|
Net Income (Quarter)
|
0.10M | -0.52M | -0.57M | -0.36M | -0.84M | -0.55M | -1.04M | -0.99M | -1.78M | -2.12M | -3.23M | -32.96M | -7.94M | -7.34M | -8.50M | -9.90M | -34.84M | -5.26M | -1.17M | -0.26M | -1.00M | -3.50M | 0.16M | | -5.38M | -3.01M | 2.53M | -2.22M |
|
Depreciation and Depletion (Quarter)
|
| 57.00 | 225.00 | 476.00 | 971.00 | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.07M | 0.15M | 0.18M | 0.19M | 0.22M | 0.31M | 0.05M | 0.05M | 0.13M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.07M | 0.06M |
|
Share-based Compensation (Quarter)
|
| | | | 0.01M | 0.34M | 0.39M | -1.02M | 0.84M | 0.89M | 1.25M | 4.82M | 4.69M | 3.57M | 2.25M | 5.03M | 5.27M | 3.36M | 0.55M | 2.28M | 2.20M | 2.45M | 2.25M | 2.05M | 0.85M | 1.08M | 0.09M | 0.49M |
|
Gains from Investment Securities (Quarter)
|
| | | 17.25M | 0.01M | 3.77M | 4.39M | 24.57M | 0.90M | 25.84M | 27.68M | 31.37M | 0.02M | 3.44M | 13.75M | | 3.09M | 3.64M | 0.78M | 0.15M | 1.95M | | | | -0.00M | 4.34M | 0.50M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | 3.12M | | | | | | 0.02M | 0.06M | | | -0.03M | 92.00 |
|
Non-cash Items (Quarter)
|
| | | | | | | 29.38M | | | | | 46.52M | 61.60M | 39.98M | 19.83M | 20.87M | 27.07M | | | 0.04M | 11.10M | 8.18M | 0.25M | 1.24M | 3.38M | 1.31M | 2.03M |
|
Cash from Operations (Quarter)
|
0.33M | -0.23M | -0.07M | -0.23M | -0.44M | -0.30M | -0.42M | -0.54M | -1.13M | -1.52M | -1.67M | -3.07M | -3.02M | -0.56M | -4.28M | -2.83M | -2.11M | -3.21M | -1.39M | 0.78M | -1.41M | -1.27M | -0.90M | -0.26M | -2.95M | -2.35M | -0.88M | -1.79M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | 20.20M | 20.84M | | 4.16M | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | 0.00M | 0.00M | 0.01M | 0.03M | 0.04M | 0.05M | 0.05M | 0.08M | 0.06M | 0.06M | 0.03M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.11M | 0.04M | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | 0.02M | | | 0.04M | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 57.00 | 225.00 | 0.02M | 0.02M | 0.02M | 0.02M | 0.06M | 0.06M | 0.02M | 0.05M | 0.16M | 0.46M | 0.70M | 0.98M | 0.93M | 1.05M | 0.76M | 0.60M | 0.73M | 0.76M | 0.71M | 0.48M | 0.47M | 0.31M | 0.31M | 0.30M | 0.28M |
|
Change in Receivables (Quarter)
|
-0.18M | 0.17M | -0.03M | -0.03M | 0.05M | 0.16M | -0.02M | -0.08M | 0.18M | 0.44M | -0.26M | 2.00M | -0.40M | -1.02M | 0.53M | 1.87M | -1.97M | 2.59M | -2.31M | -0.40M | -1.71M | -0.37M | -0.25M | 0.01M | -0.10M | -0.07M | -0.32M | -0.10M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | 0.52M | -0.32M | -0.09M | -0.28M | 0.01M | 0.04M | 0.02M | 0.15M | -0.20M | 0.04M | | | | | | |
|
Change in Accured Expenses (Quarter)
|
0.06M | 0.32M | -0.36M | -0.02M | 0.14M | 0.08M | 0.14M | -0.53M | -0.06M | 0.11M | -0.12M | -0.34M | 1.13M | 1.54M | 0.33M | 1.23M | 1.72M | 2.45M | 0.48M | 3.48M | -0.12M | -0.31M | 1.10M | 0.12M | -1.33M | -1.44M | -1.32M | 2.16M |
|
Other Working Capital Changes (Quarter)
|
0.00M | 0.01M | 0.01M | 0.01M | 0.05M | 0.13M | -0.18M | 0.08M | 0.01M | -0.05M | -0.03M | 0.11M | 0.09M | 2.04M | -0.93M | 1.17M | -0.55M | 0.80M | 0.17M | 0.37M | -0.03M | 0.58M | -0.72M | 0.56M | -0.12M | -0.35M | 0.37M | -0.29M |
|
Capital Expenditures (Quarter)
|
| | 831.00 | 0.01M | | | | | | | | | 0.10M | 0.10M | 0.31M | 0.00M | 0.18M | -0.03M | 0.02M | 0.05M | 0.08M | 0.01M | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | 0.19M | 0.03M | | | | -1.39M | 4.92M | -0.00M | 0.62M | 0.00M | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | -831.00 | 0.17M | | | 0.19M | 0.03M | | | | 1.39M | -5.02M | -0.09M | -0.93M | -0.00M | -0.18M | 0.03M | 0.01M | -0.02M | -0.08M | -0.01M | 1.00M | -1.00M | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | 0.28M | 2.41M | 0.08M | -0.05M | | 2.24M | 0.09M | | 0.65M | | 0.04M | 0.11M | | 0.42M | 1.41M | 1.28M | 0.13M | 1.41M |
|
Cash from Financing Activities (Quarter)
|
-0.13M | 0.40M | 0.15M | 1.41M | 0.14M | 0.70M | 0.60M | 3.29M | 3.26M | -0.09M | -1.99M | 1.68M | 9.01M | 5.77M | 1.26M | -0.26M | 4.24M | 1.25M | 0.28M | 0.42M | 2.01M | 1.05M | -0.96M | 1.81M | 3.75M | 1.32M | 1.23M | 2.38M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | 0.16M | -0.21M | 0.07M | 0.04M | 0.05M | -0.03M | -0.01M | -0.88M | -0.08M | 0.02M | | | | | | |
|
Change in Cash (Quarter)
|
0.20M | 0.17M | 0.08M | 1.34M | -0.30M | 0.47M | 0.37M | 2.78M | 2.13M | -1.60M | -3.00M | -0.00M | 1.14M | 4.91M | -3.88M | -3.06M | 1.99M | -1.95M | -1.10M | 0.29M | 0.45M | -0.21M | -0.87M | 0.55M | 0.79M | -1.03M | 0.35M | 0.58M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | 0.01M | 0.16M | 0.13M | 0.06M | 1.39M | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
0.33M | -0.23M | -0.07M | -0.24M | -0.44M | -0.30M | -0.42M | -0.54M | -1.13M | -1.52M | -1.67M | -3.07M | -3.12M | -0.66M | -4.59M | -2.83M | -2.29M | -3.17M | -1.40M | 0.74M | -1.48M | -1.28M | -0.90M | -0.26M | -2.95M | -2.35M | -0.88M | -1.79M |
|
Net Cash Flow (Quarter)
|
0.20M | 0.17M | 0.08M | 1.34M | -0.30M | 0.41M | 0.37M | 2.78M | 2.13M | -1.60M | -3.66M | -0.00M | 0.97M | 5.12M | -3.95M | -3.10M | 1.95M | -1.92M | -1.09M | 1.18M | 0.53M | -0.22M | -0.87M | 0.55M | 0.79M | -1.03M | 0.35M | 0.59M |