|
Net Income (Quarter)
|
-0.07M | -0.10M | -0.06M | -0.09M | -0.08M | -0.15M | -0.18M | 0.01M | -0.06M | -0.07M | -0.08M | 0.02M | -0.53M | | | | -0.48M | -0.27M | -0.66M | -0.55M | -0.48M | -0.54M | -0.80M | -0.71M | -0.46M | -0.49M | -0.67M | -1.22M | -0.91M | 1.97M | -0.63M | -1.11M | -0.76M | -0.30M | -0.53M | -0.30M | -0.22M | -0.22M | -0.28M | -3.21M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | 0.01M | 0.01M | 0.02M | 0.02M | 0.03M | | | | | | | | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.05M | 0.06M | 0.06M | 0.06M | 0.02M | 0.02M | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.06M | 0.16M | 0.07M | -0.14M | 0.01M | 0.00M | 0.10M | 0.15M | 0.04M | 0.04M | 0.04M | 0.01M | 0.04M | 0.08M | -0.05M | 63.00 | 64.00 | 64.00 | 64.00 | 0.11M | 0.04M | 0.21M | 0.02M | 0.01M | | | 0.00M | 0.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | -0.05M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | 0.02M | 0.04M | 0.03M | 0.00M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | 3.02M | | | | 2.66M | | 0.10M | -0.09M | -0.01M | 0.27M | | -0.22M | 4.28M | | -0.03M | 2.24M | 2.24M | -0.18M | -0.01M | 4.90M | 11.70M | -0.09M | 4.80M | 54.74M | 3.16M | | -0.03M | 4.00M | 4.00M | | -0.01M | 51.28M | 3.00M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | 0.26M | | | | 0.21M | | | | 0.07M | | | | 50.30M | 54.68M | 54.68M | 57.52M | 62.57M | 63.17M | 63.50M | 63.09M | 51.28M | 51.28M | | 53.07M | |
|
Cash from Operations (Quarter)
|
| -0.05M | -0.10M | -0.07M | -0.09M | -0.13M | -0.17M | -0.04M | -0.02M | -0.02M | -0.00M | -0.04M | -0.15M | -0.06M | -0.13M | -0.16M | -0.15M | -0.15M | -0.13M | -0.20M | -0.08M | -0.17M | -0.24M | -0.28M | -0.20M | 0.03M | -0.01M | -0.33M | -0.19M | -0.40M | -0.31M | -0.34M | -0.34M | -0.20M | -0.17M | -0.05M | -0.02M | 0.00M | -0.01M | -0.02M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.20M | 0.02M | 0.09M | -0.05M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.13M | 0.02M | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | 0.10M | 0.13M | 0.01M | 0.03M | 0.05M | 0.02M | -333.00 | 0.12M | 0.03M | | | | | | | | | | | 0.07M | 0.13M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 372.00 | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | 0.01M | 0.01M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.05M | 0.06M | 0.06M | 0.06M | 0.02M | 0.02M | | | | | |
|
Change in Receivables (Quarter)
|
| 623.00 | 0.00M | -0.01M | 871.00 | 0.01M | -0.01M | 0.00M | -0.00M | 0.00M | | | 0.00M | | | | 0.00M | 0.01M | -0.00M | -0.00M | 0.01M | 0.00M | 580.00 | -202.00 | 0.00M | 0.01M | 0.00M | -0.01M | 0.00M | 0.09M | -0.10M | -0.00M | 0.06M | -0.08M | | 0.04M | -0.00M | 0.07M | | -0.07M |
|
Change in Inventory (Quarter)
|
