|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -5.98M | -4.69M | 12.49M | -4.35M | -3.81M | -1.03M | -4.89M | -2.49M | -1.65M | -3.66M | 7.64M | -2.52M | -1.61M | -3.69M | 7.38M | -3.84M | -9.83M | -352.77M | 365.83M | -99.80M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 2.63M | 0.74M | -3.88M | 0.40M | 0.18M | 1.44M | 0.23M | 0.41M | 0.42M | 0.40M | 0.40M | 0.40M | 0.37M | 1.33M | 0.43M | 0.62M | 0.41M | 0.47M | 7.75M | 0.09M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.01M | 0.00M | | | 0.02M | | | | 0.00M | | | | 0.00M | | | | 1.11M | 0.01M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.01M | | 1.17M | | 9.95M | 0.33M | 0.02M | -0.01M | | | 0.00M | -0.82M | 0.01M | | | 0.20M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.00M | -0.02M | -0.01M | 0.76M | -0.76M | | | 0.16M | -0.01M | -0.02M | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 3.90M | 0.27M | 0.28M | 2.90M | | | 0.01M | | | | 0.01M | | | | 5.00 | | | | 0.13M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -3.77M | -3.23M | -3.46M | -4.68M | -3.66M | -3.82M | -2.14M | -3.19M | -2.74M | -2.45M | -2.03M | -3.00M | -2.89M | -2.77M | -2.38M | -3.54M | -2.76M | -4.01M | -6.21M | -4.83M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.74M | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.04M | 0.10M | -0.01M | -0.05M | 0.01M | 0.05M | -0.06M | 0.13M | -0.31M | 0.48M | -0.01M | 0.03M | -0.04M | 0.07M | -0.06M | -0.42M | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | -0.06M | 0.04M | 0.02M | 0.03M | 0.01M | 0.03M | -0.05M | -0.05M | -0.07M | -0.09M | 0.44M | -0.00M | 0.26M | 0.08M | 0.03M | -0.01M | -0.01M | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.04M | 0.10M | 0.05M | -0.06M | -0.47M | 0.05M | 0.21M | -0.27M | -0.08M | 0.03M | 0.28M | 0.33M | -0.40M | 0.13M | 0.29M | -0.20M | 0.47M | 0.46M | 0.11M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.21M | 0.33M | 0.23M | -0.42M | -0.35M | -0.10M | 0.73M | -0.42M | -0.00M | -0.01M | 0.41M | -0.59M | 0.02M | -0.04M | 0.54M | -0.51M | -0.26M | 0.13M | 0.47M | -0.32M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.10M | 0.06M | 0.09M | -0.21M | -0.03M | 0.12M | -0.01M | -0.00M | -0.01M | -0.03M | -0.01M | -0.24M | -0.24M | 0.14M | -0.01M | -0.16M | -0.64M | 1.26M | -0.43M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.05M | 0.01M | 0.00M | 0.01M | 0.01M | -0.00M | 0.02M | 0.00M | 0.01M | 0.00M | 0.01M | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.01M | 0.00M | -0.01M | -0.01M | 0.00M | -0.02M | -0.00M | -0.01M | -0.00M | -0.01M | | | | | | | -159.15M | 5.47M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.06M | 1.31M | 0.02M | 0.01M | 0.75M | | | | | 0.10M | 0.03M | 0.82M | 0.15M | | 0.25M | 0.96M | 14.17M | 1.72M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.19M | 0.52M | 9.77M | -0.02M | 0.64M | 17.25M | | | | | 0.62M | 1.46M | 5.64M | -0.15M | | 3.56M | 7.73M | 389.40M | 48.56M | -3.52M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.02M | | | | | 0.00M | | | | | -0.00M | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -3.97M | -2.73M | 6.30M | -4.70M | -3.04M | 13.41M | -2.14M | -3.21M | -2.74M | -2.00M | -1.41M | -1.54M | 2.75M | -2.92M | -2.38M | 0.02M | 4.97M | 117.97M | -116.77M | -2.89M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -3.75M | -3.28M | -3.47M | -4.68M | -3.67M | -3.83M | -2.14M | -3.21M | -2.74M | -2.46M | -2.04M | -3.01M | -2.89M | -2.77M | -2.38M | -3.54M | -2.76M | -4.01M | -6.21M | -4.83M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -3.96M | -2.75M | 6.30M | -4.70M | -3.04M | 13.42M | -2.14M | -3.21M | -2.74M | -2.46M | -1.42M | -1.54M | 2.75M | -2.92M | -2.38M | 0.02M | 4.97M | 385.39M | -116.81M | -2.89M |