|
Net Income (Quarter)
|
-1.42M | -1.84M | -0.69M | -2.03M | -0.85M | -1.95M | 0.88M | -1.41M | -1.56M | -0.93M | -0.24M | 2.00M | 2.18M | -1.04M | -1.02M | 4.13M | 1.30M | -0.18M | | 0.19M | | | | | -3.47M | -2.65M | -2.85M | -2.79M | -3.01M | -3.14M | -2.85M | -4.25M | -2.24M | -2.16M | -1.39M | -1.74M | -2.07M | -2.08M | -2.07M | -2.09M | -2.11M | -1.60M | | -1.50M | -2.03M | -2.18M | -2.10M | -2.02M | -2.50M | -2.40M | -2.38M | -2.32M | -2.91M | -3.07M | -3.15M | -2.96M | -3.28M | -4.01M | -3.87M | 8.91M | -3.54M | -3.93M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | 0.09M | 0.07M | 0.08M | 0.09M | 0.10M | 0.14M | 0.11M | 0.17M | 0.17M | 0.17M | 0.18M | 0.19M | 0.19M | 0.20M | 0.19M | 0.17M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | | 0.02M | 0.01M | | 0.01M | 0.02M | 0.03M | | | 0.07M | 0.08M | 0.07M | 0.14M | 0.15M | 0.15M | 0.21M | 0.22M | 0.23M | 0.24M | | | | |
|
Share-based Compensation (Quarter)
|
0.47M | 0.31M | 0.15M | 0.27M | 0.34M | 0.26M | 0.21M | 0.19M | -0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.59M | 0.02M | 0.03M | 0.00M | 0.00M | 0.05M | 4.97M | 0.14M | 0.11M | 0.17M | 0.13M | 0.86M | 0.09M | 0.02M | 0.10M | 0.12M | 0.05M | 0.05M | 0.06M | 0.04M | 0.04M | 0.06M | 0.10M | 0.10M | 0.04M | 0.04M | 0.07M | 0.04M | 0.05M | | 0.34M | 0.36M | 0.44M | 0.37M | 0.37M | 0.39M | 0.36M | 0.05M | 0.35M | 0.36M | 0.47M | 0.44M | 0.20M | 0.22M | 0.26M | 0.15M | 0.20M | 0.30M | 0.19M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | 0.21M | 3.18M | -0.78M | 1.28M | -1.37M | -0.18M | -0.75M | -3.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.01M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.06M | 0.06M | 0.06M | 0.00M | 0.05M | | 0.06M | 0.00M | 0.03M | 0.69M | 23.09M | | | 0.02M | 26.74M | | | 18.01M | 26.90M | 6.67M | 6.67M | 7.38M | 15.16M | 3.33M | 3.33M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | 1.44M | 1.47M | | | | | | | | | 0.01M | -0.01M | | -0.06M | | | -0.00M | -0.03M | 0.36M | -0.05M | | 0.33M | 0.03M | 0.03M | | 0.33M | 0.01M | | 0.00M | 0.00M | | 0.24M | 0.12M | 0.15M | | | 1.11M | 0.04M | 0.04M | -0.10M | 0.04M | 116.79M | 148.17M | 0.17M | 0.04M | 0.03M | 208.75M | 0.09M | 275.46M | 250.96M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.40M | 0.28M | 0.24M | 0.19M | | 0.11M | 0.08M | 0.03M | | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 500.00 | 0.51M | 0.49M | 0.45M | 0.40M | | 1.40M | | 1.00M | 0.00M | 0.00M | 0.43M | 0.97M | 0.86M | | |
|
Cash from Operations (Quarter)
|