| 0.00M | -0.04M | 0.02M | -0.01M | 0.00M | 0.01M | 0.00M | -0.00M | 0.01M | | | 439.00 | 0.01M | 0.01M | -0.01M | 0.01M | 0.02M | -0.02M | 0.00M | 0.01M | 0.00M | 0.04M | -0.03M | 0.02M | 0.03M | -0.01M | -0.03M | 0.20M | 0.04M | 0.03M | -0.29M | -0.06M | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| 0.03M | -0.01M | 0.01M | 0.01M | 0.01M | -0.01M | 0.00M | 0.01M | 0.01M | 0.03M | 0.04M | 0.07M | 0.08M | 0.04M | -0.08M | 0.11M | 0.11M | -0.01M | 0.27M | 0.19M | 0.12M | 0.28M | 0.12M | 0.21M | 0.40M | 0.40M | -1.00M | 0.18M | -0.09M | -0.07M | 0.25M | -0.23M | 0.15M | -0.13M | 0.06M | 0.11M | 0.07M | 0.06M | 0.05M |
|
Other Working Capital Changes (Quarter)
|
| 0.00M | -0.00M | -0.00M | -0.02M | -0.02M | 0.03M | -0.00M | -331.00 | 0.00M | -0.00M | 407.00 | -825.00 | -0.00M | 0.00M | -0.00M | -0.06M | 0.05M | -0.00M | -0.03M | -0.02M | -0.01M | 0.02M | -0.03M | 0.01M | -0.00M | -0.01M | -0.02M | -0.07M | -0.18M | -0.29M | -0.01M | -0.40M | -3.06M | -3.48M | -0.00M | -0.43M | | -1.21M | |
|
Capital Expenditures (Quarter)
|
| | | | | 0.01M | 0.01M | | | | | | 0.00M | | 0.00M | 2.00 | 0.01M | -0.00M | | | 0.04M | 0.00M | 0.06M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | | | -0.02M | 0.00M | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | | | | 0.02M | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | -0.01M | 0.02M | -2.00 | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | 0.07M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | -0.01M | -0.01M | | | | | 0.07M | 0.01M | 2.00 | -0.00M | | -0.01M | 0.00M | | | -0.04M | -0.00M | -0.06M | -0.01M | -0.02M | -0.02M | -0.02M | -0.01M | -0.01M | -0.02M | 0.02M | 0.03M | 0.35M | | | | 0.02M | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | 0.06M | 0.01M | 0.08M | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 0.06M | 0.12M | 0.26M | -532.00 | 0.06M | 0.09M | 0.04M | 0.02M | 0.02M | 0.00M | | 0.15M | 0.08M | 0.14M | 0.19M | 0.13M | 0.17M | 0.16M | 0.25M | 0.06M | 0.29M | 0.16M | 0.30M | 0.23M | -0.03M | 0.06M | 0.35M | 0.28M | 0.43M | 0.16M | 0.33M | -0.06M | 0.18M | 0.17M | 0.05M | -0.00M | -0.00M | 0.01M | 0.05M |
|
Change in Cash (Quarter)
|
| 0.01M | 0.01M | 0.19M | -0.11M | -0.09M | -0.01M | -564.00 | 751.00 | 776.00 | -509.00 | 0.04M | 0.00M | 0.01M | 0.01M | 0.03M | -0.03M | 0.02M | 0.03M | 0.05M | -0.06M | 0.12M | -0.14M | 0.01M | 0.01M | -0.02M | 0.03M | 0.01M | 0.09M | 0.01M | -0.14M | 0.02M | -0.05M | -0.01M | 44.00 | -44.00 | | | | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| -0.05M | -0.10M | -0.07M | -0.09M | -0.15M | -0.18M | -0.04M | -0.02M | -0.02M | -0.00M | -0.04M | -0.16M | -0.06M | -0.13M | -0.16M | -0.16M | -0.15M | -0.13M | -0.20M | -0.12M | -0.17M | -0.30M | -0.29M | -0.22M | 0.01M | -0.03M | -0.34M | -0.19M | -0.40M | -0.29M | -0.34M | -0.34M | -0.20M | -0.17M | -0.05M | -0.02M | 0.00M | -0.01M | -0.02M |
|
Net Cash Flow (Quarter)
|
| 0.00M | 0.01M | 0.19M | -0.10M | -0.09M | -0.10M | -564.00 | 751.00 | 776.00 | -509.00 | 0.04M | 0.00M | 0.01M | 0.01M | 0.03M | -0.03M | 0.02M | 0.03M | 0.05M | -0.06M | 0.12M | -0.14M | 0.01M | 0.01M | -0.02M | 0.03M | 0.01M | 0.09M | 0.01M | -0.14M | 0.02M | -0.05M | -0.01M | 44.00 | -44.00 | | | | 0.02M |