|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | -1.74M | -1.24M | -1.81M | -0.03M | -0.02M | -0.03M | -0.02M | -0.03M | -0.45M | | -0.33M | -88.00 | | -3.42M | -3.75M | -20.57M | -22.21M | 42.14M | -0.59M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.10M | 0.14M | 0.14M | | | 542.00 | 542.00 | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 0.16M | 0.16M | 0.16M | 0.02M | | 0.09M | 0.09M | 0.03M | 0.09M | 0.09M | 0.09M | 0.09M | 0.15M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.00M | 0.04M | -344.00 | -1.00 | 1.00 | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00 | | 37.30M | 58.30M | 0.04M | 201.11M | 198.93M | 0.00M | -0.84M | 11.19M | 0.78M | 0.78M | -1.98M | 0.78M | 6.63M | 68.28M | | 118.28M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.03M | | | | 0.46M | 8.62M | 51.07M | 4.53M | 2.44M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.62M | -0.49M | -0.72M | -0.76M | -0.64M | -0.84M | -0.74M | -0.69M | -0.24M | -0.19M | -0.29M | -0.20M | -0.16M | -0.12M | -0.17M | -0.22M | -0.17M | -0.14M | -0.25M | -0.30M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.52M | | 0.26M | | | | 0.02M | 0.09M | 0.30M | 0.36M | 0.32M | 0.32M | 0.23M | 0.16M | 0.12M | 0.06M | 0.05M | 0.09M | 0.09M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.52M | 0.52M | 0.26M | | | | 0.02M | 0.09M | 0.30M | 0.36M | 0.32M | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.10M | 0.14M | 0.14M | 0.10M | 542.00 | 542.00 | 542.00 | 543.00 | 542.00 | 542.00 | 542.00 | 543.00 | 542.00 | 330.00 |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25M | -0.06M | 0.02M | 0.01M | 0.07M | | | | | | | | | | | 0.00M | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.00M | | -0.01M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.01M | -0.06M | 0.19M | -0.01M | 0.08M | 0.09M | 0.97M | 0.43M | 0.12M | 0.31M | -0.03M | 0.57M | 0.21M | 0.23M | -0.45M | 0.91M | -0.18M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.03M | | -0.05M | -0.01M | 0.11M | -0.04M | -0.02M | -0.06M | 0.03M | -0.01M | -0.03M | 0.00M | -0.00M | 23.00 | -0.00M | 0.01M | 0.04M | -0.02M | 0.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | 0.00M | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | | | 0.22M | 0.23M | 0.03M | 0.02M | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 339.00 | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | -0.04M | -341.00 | 1.00 | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.51M | -0.25M | -0.41M | -0.18M | -0.11M | -0.35M | -0.20M | -0.03M | -0.25M | -0.80M | 0.05M | -0.16M | -0.03M | -0.10M | -0.05M | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 1.80M | -2.04M | | | | | 0.13M | 0.13M | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | | 0.05M | -1.15M | 0.01M | | | 0.53M | 0.35M | 0.92M | 0.35M | 0.32M | 0.26M | 0.14M | 0.22M | 0.22M | 0.19M | 0.12M | 0.28M | 0.28M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32M | -0.74M | -1.08M | -2.09M | -0.83M | -1.18M | -0.98M | -0.22M | -0.11M | -0.03M | 0.03M | -0.04M | 0.07M | -0.08M | -507.00 | -469.00 | 0.02M | -0.01M | 0.02M | -0.02M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.62M | -0.49M | -0.72M | -0.94M | -0.64M | -0.84M | -0.74M | -0.69M | -0.24M | -0.19M | -0.29M | -0.20M | -0.16M | -0.12M | -0.17M | -0.22M | -0.17M | -0.14M | -0.25M | -0.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32M | -0.74M | -1.08M | -2.09M | -0.74M | -1.19M | -0.93M | -0.18M | -0.14M | -0.06M | 0.10M | -0.04M | 0.07M | -0.08M | -507.00 | -469.00 | 0.02M | -0.01M | 0.02M | -0.02M |