|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | -1.23M | -0.39M | -0.21M | -0.60M | 2.82M | -0.59M | 1.28M | -0.69M | 0.38M | -0.85M | -0.67M | -1.11M | -0.38M | 0.03M | -1.10M | -1.73M | -0.70M | -2.01M | -9.44M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | 5.01M | | | | | | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | 0.77M | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.04M | 0.04M | -0.06M | 0.19M | 0.03M | 0.04M | 0.05M | 0.72M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | -117.14M | | -0.21M | | -0.87M | | -0.47M | 1.49M | -0.47M | -0.47M | -0.30M | -0.79M | -1.24M | 0.11M | 2.22M | 2.73M | -2.29M | -1.71M | | -0.42M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.20M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | | | 0.04M | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | 4.22M | | 0.04M | | 0.06M | | 0.04M | 0.04M | 0.04M | | | | 0.12M | 0.07M | 0.07M | 0.15M | 0.12M | 0.07M | 0.06M | 0.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.42M | -0.69M | -2.75M | -3.25M | 2.19M | 0.80M | 0.66M | -3.65M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | -0.86M | | 0.07M | | -0.24M | | 0.01M | 0.04M | 0.17M | -0.17M | 0.39M | 0.17M | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | -2.70M | | 0.01M | | -0.04M | | 0.00M | -0.01M | -0.00M | -0.00M | 0.07M | -0.08M | 2.18M | -0.32M | -0.68M | 0.02M | 1.53M | -0.31M | 1.65M | -1.72M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | -0.04M | -0.03M | 0.05M | -0.00M | -0.01M | -0.08M | 0.06M | 0.03M | 0.01M | 0.27M | | | | | -0.01M | -0.01M | 0.00M | 0.12M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | 1.04M | | | | | | | | | | | | 0.10M | 0.02M | -0.02M | 0.02M | | | | 0.12M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | 7.18M | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | 1.03M | | | | | | | | | | | | | | | | | | | 0.02M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | 4.06M | | | | | | | | | | | | | | | | | | | -1.96M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | 340.48M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | 58.98M | | | | | | | | | | | | -0.10M | -0.02M | 0.02M | -0.02M | | | -2.44M | -4.47M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.25M | 0.25M | 0.26M | 0.91M | 0.84M | -0.78M | 1.36M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | 6.95M | | | | 2.15M | | | | | | 0.05M | | 1.32M | -0.12M | -2.23M | -2.72M | 4.02M | 0.74M | 2.40M | 4.96M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | -51.21M | | -0.21M | | 1.28M | | -0.47M | 1.49M | -0.47M | -0.47M | -0.25M | -0.79M | -0.02M | -0.03M | 0.01M | -0.00M | 1.73M | -0.97M | -0.04M | -0.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | -118.19M | | -0.21M | | -0.87M | | -0.47M | 1.49M | -0.47M | -0.47M | -0.30M | -0.79M | -1.34M | 0.09M | 2.24M | 2.71M | -2.29M | -1.71M | | -0.54M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | -51.21M | | -0.21M | | 1.28M | | -0.47M | 1.49M | -0.47M | -0.47M | -0.25M | -0.79M | -0.02M | -0.03M | 0.01M | -0.00M | 1.73M | -0.97M | -0.04M | 0.07M |