|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | | | | | -4.59M | -5.14M | -4.90M | -6.19M | -4.03M | -5.26M | -5.37M | -5.40M | -5.04M | -4.93M | -4.61M | -4.72M | -4.66M | -4.25M | -2.95M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.06M | 0.03M | 0.01M | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.15M | 1.97M | 0.17M | 0.17M | 0.55M | | | 0.68M | 0.58M | 0.31M | 0.47M | 0.45M | 0.24M | 0.33M | 0.64M | 0.53M | 0.24M | 0.23M | 0.23M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.00 | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 335.00 | 0.04M | 0.36M | | | 0.13M | | | -0.00M | 0.00M | -0.00M | 0.09M | 0.14M | | | -0.01M | 0.24M | 0.01M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.38M | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.97M | -6.30M | -5.88M | -4.76M | -3.04M | -5.49M | | | -8.20M | -4.18M | -3.58M | -4.07M | -7.03M | -5.28M | -2.52M | -4.53M | -5.40M | -3.96M | -3.34M | -3.25M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | -0.08M | -0.07M | -0.04M | 0.48M | -0.08M | | | 0.17M | 0.26M | 0.28M | 0.25M | 0.15M | 0.13M | 0.09M | 0.08M | 0.04M | 0.02M | 0.01M | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.08M | 0.04M | 0.02M | 0.02M | | | 0.05M | 0.05M | 0.05M | 0.06M | 0.05M | 0.04M | 0.04M | 0.07M | 0.04M | 0.04M | 0.04M | -0.03M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | -0.09M | | | | | | | | | | | | | | 0.90M | -0.15M | -0.25M | 0.00M | -0.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.49M | -1.72M | -2.71M | -1.56M | 0.08M | -1.64M | | | -1.08M | -0.97M | 0.75M | 1.39M | -1.24M | -0.95M | 0.14M | 1.06M | -1.81M | 0.49M | 0.25M | -1.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.00M | 0.12M | | | | | | | | | | | | | 0.03M | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | 0.03M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -206.00 | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.77M | 22.96M | 13.52M | 17.65M | 8.43M | 25.00M | | | 34.41M | 29.99M | 28.77M | 15.41M | 25.36M | 21.40M | 9.16M | 13.12M | 14.51M | 4.63M | 5.15M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.23M | -1.19M | 1.84M | -4.29M | -1.07M | 8.74M | | | 4.29M | -0.72M | 12.25M | -5.71M | 6.44M | 11.71M | -6.30M | 1.39M | 9.43M | 0.51M | 5.15M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.00 | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00 | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.69M | 0.07M | 0.07M | 0.02M | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | 0.29M | 0.71M | -0.64M | 1.00M | | | | -0.70M | 0.27M | | | | 0.27M | 0.28M | 0.01M | -0.24M | 0.88M | 1.07M |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | -0.07M | 0.16M | 0.70M | 0.03M | 0.87M | | | -0.09M | 0.45M | -0.01M | 0.02M | -0.14M | 0.03M | | -0.10M | -0.02M | 0.06M | 0.35M | 0.20M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | 0.07M | -0.08M | -0.06M | 0.03M | 0.04M | -0.07M | 0.00M | 0.01M | 0.00M | 0.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.09M | -7.56M | -3.88M | -8.35M | -4.08M | 4.12M | | | -4.00M | -4.46M | 8.74M | -9.84M | -0.79M | 6.49M | -8.78M | -3.30M | 4.01M | -3.38M | 2.16M | -3.04M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.99M | -6.31M | -5.89M | -4.88M | -3.04M | -5.49M | | | -8.20M | -4.18M | -3.58M | -4.07M | -7.03M | -5.28M | -2.52M | -4.53M | -5.43M | -3.96M | -3.34M | -3.25M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.09M | -7.56M | -3.88M | -8.35M | -4.08M | 4.12M | | | -3.99M | -4.46M | 8.66M | -9.76M | -0.73M | 6.46M | -8.82M | -3.23M | 4.01M | -3.39M | 2.16M | -3.04M |