|
Net Income (Quarter)
|
-2.56M | -2.14M | -1.02M | -0.24M | -1.01M | -0.91M | 2.57M | -0.11M | -0.75M | -0.77M | -0.22M | -0.91M | | | | -1.62M | -1.49M | -3.88M | -0.97M | -0.78M | -0.96M | -1.12M | -1.58M | -1.26M | -1.95M | -2.08M | -0.71M | -0.89M | -0.90M | -3.18M | -2.40M | -1.79M | -0.97M | -3.71M | -8.85M | -2.87M | -5.62M | -2.64M | -2.64M | -3.12M | -2.20M | -31.95M | -19.06M | -1.05M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | 0.02M | 0.01M | 0.00M | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.02M | | | | | | | | | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Share-based Compensation (Quarter)
|
| 0.00M | 1.00 | | | | | 0.00M | 0.02M | 0.02M | -7.35M | 0.00M | 1.07M | 7.39M | 0.13M | 0.17M | 0.05M | -0.32M | 0.00M | 0.01M | 0.00M | 0.01M | 1.00M | 0.10M | 0.03M | 0.01M | 0.01M | 0.11M | 0.21M | | | | | 0.01M | 5.00M | 0.01M | 1.49M | 0.19M | 0.10M | 0.10M | -1.02M | 0.10M | 0.01M | |
|
Deferred Taxes (Quarter)
|
| -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | 0.00M | 0.01M | -0.01M | 204.00 | | | -0.07M | 4.20M | -0.31M | -0.32M | -0.31M | -0.31M | -0.31M | -0.28M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | -0.06M | | | -0.19M | 0.09M | -0.01M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | -0.12M | 0.11M | 0.16M | 0.16M | | | | | 0.01M | | | | | | | | | | | | 0.01M | 0.54M | 0.54M | 1.19M | | 0.31M | 0.34M | 0.99M | 1.21M | 1.21M | 1.21M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | 0.00M | | 0.02M | 0.00M | 521.00 | 2.79M | -0.14M | -0.04M | -0.07M | 0.01M | 0.02M | -2.71M | 0.00M | 8.00 | 0.00M | -0.03M | 0.48M | -0.18M | 0.15M | -0.04M | 0.11M | 310.00 | 310.00 | -0.04M | -0.04M | 0.60M | -0.45M | -0.06M | 0.03M | 0.63M | -1.25M | -0.09M | 0.42M | 0.42M | 2.73M | -1.38M | 10.00M | 0.18M |
|
Asset Writedowns and Impairment (Quarter)
|
| | 0.03M | | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | 1.12M | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | 0.05M | 0.00M | | | | 1.72M | | 7.89M | 0.01M | | | | 7.70M | 6.00M | 2.84M | 1.63M | | | | 83.00M | 55.67M | | | | | | | | | | | | | | 123.63M | 9.34M |
|
Cash from Operations (Quarter)
|
| -1.84M | -2.16M | -1.57M | -0.98M | -0.54M | -1.27M | -1.17M | -0.60M | -0.55M | -1.50M | -1.05M | | | -1.52M | 3.32M | -0.90M | -0.83M | -0.84M | -0.97M | -0.73M | -0.72M | -1.08M | -0.67M | -0.54M | -0.44M | -0.90M | -0.72M | -0.61M | -0.79M | -1.45M | | | -3.99M | -9.92M | -3.58M | -4.74M | -8.59M | 1.41M | -4.72M | -3.22M | 1.24M | -0.35M | -4.91M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | 0.13M | 0.53M | 0.53M | 0.54M | 0.54M | 0.34M | 0.34M | 0.35M | 0.35M | 0.34M | 0.34M | 0.35M | 0.38M | | | | | | | | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.05M | 0.16M | 0.10M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.00M | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.02M | | | | | | | | | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Change in Receivables (Quarter)
|
