|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -6.54M | 2.89M | 3.62M | 3.91M | | 3.92M | | -23.07M | | 4.81M | 4.75M | -44.59M | | 6.88M | | -34.49M | | 1,379.00M | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.07M | 0.08M | 0.08M | 0.10M | 0.15M | 0.10M | 0.10M | | 0.02M | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.09M | 0.10M | 0.09M | 0.07M | 0.07M | 0.13M | 0.22M | 0.25M | 0.28M | 0.25M | 0.10M | 0.16M | 0.04M | -0.20M | -0.05M | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 351.00 | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -2.26M | -5.39M | -7.35M | 0.05M | -8.38M | -0.43M | 2.11M | -8.30M | -19.00M | 19.00M | -11.00M | -1.02M | | | 12.57M | -34.01M | | 0.10M | | 0.10M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.31M | 0.00M | 0.06M | 0.51M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -3.43M | -2.89M | -3.62M | 3.91M | -3.57M | 11.05M | -19.21M | -5.48M | 5.83M | 4.81M | -26.04M | -3.71M | 4.44M | 6.88M | -25.23M | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.01M | | -0.03M | | | -0.01M | -0.05M | | | -0.01M | -0.01M | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.33M | -0.27M | 0.30M | -0.02M | 0.09M | -0.15M | 0.10M | 0.12M | 0.39M | -0.07M | -0.31M | 0.20M | 0.10M | -0.37M | -0.66M | 0.07M | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 290.00 | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.10M | -0.20M | 0.21M | 0.30M | -0.14M | -0.37M | -0.31M | 0.27M | -0.02M | -0.13M | 0.40M | 0.03M | -0.58M | 0.32M | 0.29M | 0.01M | | -0.01M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -3.43M | -2.94M | -3.24M | -3.50M | -3.31M | -4.49M | -4.08M | 4.38M | 4.89M | 5.46M | -24.91M | 4.15M | 4.63M | -14.45M | 23.24M | -30.37M | | -0.09M | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.05M | | 0.07M | | 0.08M | 0.10M | 0.15M | 0.10M | 0.10M | | 0.02M | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.08M | -0.15M | -0.09M | -0.03M | -0.18M | -0.53M | -0.26M | -0.20M | -0.12M | -0.07M | -0.09M | -0.07M | -0.02M | | 0.17M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.00M | 6.00M | | | 17.07M | -9.00M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -2.31M | -5.48M | -7.50M | 4.84M | -8.41M | 17.45M | -1.59M | 8.56M | -19.20M | 32.52M | -1.93M | 1.11M | 17.00M | -9.02M | 4.50M | 8.87M | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 4.73M | 10.14M | 8.71M | | 19.22M | | 32.01M | -0.20M | 8.89M | -0.04M | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -1.02M | 1.72M | -2.04M | 1.35M | 7.49M | -5.11M | 29.52M | -13.15M | -15.19M | 0.38M | -2.29M | -5.26M | 12.38M | -14.21M | 0.91M | 5.33M | | | | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 8.04M | | | 6.70M | 8.05M | | | 39.96M | 26.81M | | | 9.70M | 4.44M | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -3.38M | -2.86M | -3.09M | -3.41M | | -4.30M | | 4.65M | 5.09M | 5.58M | | 4.24M | | -14.43M | | -30.54M | | -0.09M | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -1.02M | 1.72M | -2.04M | 1.35M | | 12.96M | | 12.74M | -5.42M | 37.94M | -26.83M | 5.26M | | -23.47M | 27.74M | -21.50M | | -0.09M | | |