|
Net Income (Quarter)
|
8.34M | -43.11M | 1.84M | 5.91M | -5.85M | 7.60M | -16.13M | 23.66M | 6.88M | -34.34M | -9.03M | -4.22M | -2.08M | 35.96M | 8.84M | 1.45M | 3.44M | -109.63M |
|
Depreciation and Depletion (Quarter)
|
| | 789.48 | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.04M |
|
Share-based Compensation (Quarter)
|
| 0.15M | | | 0.22M | 0.19M | 0.16M | 0.24M | 0.24M | 0.71M | 0.42M | 0.31M | 0.24M | 0.33M | 0.24M | 0.18M | 0.15M | 0.64M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | 0.71M | 0.86M | 0.06M | 0.08M | 0.04M | -0.01M | 0.04M | 0.22M | -0.00M | -0.07M | -0.00M | 53.36M |
|
Cash from Restructuring (Quarter)
|
| | | | | | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.04M | -0.02M | 0.03M |
|
Non-cash Items (Quarter)
|
| -3.80M | -1.69M | -2.53M | -3.44M | -3.59M | -2.54M | -2.01M | -2.88M | -2.70M | 1.86M | 2.18M | -9.75M | -2.51M | -2.44M | 7.34M | 2.74M | -21.32M |
|
Change in Working Capital (Quarter)
|
| -1.47M | -0.03M | 0.16M | 1.25M | -1.33M | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| -0.17M | -0.31M | -0.27M | -1.36M | 0.28M | 1.22M | 0.39M | -0.17M | -0.07M | 0.37M | 0.17M | 0.05M | -0.73M | 0.33M | 0.27M | 0.03M | -0.18M |
|
Change in Account Payables (Quarter)
|
| 0.83M | | | | -2.26M | | | | | -0.83M | 0.27M | 0.18M | -3.41M | 0.53M | 0.40M | 1.36M | -0.68M |
|
Change in Accured Expenses (Quarter)
|
| | 0.11M | -0.68M | 3.77M | | 0.34M | -1.34M | -5.70M | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| -0.75M | -0.88M | -0.67M | 0.67M | 0.72M | 0.27M | -0.04M | -0.23M | 0.18M | -0.72M | -1.08M | -0.67M | 2.26M | 1.45M | -1.67M | -0.25M | 0.30M |
|
Cash from Operations (Quarter)
|
| -3.87M | -2.77M | -4.16M | -0.35M | -4.85M | -0.71M | -3.00M | -8.98M | -4.41M | 3.04M | 2.81M | -13.81M | -4.38M | -0.12M | -3.28M | 8.45M | -16.37M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | -38.11M | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | -1.32M | | | | -1.22M | | | | | | 0.54M | 0.16M | 0.24M | -0.02M | 0.22M | 0.27M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | 789.48 | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.04M |
|
Capital Expenditures (Quarter)
|
| 1.85M | -1.70M | -3.79M | -9.58M | 49.42M | -9.06M | -1.87M | 0.39M | 20.52M | -0.42M | 0.22M | -0.04M | 0.60M | -0.23M | -0.26M | -0.30M | 4.02M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | -1.82M | -3.07M | -4.81M | 11.82M | -0.03M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | 0.16M | | | 0.24M | 8.31M | -7.96M | 0.18M | 0.03M | 0.02M | 0.41M | 0.18M | 0.06M | 0.01M | | 0.00M | |
|
Cash from Investing Activities (Quarter)
|
| -4.86M | -4.02M | -6.86M | -14.39M | -8.06M | -9.06M | -0.77M | 0.57M | -1.13M | -0.05M | 0.74M | 0.31M | -0.08M | -0.22M | -0.26M | 1.30M | -3.99M |
|
Other financing activities (Quarter)
|
| | | | 0.02M | 0.53M | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 6.76M | 1.28M | 2.24M | -1.95M | 4.82M | 12.19M | 0.00M | 14.99M | -0.04M | 1.67M | 1.44M | 0.71M | 4.80M | 0.02M | 3.30M | 1.99M | 34.68M |
|
Exchange Rate Effect (Quarter)
|
794.41 | -0.05M | 0.19M | | -766.75 | | 0.00M | 0.04M | 0.00M | 0.07M | -0.00M | 0.02M | 0.00M | -0.01M | 0.01M | 0.00M | -0.01M | -0.00M |
|
Change in Cash (Quarter)
|
| | | | | | 2.42M | | | | -1.42M | -0.64M | -1.13M | 0.34M | -0.36M | -0.21M | 0.10M | 25.80M |
|
Beginning Cash Balance (Quarter)
|
| | 46.28M | | | | 5.88M | | | | 5.61M | | | | 2.59M | 2.68M | 2.70M | 2.67M |
|
Free Cash Flow (Quarter)
|
| -5.72M | -1.06M | -0.36M | 9.23M | -54.27M | 8.34M | -1.13M | -9.37M | -24.93M | 3.46M | 2.60M | -13.77M | -4.99M | 0.11M | -3.01M | 8.75M | -20.39M |
|
Net Cash Flow (Quarter)
|
| -1.98M | -5.50M | -8.77M | -16.69M | -8.10M | 2.42M | -3.77M | 6.58M | -5.58M | 4.67M | 4.99M | -12.79M | 0.34M | -0.33M | -0.24M | 11.74M | 14.31M |