.09M | 0.27M | 0.15M | -0.62M | -0.35M | 1.24M | -1.32M | 0.35M | -0.06M | 0.33M | -0.25M | 0.02M | 0.36M | 0.45M | -0.24M | 0.31M | -0.20M | -0.27M | -0.16M | 0.00M |
|
Change in Accured Expenses (Quarter)
|
| 0.70M | -0.44M | 0.02M | 0.01M | 0.68M | 0.25M | -0.97M | 0.16M | -0.12M | 0.02M | -0.02M | | | -0.08M | 0.09M | 0.30M | -0.31M | -0.06M | 0.56M | 0.59M | -0.83M | -0.34M | 0.04M | 0.60M | -0.22M | -0.37M | -0.01M | 0.01M | -0.01M | -0.02M | 0.03M | 0.14M | -0.17M | -0.05M | 0.03M | 0.35M | -0.18M | -0.03M | 0.11M | -0.02M | 0.09M | 0.70M | -0.14M | 0.10M | -0.42M | 0.02M | 0.07M | 0.02M | 0.94M | -0.60M | -0.33M | 0.12M | 0.47M | -0.47M | -0.71M | 0.13M | 0.11M |
|
Change in Taxes (Quarter)
|
| | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| -0.00M | 0.04M | | | 0.00M | 0.02M | | | 0.00M | 0.01M | 0.00M | | | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | | | 840.00 | 0.00M | 149.00 | 0.00M | 0.00M | | 0.01M | 0.00M | 0.00M | | | 0.05M | 0.01M | 0.00M | 0.02M | 0.03M | 0.01M | 0.01M | 0.02M | 0.20M | 0.30M | | | | | | 0.06M | 0.00M | 0.08M | 0.01M | 0.01M | 0.09M | 0.02M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.12M | 0.16M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.04M | | | | | | | | | | | | -0.07M | | | | -2.36M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 492.00 | 824.00 | | | 656.00 | 479.00 | | | 280.00 | 947.00 | 952.00 | 959.00 | 968.00 | 936.00 | 737.00 | 770.00 | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -0.00M | -0.01M | | -0.00M | 188.00 | -0.01M | 0.00M | -0.02M | 0.01M | -0.01M | -0.01M | | | -0.00M | -0.01M | -0.00M | -0.01M | -0.01M | -0.00M | -922.00 | -877.00 | -0.00M | 936.00 | 737.00 | -70.00 | -0.00M | -149.00 | -0.00M | -0.00M | | -0.01M | -0.00M | -0.00M | | | -0.05M | -0.01M | -0.00M | -2.25M | -0.03M | -7.29M | -0.01M | -0.02M | -0.20M | -0.30M | 0.94M | | -0.94M | -0.39M | -0.13M | -0.18M | -0.09M | -0.08M | -0.01M | -2.37M | -0.09M | -0.02M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45M | 0.45M | 0.50M | -0.10M | 0.60M | -0.40M | | | | 0.42M | 0.57M | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| -0.02M | 0.00M | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | -0.35M | | | | | | 0.42M | 0.57M | | | | | -0.20M | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.08M | 0.01M | 13.20M | | 0.04M | | -1.85M | 0.05M | 0.00M | -0.06M | | | | 0.03M | 0.00M | 8.83M | | 0.01M | 0.25M |
|
Cash from Financing Activities (Quarter)
|
| -0.02M | 0.00M | 0.00M | -0.00M | | 0.01M | 0.00M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 1.00M | 1.05M | 2.49M | 8.85M | 0.03M | 0.01M | 1.89M | 0.42M | 0.91M | -0.09M | 1.67M | 2.15M | 0.94M | | 3.48M | 1.87M | 10.25M | 1.14M | -0.02M | 0.25M |
|
Change in Cash (Quarter)
|
| -0.05M | 0.09M | -0.12M | 0.12M | -0.02M | -0.67M | 1.13M | -0.15M | 0.04M | 0.31M | -0.29M | | | -0.33M | 0.28M | -0.02M | -0.21M | 0.22M | -0.02M | 0.44M | -0.90M | -0.13M | 0.21M | 0.58M | 0.18M | -0.49M | -0.14M | -0.04M | -0.09M | -0.16M | -0.27M | -0.44M | -0.05M | -0.29M | 0.21M | 0.51M | 0.39M | 1.16M | -1.48M | 2.15M | 1.25M | -1.93M | -2.42M | 0.94M | -0.79M | 0.08M | -0.48M | 1.23M | 1.25M | -0.51M | -1.28M | 0.87M | 0.58M | 7.74M | -3.63M | -1.59M | -1.58M |
|
Free Cash Flow (Quarter)
|
| -0.03M | 0.06M | -0.12M | 0.12M | -0.02M | -0.67M | 1.13M | -0.13M | 0.03M | 0.31M | -0.28M | | | -0.33M | 0.28M | -0.02M | -0.21M | 0.22M | -0.02M | 0.43M | -0.90M | -0.13M | 0.20M | 0.58M | 0.18M | -0.50M | -0.14M | -0.04M | -0.09M | -0.16M | -0.27M | -0.44M | -0.05M | -0.29M | -0.23M | 0.51M | 0.38M | 0.16M | -0.30M | -0.34M | -0.32M | -1.96M | -2.43M | -0.95M | -2.89M | -1.76M | -0.39M | 0.49M | -0.51M | -1.32M | -1.16M | -2.52M | -1.30M | -2.52M | -2.40M | -1.57M | -1.83M |
|
Net Cash Flow (Quarter)
|
| -0.05M | 0.09M | -0.12M | 0.12M | -0.02M | -0.66M | 1.13M | -0.15M | 0.04M | 0.31M | -0.29M | | | -0.33M | 0.28M | -0.02M | -0.21M | 0.22M | -0.02M | 0.44M | -0.90M | -0.13M | 0.21M | 0.58M | 0.18M | -0.49M | -0.14M | -0.04M | -0.09M | -0.16M | -0.27M | -0.44M | -0.05M | -0.29M | -0.23M | 0.51M | 0.39M | 1.16M | -1.48M | 2.15M | 1.25M | -1.93M | -2.42M | 0.94M | -2.46M | 0.08M | -0.48M | 1.23M | 1.25M | -0.51M | -1.28M | 0.87M | 0.58M | 7.74M | -3.63M | -1.59M | -1.58M |