|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | -1.17M | -0.75M | -0.39M | 10.65M | | | | | -0.42M | -0.13M | -0.19M | -0.01M | -0.03M | -0.22M | -0.33M | -0.99M | -0.28M | -0.72M | -0.02M | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | 0.16M | 0.05M | 0.05M | 0.25M | 0.29M | 0.32M | 0.27M | 0.22M | 0.23M | 0.22M | 0.24M | 0.23M | 0.23M | 0.23M | 0.23M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | 3.56M | -3.37M | 7.74M | 0.16M | 0.01M | -0.17M | | 0.36M | -0.01M | 0.44M | -0.35M | | | | | | | 0.25M | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | -1.45M | 0.56M | 1.30M | -0.54M | | | | | | | -0.10M | 0.05M | -0.05M | -0.02M | 0.30M | -0.06M | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | 0.07M | 0.07M | -0.01M | 0.11M | | 0.34M | 0.13M | 1.02M | 0.13M | 0.55M | | 1.05M | 0.17M | 0.18M | 0.10M | 0.50M | | 0.13M | 0.24M | -0.01M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | -3.64M | -1.48M | -1.34M | -2.58M | 0.51M | -0.00M | -0.26M | 0.31M | 0.20M | -0.12M | 0.51M | -0.29M | 0.02M | 0.18M | 0.13M | 0.18M | -0.32M | -0.07M | -0.87M | 0.12M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | 0.18M | 0.20M | 0.83M | 0.32M | 0.22M | 0.08M | 0.06M | 0.13M | 0.11M | 0.06M | 0.06M | 0.08M | 0.08M | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.08M | 0.08M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | 0.16M | 0.51M | 1.43M | 3.49M | 0.00M | 0.57M | 0.02M | 0.22M | 0.23M | 0.38M | 0.24M | 0.23M | 0.23M | 0.23M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | 0.07M | -0.15M | 0.07M | 0.00M | -0.02M | -0.16M | 0.00M | -0.05M | -0.02M | 0.03M | -0.01M | -0.08M | -0.01M | 0.01M | -0.01M | 0.01M | 0.01M | -0.01M | -0.01M | -0.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | 0.13M | 0.01M | -0.04M | 0.17M | -0.05M | -0.28M | 0.00M | 0.01M | -0.01M | -0.06M | 282.00 | 0.06M | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | 0.84M | -0.71M | -0.06M | -0.11M | -0.01M | 0.00M | 0.06M | 0.12M | 0.10M | 0.08M | -0.01M | -0.02M | 0.01M | -0.01M | 0.07M | -0.08M | -0.00M | -0.02M | -0.00M | 0.27M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | 1.76M | -1.67M | -0.76M | 0.29M | 0.56M | -0.00M | 0.08M | 0.53M | 0.42M | 0.37M | -0.17M | 0.06M | 0.29M | 0.24M | -0.32M | 0.02M | 0.08M | 0.06M | -0.46M | -0.41M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | 160.00 | -160.00 | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | -0.08M | -0.01M | -0.02M | -0.13M | -0.01M | -0.01M | -1.10M | 1.06M | 0.01M | 0.11M | -0.21M | -0.01M | 0.05M | -0.01M | -0.11M | 0.06M | 0.11M | -0.19M | 0.03M | -0.28M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | 2.18M | -0.02M | 1.32M | -0.26M | 497.00 | 493.00 | 1.21M | -0.06M | 0.38M | -0.02M | 0.29M | 0.03M | 0.00M | 6.00 | -771.00 | -3.00 | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.03M | 0.42M | 1.08M | -0.03M | 0.05M | 0.03M | 0.02M | -101.00 | 0.01M | 0.01M | 487.00 | -43.00 | | | 27.00 | 0.03M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | 0.01M | | -0.01M | 193.00 | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | 0.11M | -0.09M | 756.00 | -0.13M | | | | | | | | | | | -0.46M | -0.02M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | -2.07M | -0.07M | -1.40M | 0.17M | 0.02M | 0.39M | -0.13M | 0.03M | -0.33M | 0.05M | -0.26M | -0.03M | 0.01M | -0.28M | 0.29M | -0.48M | -385.00 | -0.22M | 415.00 | 0.03M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | -0.37M | 3.88M | -4.95M | 1.44M | | | | | | | -0.02M | -0.01M | -0.03M | -0.05M | -0.02M | -0.01M | 0.23M | 0.12M | 2.49M | -2.75M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | 5.69M | -3.76M | 6.24M | 1.58M | 0.17M | -0.14M | -0.13M | -0.27M | -0.25M | 0.22M | -0.41M | 0.26M | -0.02M | -0.03M | 0.03M | 0.01M | 0.38M | 0.04M | 3.56M | 0.36M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | 5.77M | | | | | | | | | | | | | | | | | | | -8.00 |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | -0.02M | 0.05M | 0.15M | -0.56M | -0.04M | -0.14M | 0.10M | 0.00M | -0.06M | -0.03M | 0.03M | -0.02M | -0.01M | 0.14M | -0.05M | 0.06M | -0.02M | 0.07M | 0.09M | 0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | -0.41M | -2.27M | 1.04M | -1.62M | 0.67M | 0.11M | -0.43M | 0.07M | -0.44M | 0.13M | -0.24M | -0.27M | -0.04M | 0.04M | 0.16M | -0.12M | 0.03M | -0.19M | 2.80M | 0.05M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | -5.82M | -1.46M | -2.66M | -2.32M | 0.51M | -0.00M | -1.48M | 0.37M | -0.17M | -0.09M | 0.23M | -0.32M | 0.02M | 0.18M | 0.13M | 0.18M | -0.32M | -0.07M | -0.87M | 0.12M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | -0.02M | -5.31M | 3.50M | -0.83M | 0.71M | 0.25M | -0.52M | 0.07M | -0.37M | 0.16M | -0.16M | -0.06M | 0.00M | -0.13M | 0.44M | -0.29M | 0.06M | -0.26M | 2.70M | 0.51M |