|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | -0.74M | -0.88M | -2.26M | -0.69M | -0.66M | -4.92M | -0.79M | -2.10M | -0.52M | -0.78M | -1.31M | -0.37M | -0.56M | -0.82M | -1.74M | -0.96M | -1.55M | -1.39M | -1.41M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | -0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | 0.02M | 0.01M | | -0.01M | 0.07M | 0.07M | 1.15M | 0.01M | 0.01M | 0.17M | 0.42M | 0.06M | 0.28M | 0.28M | 0.28M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.97M | 157.97M | 157.97M | 157.97M | 157.97M | 157.97M | 154.89M | 154.89M | -0.51M | 0.19M | 163.89M | 266.39M | | 6.93M | 6.93M | 6.93M | 428.97M | 428.97M | 428.97M | 428.97M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.85M | 157.97M | 157.97M | 157.97M | 157.97M | 157.97M | 154.89M | 154.39M | 157.89M | 158.64M | 159.39M | 263.14M | 264.14M | 0.07M | 3.50M | 1.80M | 1.60M | 1.30M | 1.10M | 0.80M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.64M | -0.67M | -0.63M | -0.91M | -1.22M | -0.28M | -2.43M | -0.64M | -0.92M | -0.47M | -0.47M | -0.82M | -0.07M | -0.70M | -0.86M | -1.40M | -0.68M | -1.19M | -1.11M | -1.56M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.11M | 0.11M | 0.11M | 0.10M | | | | | | | | | | | | | | | |
|
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 | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | | | | 0.01M | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.10M | 0.08M | 0.15M | -0.29M | 0.09M | 0.10M | -0.01M | -0.00M | -0.01M | 0.25M | -0.09M | 0.19M | -0.08M | -0.13M | -0.09M | 0.26M | 0.14M | 0.01M | -0.02M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.01M | -0.00M | -0.09M | 0.08M | 0.00M | -0.01M | 0.00M | -0.00M | 212.00 | 0.06M | -0.00M | 0.08M | -0.06M | 0.08M | -0.03M | 0.01M | -0.05M | -0.03M | 0.01M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.01M | -0.01M | 0.01M | -0.01M | -0.00M | -0.00M | -0.01M | 0.01M | | | | | 0.03M | 0.14M | -0.05M | -0.04M | -0.00M | -0.03M | 0.40M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.19M | 82.66M | 3.00M | 1.59M | -1.59M | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -8.39M | -0.26M | -1.99M | -13.75M | -1.82M | -4.73M | 10.49M | 7.17M | -2.01M | 0.01M | 5.00M | -0.08M | | | | 3.11M | 1.02M | -17.95M | -0.11M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.25M | -1.45M | | 0.96M | | | | 0.46M | 0.80M | 0.22M | 0.27M | 0.32M | -0.02M | 2.17M | -0.01M | | | -1.00M | | 0.33M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.66M | -10.51M | -0.89M | -1.95M | -14.98M | -2.11M | -5.75M | 10.31M | 7.05M | -2.27M | -0.19M | 4.49M | -0.17M | 1.46M | -0.87M | -7.43M | 2.43M | -1.16M | -19.06M | -1.33M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.04M | 0.01M | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.64M | -0.67M | -0.63M | -0.91M | -1.22M | -0.32M | -2.43M | -0.64M | -0.92M | -0.47M | -0.47M | -0.82M | -0.07M | -0.70M | -0.86M | -1.40M | -0.68M | -1.19M | -1.11M | -1.56M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.66M | -10.51M | -0.89M | -1.95M | -14.98M | -2.11M | -7.16M | 10.31M | 7.05M | -2.27M | -0.19M | 4.49M | -0.17M | 1.46M | -0.87M | -1.40M | 2.43M | -1.16M | -19.06M | -1.33M |