|
Net Income (Quarter)
|
-0.39M | -0.43M | -0.30M | -8.75M | -0.93M | -0.79M | -0.36M | -1.80M | -0.48M | -0.72M | -4.40M | 0.01M | -0.09M | 0.01M | -572.00 | -5.11M | -1.17M | -0.62M | -0.31M | 10.65M | | | | | -0.42M | -0.13M | -0.19M | -0.01M | -0.03M | -0.19M | -0.33M | 0.97M | -0.09M | -0.72M | 0.43M |
|
Depreciation and Depletion (Quarter)
|
689.00 | 936.00 | 990.00 | 965.00 | 0.00M | 0.00M | -0.00M | 0.01M | 0.02M | 0.03M | 0.03M | 0.02M | 0.06M | 0.05M | 0.07M | -0.09M | 0.16M | 0.26M | 0.28M | 0.25M | 0.29M | 0.32M | 0.27M | 0.22M | 0.23M | 0.22M | 0.24M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.22M | 0.22M | 0.22M |
|
Share-based Compensation (Quarter)
|
| | | | | | | 0.04M | | | | 0.13M | | | | | | | 0.65M | | | | | | | | 0.44M | | | | | | | | 0.25M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | -0.43M | -0.51M | -0.44M | -0.95M | -0.02M | 0.18M | -1.32M | -0.45M | 0.84M | -1.45M | 0.56M | 1.30M | -0.54M | | | | | | | -0.10M | 0.05M | -0.05M | -0.02M | 0.07M | -0.07M | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 750.00 | | | | 75.00 |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | 0.96M | -0.41M | 1.78M | -0.33M | -1.45M | 5.00 | | 0.20M | 0.13M | -0.06M | 0.16M | 0.01M | 0.18M | 0.10M | 0.36M | -0.33M | 0.14M | -0.17M | 0.01M | 0.40M | 0.03M | -10.00 | | | 0.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | 0.03M | 0.27M | 4.05M | -0.16M | | 0.08M | -0.19M | 0.41M | 0.14M | -0.02M | 0.01M | 0.02M | -0.02M | 0.37M | 0.13M | 1.02M | 0.13M | 0.55M | | 1.05M | 0.17M | 0.18M | 0.10M | 1.89M | | 0.13M | 0.24M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | 6.09M | | | | 6.07M | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
-0.19M | -0.13M | -0.10M | -0.36M | -0.92M | -0.66M | 0.39M | -3.37M | -3.76M | -2.30M | -0.94M | 0.56M | -0.03M | -1.26M | 1.09M | -3.73M | -3.64M | -1.48M | -1.34M | -2.58M | 0.51M | -0.00M | -0.26M | 0.31M | 0.20M | 0.14M | 0.26M | -0.60M | 0.07M | 0.20M | 0.05M | 0.18M | -0.32M | -0.07M | -0.87M |
|
Amortizatization of Intangibles (Quarter)
|
0.16M | 0.16M | 0.17M | 0.17M | | 0.09M | 14.00 | | 12.00 | | | 1.46M | 0.02M | 0.02M | 0.02M | 0.34M | 0.04M | 0.20M | 0.08M | 0.06M | 0.05M | 0.05M | 0.03M | 0.13M | 0.11M | 0.02M | 0.05M | -0.24M | 0.08M | 0.02M | 0.02M | 0.25M | 0.03M | 0.02M | 0.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
689.00 | 936.00 | 990.00 | 965.00 | 0.00M | 0.00M | 947.00 | 0.01M | 0.00M | 0.03M | 0.00M | -0.07M | 0.00M | 0.05M | 0.00M | 0.01M | 0.16M | 0.01M | 0.00M | 2.71M | 0.53M | 0.57M | 0.01M | 0.22M | 0.23M | 0.38M | 0.24M | 0.23M | 0.23M | 0.23M | 0.22M | 0.23M | 0.22M | 0.22M | 0.22M |
|
Change in Receivables (Quarter)
|
0.00M | -0.00M | | 0.05M | 0.04M | -0.08M | 0.03M | 1.95M | 0.47M | 0.81M | 1.71M | -2.02M | 0.09M | -0.22M | -0.10M | 0.06M | 0.07M | -0.07M | | -0.03M | -0.61M | 0.44M | 0.00M | -0.05M | -0.00M | 0.00M | -0.00M | -0.01M | -0.01M | 0.01M | -0.01M | 0.01M | 0.01M | -0.01M | -0.01M |
|
Change in Inventory (Quarter)
|
| | | | | | | 1.49M | 1.07M | -0.26M | -0.73M | -0.51M | 0.01M | -0.29M | 0.05M | 0.05M | 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)
|
0.02M | | | | | | | | 0.45M | -0.28M | -0.11M | -0.05M | 0.00M | -0.01M | 0.18M | -0.18M | 0.84M | -0.71M | -0.06M | -0.11M | -0.01M | 0.00M | 0.06M | 0.12M | 0.10M | 0.08M | -0.01M | -0.02M | 0.00M | 0.04M | 0.04M | -0.06M | -0.00M | -0.02M | -0.00M |
|
Change in Accured Expenses (Quarter)
|