1.63M | -0.71M | 0.57M | 7.75M | 0.71M | -1.72M | 1.61M | -4.71M | -4.83M | 0.32M | 3.54M | -1.93M | -1.04M | -1.38M | -1.62M | -0.39M | -1.75M | -3.96M | 0.87M | -6.01M | -4.34M | -2.53M | -4.09M | -2.37M | -3.12M | -1.66M | -1.68M | -2.36M | -3.47M | -2.38M | -2.79M | -2.14M | -2.25M | -1.98M | -2.32M | -1.93M | -1.83M | -1.53M | -1.60M | -1.98M | -1.48M | -1.01M | -2.36M | -2.54M | -2.19M | -1.30M | -1.68M | -1.63M | -2.44M | -1.81M | -2.08M | -1.28M | -3.05M | -1.80M | -2.34M | -2.53M | -3.69M | -3.04M | -3.86M | -2.36M | -3.94M | -3.54M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.02M | -0.01M | 0.04M | -0.01M | 0.02M | -0.01M | 0.02M | -0.01M | 0.01M | -0.01M | 0.01M | -0.00M | 0.01M | | | | | | | | | | | | | | | | 0.02M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.09M | 0.07M | 0.07M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.55M | 0.55M | 0.59M | 0.62M | 0.59M | 0.59M | 0.56M | 0.50M | 0.51M | 0.53M | 0.52M | 0.56M | 0.08M | 0.07M | 0.08M | 0.08M | 0.09M | 0.07M | 0.08M | 0.09M | 0.10M | 0.14M | 0.11M | 0.17M | 0.17M | 0.17M | 0.18M | 0.19M | 0.19M | 0.18M | 0.19M | 0.17M | 0.07M | 0.07M | 0.06M | 0.06M | 0.14M | 0.15M | 0.04M | 0.21M | 0.08M | 0.06M | 0.06M | 0.01M | 0.04M | 0.06M | 0.07M | -0.02M | 0.07M | 0.08M | 0.09M | 0.14M | 0.15M | 0.15M | 0.21M | 0.22M | 0.23M | 0.24M | 0.25M | 0.24M | 0.24M | 0.22M |
|
Change in Receivables (Quarter)
|
-0.93M | -2.24M | 0.52M | 5.91M | 1.01M | 0.74M | -2.47M | 1.23M | 2.79M | -0.99M | -2.75M | 4.34M | 0.35M | -0.49M | 0.00M | 0.05M | 0.27M | -0.27M | 0.04M | 0.10M | 0.02M | -0.08M | 0.17M | -0.16M | 0.86M | -0.27M | -0.57M | -0.04M | -0.07M | -0.07M | -0.01M | 0.01M | 0.02M | -0.02M | 0.03M | -0.04M | | 0.21M | -0.13M | 0.02M | -0.05M | 0.04M | 0.02M | -0.11M | 0.20M | -0.11M | 0.05M | -0.08M | -0.02M | 0.07M | -0.04M | 0.15M | 0.17M | -0.10M | -0.09M | -0.12M | 0.01M | 0.25M | 0.18M | -0.03M | -0.13M | -0.22M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | -0.00M | -0.06M | 0.32M | 0.08M | -0.06M | -0.02M | 0.56M | 0.35M | 0.20M | -0.28M | 0.08M | 0.02M | -0.05M | 0.03M | 0.26M | 0.24M | 0.20M | -0.13M | 0.28M | 0.13M | 0.22M | -0.05M | 0.10M | 0.18M | 0.15M | 0.73M |
|
Change in Account Payables (Quarter)
|