| 0.07M | 0.27M | -0.34M | 0.06M | -0.10M | 0.65M | -0.04M | -0.03M | -0.04M | 0.11M | -0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| 0.02M | -0.30M | -0.30M | -0.26M | 0.07M | 0.19M | -0.17M | -0.11M | 0.13M | 0.35M | -0.26M | | | -0.53M | 0.41M | -0.01M | -0.05M | -0.11M | 0.02M | -0.05M | 0.07M | -0.05M | -0.06M | -0.01M | 0.19M | -0.08M | -0.04M | 0.25M | -0.19M | 0.10M | | | -0.02M | 0.02M | 0.06M | -0.17M | -0.20M | 0.26M | -0.10M | -0.08M | 0.40M | 1.30M | -1.25M |
|
Other Working Capital Changes (Quarter)
|
| -0.14M | 0.58M | -0.07M | -0.03M | | 0.39M | 0.24M | -0.21M | 0.28M | -0.08M | 0.01M | | | -0.04M | -0.19M | -0.04M | 0.08M | 0.01M | -0.05M | 176.00 | 0.11M | 0.08M | -0.08M | -0.07M | 0.11M | -0.02M | 0.02M | 0.04M | 0.13M | -0.02M | | | 0.01M | 857.00 | 857.00 | 0.18M | 72.00 | 108.00 | 180.00 | 1.40M | 0.03M | 0.10M | 0.13M |
|
Capital Expenditures (Quarter)
|
| | | 0.00M | | 0.00M | -0.00M | 0.00M | | | 710.00 | | | | 0.00M | 0.00M | | 0.00M | | | | | 0.03M | -0.01M | 0.02M | | | | | | | | | 0.36M | 0.06M | | 0.01M | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| 0.12M | | | | | | | | | | | | | 5.33M | 2.56M | 4.18M | 3.00M | 5.04M | 4.58M | 2.91M | 1.68M | 3.61M | 5.51M | 4.41M | 1.54M | 4.37M | 2.51M | 1.54M | 1.86M | 4.21M | | | 0.07M | 0.43M | 0.35M | 26.72M | 8.83M | -8.33M | 0.25M | 20.42M | 1.14M | | 0.00M |
|
Cash from Investing Activities (Quarter)
|
| 0.12M | | -0.00M | | -0.00M | | -0.00M | -1.00 | | 0.00M | | | | 1.87M | -4.18M | -1.33M | 0.67M | 0.92M | 1.52M | -1.86M | 0.69M | -1.76M | 0.79M | 0.47M | 0.35M | 1.32M | 0.05M | -0.16M | 0.04M | -17.17M | | | -18.71M | 3.99M | 4.37M | 3.19M | 7.72M | 2.44M | 2.32M | 3.89M | -5.44M | 1.17M | 5.21M |
|
Other financing activities (Quarter)
|
| | | | | | | 0.08M | | | | | | | | | | | | | | | 0.19M | 0.10M | 0.03M | 0.01M | 0.01M | 0.11M | 0.21M | | | | | 0.00M | 1.37M | 0.11M | 1.49M | | 0.81M | 0.12M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | 2.55M | -243.00 | | 1.16M | 1.07M | -0.01M | -0.00M | 2.35M | | | | | | 2.14M | | | | 2.10M | | 2.70M | | | | | | 0.52M | 0.53M | 18.78M | | | -0.94M | | | | | | | | 6.44M | 2.34M | -4.40M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.08M | | 4.91M |
|
Change in Cash (Quarter)
|
| -1.72M | 2.71M | 0.97M | -0.98M | -0.54M | -3.80M | -0.10M | -0.61M | -1.62M | 1.92M | -1.14M | | | 0.35M | -0.10M | -0.09M | -0.17M | 0.08M | 0.52M | -0.50M | -0.04M | -0.13M | 0.12M | -0.07M | -0.09M | 0.42M | 0.12M | -0.25M | -0.22M | 0.16M | | | -23.64M | -5.93M | 0.79M | -1.55M | -0.88M | 3.85M | -2.40M | 0.68M | 2.24M | 3.15M | -4.10M |
|
Free Cash Flow (Quarter)
|
| -1.84M | -2.16M | -1.58M | -0.98M | -0.54M | -1.26M | -1.17M | -0.60M | -0.55M | -1.50M | -1.05M | | | -1.52M | 3.32M | -0.90M | -0.84M | -0.84M | -0.97M | -0.73M | -0.72M | -1.10M | -0.67M | -0.56M | -0.44M | -0.90M | -0.72M | -0.61M | -0.79M | -1.45M | | | -4.35M | -9.98M | -3.58M | -4.75M | -8.59M | 1.41M | -4.72M | -3.22M | 1.24M | -0.35M | -4.91M |
|
Net Cash Flow (Quarter)
|
| -1.72M | -2.16M | 0.97M | -0.98M | -0.54M | -0.11M | -0.10M | -0.61M | -0.55M | 0.85M | -1.05M | | | 0.35M | -0.86M | -0.09M | -0.17M | 0.08M | 0.55M | -0.50M | -0.04M | -0.13M | 0.12M | -0.07M | -0.09M | 0.42M | -0.66M | -0.25M | -0.22M | 0.16M | | | -23.64M | -5.93M | 0.79M | -1.55M | -0.88M | 3.85M | -2.40M | 0.68M | 2.24M | 3.15M | -4.10M |