|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.13M | -1.42M | 0.09M | -2.45M | -0.44M | -1.33M | -1.41M | -2.81M | -1.03M | -1.98M | -1.53M | -3.27M | -2.19M | -8.77M | -4.62M | -0.14M | 1.21M | 0.15M | -1.17M | -1.17M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | -0.29M | 0.04M | 0.03M | 0.24M | 0.15M | 0.18M | 0.20M | 0.21M | 0.24M | 0.31M | 0.35M | 0.39M | 1.58M | 2.52M | 0.09M | 0.36M | 0.45M | 0.09M | 0.09M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.02M | -0.09M | -0.03M | -0.26M | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33M | 0.33M | 0.17M | 0.02M | 0.02M | -0.06M | 0.10M | 0.03M | 0.03M | 0.04M | -0.09M | 0.04M | 0.09M | 0.31M | 0.15M | 0.17M | 0.12M | 0.19M | 0.31M | 0.16M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.31M | -0.51M | 1.09M | -2.73M | -1.84M | -2.35M | 3.86M | -2.44M | -1.38M | 9.49M | -10.51M | -3.34M | -3.91M | -1.40M | -2.80M | 2.01M | -0.76M | 1.19M | -0.01M | -3.99M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 0.13M | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.19M | 0.11M | 0.11M | 0.11M | 0.10M | 0.40M | 0.33M | 0.08M | 0.09M | 0.11M | 0.18M | 0.20M | 0.21M | 0.46M | 0.14M | 0.13M | 0.13M | 0.16M | 0.14M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | -0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.06M | 0.96M | 0.52M | -0.34M | 0.32M | 1.06M | -2.98M | 0.26M | 0.40M | 0.42M | -2.09M | -0.21M | 0.82M | 0.71M | 2.04M | -3.51M | 1.91M | -2.79M | 0.01M | 2.46M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | -0.21M | 0.39M | -0.23M | -0.06M | -0.01M | 0.18M | 0.50M | -0.35M | -0.66M | -0.03M | -0.35M | 0.15M | -0.05M | 0.45M | -0.62M | 0.06M | 0.39M | -0.57M | -0.02M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.32M | 0.08M | -0.42M | 0.33M | -0.38M | 0.08M | -0.15M | 0.19M | -0.12M | 0.32M | -0.15M | 0.05M | 0.86M | 0.03M | -0.65M | -0.42M | -0.10M | 0.54M | -1.63M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 0.64M | 3.27M | 1.73M | -1.19M | -2.64M | 3.74M | -1.05M | -1.41M | -0.08M | -0.83M | -0.06M | -1.66M | 2.64M | -0.66M | -0.47M | -0.14M | -3.45M | 3.72M | -0.09M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.03M | 0.10M | 0.18M | -0.24M | 0.04M | 0.05M | 0.02M | 0.03M | 0.03M | 0.07M | -0.04M | 0.66M | 0.10M | 0.15M | 0.21M | 0.24M | 0.20M | 0.23M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00 | 0.02M | 500.00 | 663.00 | 0.01M | | 0.03M | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.17M | 75.64M | 74.16M | 100.69M | 109.20M | 20.38M | 5.06M | 9.65M | 3.68M | 2.19M | 4.87M | 1.53M | 0.02M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.02M | -0.02M | -0.13M | -59.36M | 11.05M | 0.74M | 4.02M | 7.17M | 6.19M | 1.43M | 4.97M | 9.27M | 3.44M | 2.09M | 4.72M | 1.29M | -0.19M | -0.26M | -0.23M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | | | | 0.01M | -0.01M | | | | | | | | | 0.00M | 0.13M | -0.09M | 0.09M | 0.01M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.90M | -0.00M | -0.18M | -0.02M | -0.01M | -0.02M | -0.03M | -0.03M | -0.73M | -0.35M | -0.03M | -0.04M | -0.08M | -0.42M | -0.56M | -0.62M | -0.51M | -0.23M | -0.24M | -0.16M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.01M | 0.03M | -0.04M | -0.14M | 0.00M | -0.02M | -0.00M | -0.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.58M | -0.50M | 0.89M | -2.87M | -61.21M | 8.68M | 4.57M | 1.56M | 5.07M | 3.97M | 2.25M | 1.59M | 5.26M | 1.66M | -1.31M | 5.97M | 0.03M | 0.75M | -0.50M | -4.38M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.32M | -0.51M | 1.06M | -2.83M | -2.02M | -2.11M | 3.82M | -2.48M | -1.40M | 9.46M | -10.54M | -3.42M | -3.87M | -2.06M | -2.90M | 1.86M | -0.97M | 0.95M | -0.20M | -4.22M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.58M | -0.50M | 0.89M | -2.87M | -61.21M | 8.68M | 4.57M | 1.56M | 5.07M | 15.33M | -9.11M | 1.59M | 5.28M | 1.62M | -1.27M | 6.11M | 0.03M | 0.77M | -0.50M | -4.38M |