-0.11M | -0.22M | 0.26M | -0.03M | -0.42M | -0.04M | -3.31M | 6.05M | -1.91M | -0.15M | -0.73M | 2.25M | -0.07M | -0.03M | -0.06M | 0.83M | -0.78M | 0.08M | 0.16M | -0.06M | -0.14M | 0.15M | -0.11M | -0.06M | 0.03M | -0.07M | 0.08M | -0.01M | -0.06M | 0.09M | -0.16M | -0.01M | -0.01M | 0.11M | -0.08M | 0.02M | -0.06M | 0.05M | 0.04M | 0.05M | -0.16M | 0.15M | 0.14M | 0.03M | -0.28M | -0.02M | 0.02M | 0.06M | 0.12M | 0.01M | -0.03M | 0.27M | 0.10M | -0.08M | 0.05M | -0.24M | 0.28M | 0.38M | -0.42M | 0.45M | -0.45M | 0.04M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | 1.05M | -0.60M | -0.20M | -0.05M | -0.19M | | | | | | 0.00M | | | | | | | | 0.43M | | | -0.21M | 0.21M | | -0.43M | | | | | | | | | -0.00M | -0.00M | | -0.00M | 0.00M | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
0.64M | 0.14M | 0.96M | -3.17M | -0.09M | 2.12M | -0.20M | -1.16M | 0.76M | -0.17M | -0.27M | -1.79M | 0.07M | 0.22M | -0.06M | -0.43M | 0.57M | -0.01M | -0.61M | 0.42M | 0.80M | 0.39M | 0.28M | -1.22M | 0.16M | -0.33M | -0.24M | -0.12M | 0.79M | -0.25M | 0.17M | -0.16M | 0.13M | 0.09M | 0.13M | 0.08M | -0.05M | -0.21M | -0.71M | 0.11M | 0.07M | -0.39M | -0.23M | 0.66M | -0.12M | -0.02M | 0.12M | 0.15M | -0.02M | 0.00M | 0.00M | -0.38M | 0.39M | 0.05M | 10.44M | -0.17M | 5.93M | 7.49M | 34.49M | 0.76M | 0.40M | 24.91M |
|
Capital Expenditures (Quarter)
|
0.11M | 0.30M | 0.21M | 0.15M | 0.13M | 0.12M | 0.13M | 0.87M | 0.21M | 0.38M | 0.35M | 0.91M | 0.04M | 0.05M | 0.06M | 0.00M | 0.05M | 0.07M | 1.64M | 0.51M | 0.64M | 0.07M | 0.09M | 0.01M | 0.02M | 0.22M | 0.24M | 0.01M | 0.01M | 0.01M | | 0.01M | | | | | | | | | 0.02M | | 0.01M | 0.19M | 0.10M | 0.17M | 0.11M | 0.23M | 0.35M | 0.29M | 0.69M | 0.53M | 0.02M | 0.15M | -0.18M | 0.58M | | 0.51M | -0.03M | -0.48M | 0.45M | 0.41M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | 0.50M | 0.38M | 0.46M | -1.55M | 52.59M | | 0.60M | | | | 6.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | 2.24M | 2.62M | 0.56M | 1.99M | -0.86M | 2.59M | 1.15M | | 0.89M | 0.89M | -0.19M | 4.76M | -3.51M | 3.35M | -3.10M | | | | | | | | | | | | | | | | 5.10M | | -8.24M | -2.00M | -0.00M | | -4.71M | | -0.04M | -3.61M | -3.02M | -3.97M | -4.42M |
|
Cash from Investing Activities (Quarter)
|
-0.11M | -0.30M | -0.21M | -0.15M | -0.13M | -0.12M | -0.13M | -0.87M | -0.21M | -0.38M | -0.35M | -0.91M | -0.04M | 0.83M | -0.94M | -0.00M | 52.55M | -35.65M | 1.34M | -52.18M | 3.48M | 3.31M | 1.90M | 0.73M | 2.57M | 4.03M | 1.20M | 0.09M | 1.38M | 2.92M | 2.79M | 2.07M | 3.60M | 0.00M | | | | | | | -0.02M | | -0.01M | -27.56M | -0.10M | -0.17M | -0.11M | -0.23M | -5.20M | -0.53M | 0.74M | 1.15M | 1.98M | -0.15M | -0.18M | 4.49M | -0.19M | -0.28M | 3.59M | 2.68M | 3.52M | 4.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | -0.10M | -0.10M | 0.19M | -0.39M | -5.66M | | 5.82M | -5.82M | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | | 0.34M | 0.36M | 0.44M | 0.37M | 0.37M | 0.39M | 0.40M | 0.36M | 0.35M | 0.36M | 0.47M | 0.44M | 0.20M | 0.22M | 0.26M | 0.15M | 0.20M | 0.30M | 0.19M |
