|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 2.08M | | | -8.95M | -5.41M | -24.80M | -3.58M | -8.63M | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.03M | 0.01M | 0.04M | 0.00M | | 0.32M | | | 3.36M | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.84M | -1.85M | -1.62M | 0.28M | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.17M | 3.05M | | | | | | | | -1.85M | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.08M | 1.48M | -11.29M | -1.14M | -0.42M | 4.25M | -14.30M | -14.17M | -2.87M | -27.92M | 26.50M | -3.02M | -0.19M | -0.38M | -0.45M | 1.02M | -0.93M | 0.62M | 1.56M | 3.20M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64M | | | | | | | -5.41M | | | | | | 0.60M | | -0.18M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.01M | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.03M | -2.22M | -2.20M | 3.44M | -6.07M | -7.88M | -9.30M | 35.73M | -14.20M | -3.88M | 0.53M | -1.64M | -2.15M | -3.42M | -0.32M | -2.87M | -1.64M | 2.07M | -8.01M | -1.55M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.82M | 0.74M | 2.25M | 3.27M | 3.16M | 2.93M | 2.82M | 1.33M | 0.29M | 1.50M | 1.06M | 0.58M | 0.04M | 0.56M | 0.55M | 0.52M | 0.54M | 1.09M | 0.74M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | -0.28M | -0.46M | 2.91M | 0.43M | 0.03M | 2.86M | -1.60M | -0.61M | -1.92M | 0.01M | 1.20M | -1.35M | -0.33M | 0.12M | 0.41M | -0.44M | 0.06M | 2.05M | -2.23M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.66M | 0.32M | 4.73M | -0.60M | 0.01M | 1.32M | 0.82M | -0.46M | -4.25M | 0.34M | -1.11M | 0.81M | -0.06M | -0.27M | 2.84M | 0.04M | 0.04M | 0.30M | -0.06M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.05M | 0.27M | 0.03M | 0.53M | -0.34M | 1.94M | 2.09M | -0.82M | -3.03M | 0.95M | 0.64M | 0.43M | -0.65M | -0.03M | -0.61M | -0.36M | 0.07M | 0.60M | -0.51M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.52M | 4.32M | 1.01M | 14.11M | -4.70M | 1.66M | -0.17M | 7.56M | -9.55M | 9.47M | -15.47M | 15.51M | -0.05M | -0.48M | 2.31M | -1.64M | -0.36M | 3.91M | -3.22M | -0.95M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | -0.49M | 0.14M | 2.25M | 0.07M | 0.24M | 0.59M | -1.23M | 0.06M | -0.65M | 0.27M | -0.67M | -0.04M | 0.08M | -0.55M | 0.58M | -0.40M | 0.09M | -0.07M | 0.29M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 1.19M | 1.55M | 11.47M | 0.94M | -2.22M | 0.37M | 0.51M | 0.59M | -0.10M | 0.18M | 0.14M | 0.00M | 0.03M | | 0.10M | 0.05M | 0.09M | 0.08M | 0.04M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15M | 0.41M | | -0.41M | 0.03M | 0.18M | | 0.03M | | | | 0.47M | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 17.00M | | | | 0.33M | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.59M | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.19M | 7.00M | | | | | | | 11.33M | | | -1.83M | 1.16M | | | -0.01M | 2.81M | -2.69M | 3.32M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.45M | -38.88M | -7.88M | -68.79M | -5.36M | -1.05M | -11.40M | -0.15M | 11.54M | 1.84M | -1.49M | -2.95M | 5.10M | 3.68M | 1.14M | 2.22M | 12.88M | -2.74M | 1.95M | 5.99M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | 0.00M | 6.22M | -0.00M | -6.36M | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.09M | 51.74M | 13.93M | 52.47M | 8.64M | -0.94M | -0.39M | 0.30M | -2.90M | -0.02M | -0.33M | 0.83M | -0.31M | 1.21M | 0.09M | 0.45M | -11.69M | -0.82M | 3.70M | -5.24M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.60M | 13.87M | 3.84M | -12.89M | -2.78M | -9.87M | -21.10M | -15.77M | -5.56M | -2.07M | -1.29M | -0.28M | 2.64M | 1.47M | 0.91M | -0.20M | -0.46M | -1.49M | -2.37M | -0.81M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.10M | -3.41M | -3.75M | -8.03M | -7.01M | -5.65M | -9.68M | 35.22M | -14.79M | -3.79M | 0.35M | -1.78M | -2.15M | -3.45M | -0.32M | -2.98M | -1.69M | 1.98M | -8.09M | -1.59M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.61M | 10.65M | 3.84M | -12.89M | -2.78M | -9.87M | -21.10M | 35.88M | -5.56M | -2.07M | -1.29M | -3.76M | 2.64M | 1.47M | 0.91M | -0.20M | -0.46M | -1.49M | -2.37M | -0.81M |