|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26M | 0.87M | -0.18M | 0.26M | -2.70M | -154.00 | | -0.31M | -0.11M | 0.21M | -0.06M | -1.29M | 0.02M | -0.99M | -0.72M | 1.84M | 28.24M | | | -0.05M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -104.00 | 0.01M | 0.04M | 0.05M | 0.04M | 0.05M | 0.05M | | | 0.21M | -0.21M | | 0.06M | | 0.06M | | 0.05M | 0.03M | 0.02M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | | 5.49M | | 0.89M | | 1.28M | | | | | | | | 0.67M | | 1.09M | -0.01M | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.44M | 0.19M | 3.47M | -0.86M | -1.00 | 4.00 | -3.00 | -0.29M | 0.11M | 0.11M | 0.06M | -1.08M | 2.76M | -2.72M | 2.93M | 5.60M | 28.43M | -0.08M | | 0.88M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | -0.32M | -1.81M | 1.85M | -0.63M | -0.55M | -0.86M | 2.05M | -0.56M | -0.40M | -0.61M | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -30.00 | -0.01M | 0.01M | 0.00M | -0.01M | -0.01M | 1.29M | 0.02M | | | 14.14M | 0.79M | | 3.39M | 24.28M | | | 0.65M | -1.28M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | -2.85M | -16.73M | 1.07M | -0.64M | -4.49M | 3.35M | -0.60M | -10.27M | 3.31M | -0.47M | -7.14M | -7.39M | -3.41M | -5.12M | -4.52M | -28.84M | 1.11M | -0.98M | -3.06M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -104.00 | | | | | | | | | 0.21M | -0.21M | | 0.06M | | 0.01M | | 0.05M | 0.03M | 0.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.02M | 1.51M | 0.13M | 0.44M | 0.76M | -7.86M | 6.38M | 2.87M | -7.97M | 8.00M | 4.41M | -6.37M | 5.33M | 6.29M | -7.89M | -0.43M | -0.02M | 28.05M | -28.45M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | -1.21M | | | 0.01M | 3.57M | -1.97M | -1.24M | -0.04M | -1.16M | -1.06M | 0.62M | -1.11M | 0.46M | 0.14M | 2.14M | -0.93M | -0.31M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.38M | -0.41M | -0.61M | 0.44M | -0.40M | -0.16M | 0.86M | 0.57M | -0.67M | -0.19M | -0.49M | 8.29M | 0.77M | -0.38M | 0.49M | -2.07M | -0.11M | -1.01M | -0.40M | -0.84M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.00 | 0.08M | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | 5.00M | 6.36M | 8.45M | 0.27M | -0.22M | -14.54M | 0.64M | 24.10M | | | | | | | 109.00 | -417.00 |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.00M | 0.61M | 2.55M | 0.02M | 0.03M | 0.01M | 0.53M | 0.02M | 0.11M | 0.24M | -0.30M | 0.15M | 0.21M | -0.32M | -0.03M | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -118.00 | 0.00M | 0.19M | 0.01M | 0.03M | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | -6.69M | | | | | | -0.05M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.95M | -0.00M | | 0.00M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.70M | -4.47M | 0.41M | -6.40M | -8.46M | 0.25M | 0.20M | 14.44M | -0.88M | -4.98M | 0.80M | -0.59M | -1.24M | -0.70M | 0.16M | 0.46M | -29.66M | 0.08M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.49M | | -0.06M | | 0.96M | -0.96M | | | | | | | | | 1.08M | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.62M | 0.58M | | | 0.05M | 0.05M | | | 0.24M | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | | | | | | | | | | | 0.70M | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | | | | 3.14M | | | | -0.17M | | | -0.07M | 0.10M | 0.03M | -0.04M | 0.05M | -0.02M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58M | | | -1.00 | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.33M | 32.55M | 1.38M | 1.01M | 3.56M | 0.58M | -2.02M | -2.36M | -0.06M | 0.04M | -2.90M | 0.51M | 2.47M | -0.02M | -0.04M | 0.07M | -0.01M | -0.01M | 31.84M | -0.06M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | -0.47M | 0.55M | 0.03M | -1.30M | -1.94M | -0.01M | 0.31M | -1.90M | 0.88M | 0.53M | 0.09M | -0.20M | 0.58M | -0.61M | -0.07M | -0.14M | -0.10M | 0.35M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.69M | 29.90M | -19.05M | -2.70M | 3.36M | -11.61M | -9.07M | -3.23M | -9.85M | 16.99M | -3.38M | -12.32M | -1.27M | -6.93M | -2.89M | -0.16M | -0.33M | 1.35M | 1.10M | -1.81M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.01M | 0.16M | 0.37M | 0.11M | -0.01M | -0.04M | 0.03M | 0.04M | -0.03M | 0.01M | 0.03M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | -2.85M | -17.34M | -1.48M | -0.66M | -4.53M | 3.34M | -1.13M | -10.29M | 3.20M | -0.71M | -6.83M | -7.53M | -3.62M | -4.80M | -4.49M | -28.84M | 1.11M | -0.98M | -3.06M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.11M | 29.70M | -22.05M | -2.39M | 3.33M | -10.31M | -7.13M | -2.72M | -10.13M | 17.80M | -4.24M | -11.61M | -4.12M | -4.01M | -6.40M | -5.15M | -28.69M | 1.57M | 1.20M | -3.04M |