|
Cash from Financing Activities (Quarter)
|
0.08M | -1.47M | -0.08M | -0.09M | 0.81M | -0.09M | -0.09M | -0.09M | -0.06M | -0.09M | -0.09M | -0.09M | -0.10M | -0.10M | 0.19M | 0.04M | -2.33M | -5.89M | -0.02M | -1.64M | -0.12M | | 0.02M | -0.04M | -0.31M | -0.97M | | 0.01M | -0.00M | | | -0.00M | 0.01M | 2.92M | 1.00M | 1.99M | 1.82M | 0.95M | 5.38M | 0.54M | | 21.82M | 11.72M | 34.02M | -2.00M | -0.01M | -0.04M | -0.04M | -0.54M | -0.04M | -0.11M | -0.09M | -0.04M | -0.04M | -0.09M | | -0.04M | -0.03M | -0.08M | -0.03M | -0.04M | -0.02M |
|
Change in Cash (Quarter)
|
1.60M | -2.48M | 0.28M | 7.50M | 1.39M | -1.93M | 1.39M | -5.66M | -5.10M | -0.14M | 3.10M | -2.94M | -0.68M | 2.24M | -2.11M | -0.72M | 41.44M | -38.48M | -0.12M | -4.34M | -0.97M | 0.79M | 3.93M | -1.67M | -0.86M | 1.39M | -0.48M | -2.27M | -2.09M | 0.54M | | -0.08M | 1.35M | 0.94M | -1.32M | 0.06M | -0.01M | -0.57M | 3.78M | -1.43M | -1.50M | 20.81M | 9.35M | 3.92M | -4.29M | -1.48M | -1.82M | -1.89M | -8.18M | -2.38M | -1.45M | -0.23M | -1.12M | -1.99M | -2.61M | 1.96M | -3.92M | -3.36M | -0.35M | 0.29M | -0.45M | 0.45M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | 0.50M | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
1.52M | -1.01M | 0.36M | 7.59M | 0.58M | -1.84M | 1.48M | -5.57M | -5.04M | -0.05M | 3.19M | -2.85M | -1.08M | -1.43M | -1.68M | -0.39M | -1.79M | -4.03M | -0.77M | -6.53M | -4.98M | -2.59M | -4.18M | -2.38M | -3.14M | -1.88M | -1.93M | -2.38M | -3.48M | -2.39M | -2.79M | -2.15M | -2.25M | -1.98M | -2.32M | -1.93M | -1.83M | -1.53M | -1.60M | -1.98M | -1.50M | -1.01M | -2.37M | -2.73M | -2.28M | -1.47M | -1.79M | -1.85M | -2.79M | -2.10M | -2.77M | -1.81M | -3.07M | -1.95M | -2.17M | -3.11M | -3.69M | -3.56M | -3.83M | -1.88M | -4.38M | -3.95M |
|
Net Cash Flow (Quarter)
|
1.60M | -2.48M | 0.28M | 7.50M | 1.39M | -1.93M | 1.39M | -5.66M | -5.10M | -0.14M | 3.10M | -2.94M | -1.18M | -0.64M | -2.37M | -0.35M | 48.47M | -45.51M | 2.18M | -59.83M | -0.97M | 0.79M | -2.17M | -1.67M | -0.86M | 1.39M | -0.48M | -2.27M | -2.09M | 0.54M | | -0.08M | 1.35M | 0.94M | -1.32M | 0.06M | -0.01M | -0.57M | 3.78M | -1.43M | -1.50M | 20.81M | 9.35M | 3.92M | -4.29M | -1.48M | -1.82M | -1.89M | -8.18M | -2.38M | -1.45M | -0.23M | -1.12M | -1.99M | -2.61M | 1.96M | -3.92M | -3.36M | -0.35M | 0.29M | -0.45M | 0.45M |