|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.40M | 42.32M | -57.48M | 0.30M | 9.58M | -25.10M | 17.00M | -1.83M | 5.25M | 1.47M | | 1.27M | -3.67M | -1.91M | | -1.10M | -2.50M | -1.89M | | -1.91M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.57M | 0.37M | 0.46M | 0.45M | 0.21M | 0.18M | 0.30M | 0.17M | 0.23M | 0.20M | 0.15M | 0.13M | 0.13M | -0.40M | 0.10M | 0.10M | 0.10M | -0.15M | 0.16M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.03M | -0.20M | | 0.00M | -0.01M | 0.01M | | 0.00M | | | 1.14M | | | -0.00M | 2.50M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.63M | -8.98M | -6.99M | -0.26M | -11.11M | -3.11M | -4.02M | -1.70M | -1.37M | -2.18M | -0.90M | -1.83M | -1.02M | -1.12M | 1.92M | -1.17M | -1.27M | -1.93M | 2.74M | -2.54M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | -0.01M | 0.01M | 0.03M | 0.00M | 0.02M | -0.06M | -0.18M | 0.19M | 0.00M | | 0.01M | | | | 0.03M | -0.02M | 0.01M | -0.01M | 0.01M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.40M | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.07M | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.54M | 1.18M | -0.01M | -0.51M | 0.48M | -0.27M | -0.01M | -0.48M | 0.54M | -0.40M | | | 0.29M | 0.09M | | | 0.12M | 0.10M | -0.10M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | -0.26M | -2.32M | -0.02M | -0.31M | -0.16M | -1.82M | 0.00M | 0.10M | -1.19M | 0.41M | -0.50M | 0.02M | 0.82M | -0.36M | -0.37M | 0.55M | -0.25M | 0.06M | -0.28M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.00M | 0.02M | -0.00M | -0.00M | | 0.01M | -0.00M | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.50M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17M | 4.55M | 6.38M | 6.31M | 4.15M | 5.12M | 1.98M | 1.35M | 0.70M | -3.54M | 2.28M | 0.43M | 1.39M | 0.61M | -0.94M | -0.23M | -4.57M | -0.00M | 4.79M | 0.15M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | | 0.13M | | | | | | | 0.45M | 1.51M | 6.04M | 0.29M | 1.19M | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.15M | | 17.37M | | | | | | | -6.08M | | | 4.40M | | 1.44M | 3,579.12M | -4.93M | 7.50M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | | | | 1.13M | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.46M | -4.43M | -0.60M | -0.08M | -0.82M | 2.08M | -2.04M | -0.34M | -0.66M | 0.47M | 1.38M | -1.40M | 0.38M | 7.89M | -7.42M | 0.12M | 0.20M | -1.65M | 1.68M | -2.38M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.62M | -8.98M | -7.01M | -0.26M | -11.11M | -3.11M | -4.03M | -1.69M | -1.37M | -2.18M | -0.90M | -1.83M | -1.02M | -1.12M | 1.92M | -1.17M | -1.27M | -1.93M | 2.74M | -2.54M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.46M | -4.43M | -0.60M | 6.23M | -6.96M | 2.01M | -2.04M | -0.21M | -0.66M | -5.71M | 1.38M | -1.40M | 0.38M | -0.51M | 1.43M | 0.12M | 0.20M | -1.65M | 8.72M | -2.38M |