0.02M | 0.04M | -0.07M | 0.30M | -0.05M | 0.02M | 0.03M | 0.10M | 0.43M | -0.08M | 0.20M | 0.59M | 0.56M | 0.79M | 0.87M | -0.10M | 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 | 0.53M | 0.08M | 0.06M | -0.46M |
|
Change in Taxes (Quarter)
|
| | | | | | | 0.02M | 0.10M | -0.01M | -0.08M | -0.01M | 60.00 | 420.00 | 0.01M | -0.01M | | 160.00 | -160.00 | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | -0.03M | -0.04M | -0.01M | -0.01M | -0.08M | -0.01M | -0.04M | 0.07M | -0.08M | -0.01M | -0.02M | -0.13M | -0.01M | -0.01M | -1.10M | 0.07M | -0.04M | 0.05M | -0.02M | -0.02M | 0.05M | -0.06M | -0.06M | 0.08M | -0.01M | -0.07M | 0.06M |
|
Capital Expenditures (Quarter)
|
| 412.00 | -412.00 | 0.00M | 0.01M | 0.02M | -0.03M | 677.00 | 0.38M | 0.01M | 0.03M | 0.08M | 0.00M | 0.01M | 0.18M | 2.09M | 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 | 0.00M | | | |
|
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 |
|
Change in Intangibles (Quarter)
|
| | | | 0.02M | 0.02M | 0.38M | -0.14M | | | | | | | | 0.03M | | | 0.08M | 0.07M | 910.00 | 0.03M | -485.00 | 12.00 | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | 0.01M | 0.01M | | -0.01M | 193.00 | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | 0.23M | | | 0.00M | 3.00 | -70.00 | -1.00 | -0.00M | -0.20M | 0.11M | -0.09M | 756.00 | -0.13M | | | | | | | | | | | -0.46M | 0.46M | | | |
|
Cash from Investing Activities (Quarter)
|
-412.00 | | | -0.00M | -0.03M | -0.04M | 0.07M | -0.53M | -0.70M | -0.16M | -0.03M | -0.08M | -0.00M | -0.01M | -0.17M | -2.32M | -2.07M | -0.09M | -1.38M | 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 |
|
Other financing activities (Quarter)
|
| | | 1.26M | | | 1.37M | -0.00M | 0.21M | -1.02M | 0.97M | -0.80M | 0.01M | 0.02M | -0.20M | 0.27M | -0.37M | 3.88M | -4.95M | 1.44M | | | | | | | -0.02M | -0.01M | -0.03M | -0.05M | -0.02M | 0.02M | | | |
|
Cash from Financing Activities (Quarter)
|
0.10M | 0.13M | 0.10M | 11.40M | 0.10M | 0.57M | -1.49M | -0.46M | 4.73M | -0.08M | -0.56M | -0.66M | -0.29M | 5.08M | -0.03M | 5.39M | 5.32M | -3.39M | 6.24M | 1.58M | 0.17M | -0.14M | -0.13M | -0.27M | -0.25M | 0.22M | -0.17M | -0.20M | -0.05M | 0.09M | 0.04M | -0.12M | 0.38M | 0.04M | 3.56M |
|
Exchange Rate Effect (Quarter)
|
0.00M | 0.00M | 0.00M | 0.01M | -0.04M | -0.06M | -0.00M | 0.07M | -0.07M | -0.15M | 0.02M | -0.00M | 0.01M | 0.07M | 0.01M | -0.29M | -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 |
|
Change in Cash (Quarter)
|
-0.09M | 0.00M | 0.01M | 11.06M | -0.89M | -0.19M | -0.77M | -4.27M | 0.42M | -2.90M | -1.36M | -0.34M | -0.32M | 3.87M | -0.85M | 0.91M | -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 |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | 0.49M | 0.04M | 0.80M | 0.72M | -0.15M | 0.00M | 0.20M | 0.01M | -0.18M | 373.00 | 0.17M | -0.17M | 0.12M | | | | | 0.16M | -0.04M | | | 0.04M | | | | | | |
|
Free Cash Flow (Quarter)
|
-0.19M | -0.13M | -0.10M | -0.36M | -0.93M | -0.68M | 0.42M | -3.37M | -4.14M | -2.31M | -0.97M | 0.48M | -0.04M | -1.28M | 0.91M | -5.82M | -5.82M | -1.46M | -2.66M | -2.32M | 0.51M | -0.00M | -1.48M | 0.37M | -0.17M | 0.16M | -0.02M | -0.62M | 0.07M | 0.20M | 0.05M | 0.18M | -0.32M | -0.07M | -0.87M |
|
Net Cash Flow (Quarter)
|
-0.09M | 876.00 | 0.01M | 11.04M | -0.85M | -0.13M | -1.03M | -4.36M | 0.28M | -2.54M | -1.53M | -0.19M | -0.33M | 3.81M | 0.89M | -0.65M | -0.39M | -4.96M | 3.53M | -0.83M | 0.71M | 0.25M | -0.52M | 0.07M | -0.37M | 0.41M | -0.17M | -0.82M | 0.02M | 0.01M | 0.38M | -0.42M | 0.06M | -0.26M | 2.70M |