|
Net Income (Quarter)
|
| | | | | -7.49M | -5.31M | -3.57M | -9.37M | -8.10M | -6.26M | -9.79M | -12.53M | -9.35M | -7.09M | -7.44M | -5.02M | -4.97M | -5.65M | -3.42M | 53.44M | -0.40M | -0.07M | -0.20M | -11.95M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.30M | 0.20M | | | 0.40M | 0.40M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.40M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | -0.05M | -0.07M | -0.12M | -0.07M | -0.07M | -0.07M | -0.07M | -0.07M | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | 0.29M | 0.29M | -0.52M | -0.04M | 0.03M | -0.11M | 0.22M | -0.01M | 0.07M | 0.15M | -0.07M | -0.04M | 0.05M | 0.05M | -0.51M | 3.31M | -3.49M | -0.01M | -0.02M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.01M |
|
Non-cash Items (Quarter)
|
| | | | | 7.40M | 7.50M | 62.71M | 18.90M | 18.50M | | 10.31M | | | | 14.92M | | | | 0.45M | | | | 1.96M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.21M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | 30.50M | 10.60M | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | 0.09M | -0.01M | -0.00M | -0.10M | 0.18M | 0.21M | 0.26M | -0.00M | -0.17M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.14M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -1.52M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.51M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.79M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.27M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.04M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 69.92M | | -0.01M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 16.40M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -1.99M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.12M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -2.17M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | 0.04M | 0.01M | 0.00M | -0.02M | 0.03M | -0.01M | -0.00M | 0.01M | -0.06M | 0.03M | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -2.95M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.17M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -2.95M |