|
Net Income (Quarter)
|
-0.38M | -0.60M | -0.18M | -0.27M | -0.23M | -1.58M | -1.18M | -0.92M | -0.81M | -0.47M | -0.49M | -0.86M | 15.43M | 56.03M | -144.47M | -83.39M |
|
Depreciation and Depletion (Quarter)
|
| | | | | 107.00 | 793.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | |
|
Share-based Compensation (Quarter)
|
| 0.21M | -0.14M | 0.10M | 0.10M | 0.69M | 0.59M | 0.11M | 0.10M | 0.05M | 0.15M | 0.05M | 0.95M | 0.33M | 0.34M | 0.72M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | 17.84M | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | 0.00M | 0.27M | 0.27M | | |
|
Gains from Investment Securities (Quarter)
|
| | 0.05M | | | | 0.06M | | | 0.03M | 0.45M | 0.03M | 3.50M | 3.50M | | 0.19M |
|
Non-cash Items (Quarter)
|
| | 0.67M | | | | 0.04M | | | | 0.03M | 0.13M | 1.80M | 0.33M | | |
|
Cash from Operations (Quarter)
|
| -0.46M | -0.25M | -0.21M | -0.11M | -0.59M | -0.66M | -1.15M | -0.68M | -0.41M | -0.18M | -0.79M | -1.27M | -4.98M | -10.93M | -9.82M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | 1.15M | 0.42M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | 107.00 | 805.00 | 0.07M | 0.05M | 0.05M | 0.13M | 0.05M | 0.29M | 0.35M | 0.35M | 0.35M |
|
Change in Receivables (Quarter)
|
| 0.05M | -0.04M | 0.08M | -0.02M | 0.03M | -0.04M | 0.03M | -0.01M | 0.20M | -0.08M | 0.43M | 0.46M | -0.28M | | -0.05M |
|
Change in Accured Expenses (Quarter)
|
| -0.02M | 0.02M | 0.03M | 0.00M | -0.03M | 0.37M | -0.33M | -0.03M | -0.04M | 0.19M | -0.17M | 2.73M | 2.33M | -4.86M | -1.50M |
|
Other Working Capital Changes (Quarter)
|
| -0.01M | 689.00 | | | | -0.01M | 0.00M | 0.08M | -0.08M | 0.26M | 699.00 | 0.08M | -0.19M | 0.23M | 1.28M |
|
Capital Expenditures (Quarter)
|
| | | | | 0.01M | 0.05M | 0.01M | 0.01M | | 0.01M | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | -0.00M | | | 0.35M | -0.35M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | -0.00M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | 0.16M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | 16.19M |
|
Other financing activities (Quarter)
|
| 0.04M | 0.05M | | | 0.82M | | | | | 0.07M | | | 6.37M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | -8.61M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | -2.24M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | -9.82M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | -2.24M |