|
Net Income (Quarter)
|
-0.00M | 0.01M | 0.03M | 0.01M | 0.06M | 0.03M | 0.11M | 0.08M | 1.48M | 0.11M | 0.14M | 0.23M | 0.08M | -0.09M | 0.40M | -0.08M | -0.10M | 0.03M | 2.76M | -0.43M | 0.47M | -2.75M | 0.06M | 0.04M | 0.29M | 0.46M | 0.50M | 0.35M | 0.37M | 0.49M | 0.57M | 0.41M | 0.73M | 0.80M | 0.64M | 0.87M | 1.74M | 2.96M | 0.97M | 1.54M | -0.22M | -6.15M | -4.31M | -1.62M | -0.93M | -0.27M | 0.11M | -0.31M | -0.23M | 0.85M | 0.71M | -0.16M | -0.10M | 1.10M | 5.62M | 0.31M | 0.70M | 1.44M | 1.67M | 2.59M | 1.39M | 2.22M | 3.63M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.09M | 0.18M | 0.09M | 0.10M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 0.14M | 0.14M | 0.13M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.10M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.12M | 0.14M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | 0.02M | 0.07M | 0.04M | 0.04M | 0.04M | 0.06M | 0.04M | 0.04M | 0.06M | 0.47M | 0.05M | 0.06M | 0.10M | 0.00M | 0.02M | 0.01M | 0.00M | 0.05M | 0.05M | 0.00M | 0.00M | 0.31M | 0.14M | 0.14M | 0.41M | 0.61M | 0.65M | 0.57M | 0.65M | 0.66M | 0.72M | 0.60M | 0.80M | 0.85M | 0.64M | 0.54M | 0.60M | 0.50M | 0.57M | 0.49M | 0.57M | 0.65M | 0.62M | 0.83M | 0.71M | 0.70M | 0.66M | 0.67M | 0.57M | 0.70M | 0.67M | 0.95M | 1.27M | 1.37M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | 0.08M | 0.42M | 2.26M | -3.68M | | | | | | | | | | | | -4.30M | 0.08M | 0.15M | 0.20M | -0.13M | 0.52M | 0.15M | 0.34M | 1.25M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | | | | 1.64M | | | | 1.80M | | | | 1.63M | | | | 1.35M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | -0.01M | 0.02M | | 0.20M | 0.20M | | 0.05M | 8.69M | | | | | | -0.06M | 0.11M | 0.11M | -0.21M | 0.33M | 0.09M | 0.09M | 0.10M | 0.10M | 0.07M | 0.09M | 0.14M | -0.09M | 0.00M | 0.07M | 0.03M | 0.31M | | 0.22M | 0.17M | 0.20M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | 0.01M | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | 3.46M | 3.46M | 3.46M | | | | 4.06M | | | | 0.80M | | | | 0.80M | | | | 0.20M | | | | 5.40M | | | | 19.57M | | | | 6.29M | | | | 1.20M | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| -0.12M | -0.01M | 0.07M | 0.10M | -0.01M | 0.06M | 0.10M | 0.07M | 0.17M | 1.71M | -0.04M | -0.86M | -0.32M | 0.60M | 0.94M | -1.13M | 0.19M | 3.08M | -0.50M | 0.69M | -0.01M | -0.90M | 0.33M | 3.15M | -1.11M | 1.83M | 1.47M | 0.84M | 1.82M | 3.02M | 1.68M | 3.40M | 3.57M | 7.35M | 20.03M | -1.84M | -7.39M | 5.91M | 10.75M | -6.49M | 8.31M | 1.20M | 9.90M | 7.68M | -1.55M | -0.80M | 5.14M | 11.26M | 14.55M | -5.64M | 3.23M | -3.08M | 4.03M | 23.44M | 8.24M | 20.55M | -20.16M | 14.31M | -6.03M | 3.64M | 6.75M | 48.09M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.18M | 0.18M | 0.18M | 0.18M | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M | 0.04M | 0.04M | 0.07M | 0.07M | 0.07M | 0.07M | 0.14M | 0.12M | 0.13M | 0.15M | 0.17M | 0.22M | 0.23M | 0.28M | 0.15M | 0.25M | 0.25M | 0.28M | 0.31M | 0.33M | 0.40M | 0.32M | 0.44M | 0.50M | 0.51M | 0.54M | 0.58M | 0.60M | 0.61M | 0.63M | 0.66M | 0.68M | 0.71M | 0.74M | 0.78M | 0.85M | 0.96M | 1.05M | 1.18M | 1.29M | 1.44M | 1.57M | 1.70M | 1.80M | 2.12M | 2.19M | 2.21M |
|
Change in Receivables (Quarter)
|
| 0.04M | -1.64M | 1.58M | 0.02M | -0.02M | -1.19M | -0.05M | -0.80M | 1.72M | -2.03M | -0.03M | 0.06M | -0.06M | 0.33M | -0.19M | 0.21M | -0.34M | 0.03M | -0.02M | -0.05M | | -0.01M | 0.20M | -0.15M | 0.04M | -4.00 | -0.00M | 0.01M | 0.06M | -0.02M | -823.00 | 0.02M | 0.20M | -0.05M | 0.33M | 0.28M | 0.02M | -0.08M | 0.02M | -0.25M | 0.13M | 0.10M | -0.02M | 0.31M | 0.73M | -0.15M | | 0.42M | | 0.87M | 0.14M | 2.93M | -0.47M | -2.45M | 0.03M | 9.50M | -9.38M | -0.13M | -0.56M | 9.25M | -9.65M | 0.28M |
|
Change in Accured Expenses (Quarter)
|
| -0.19M | 1.55M | -1.53M | 0.01M | -0.04M | 1.13M | 0.06M | 0.52M | -1.66M | 1.32M | -0.31M | -0.89M | -0.28M | 0.53M | 0.70M | -1.18M | 0.07M | 0.41M | -0.22M | 0.04M | -0.16M | 0.21M | 0.09M | 0.09M | 0.06M | 0.18M | -0.11M | 0.03M | 0.13M | 0.34M | -0.61M | 0.15M | 0.36M | 0.28M | -0.75M | 0.43M | 0.46M | 0.06M | 0.48M | -0.74M | 0.85M | 0.22M | 0.15M | 0.55M | 0.49M | 2.41M | 1.19M | -1.38M | 1.04M | 1.47M | 3.21M | -0.78M | 1.13M | 14.91M | 9.62M | 14.12M | -14.90M | -1.02M | 14.58M | -9.31M | 0.10M | 31.24M |
|
Other Working Capital Changes (Quarter)
|
| -0.02M | | -1.46M | 0.32M | 1.09M | 1.15M | 0.00M | 0.06M | -0.84M | 0.78M | 0.74M | -0.67M | -0.45M | 2.23M | -0.06M | 0.06M | -0.52M | 0.51M | -2.45M | 2.41M | -0.00M | 0.04M | 0.61M | 2.68M | -1.57M | 1.21M | 1.27M | -1.01M | -0.01M | 0.05M | 0.41M | 0.06M | 0.06M | 0.07M | -0.11M | 14.47M | -13.57M | -0.79M | 7.57M | -6.45M | -1.17M | 0.06M | 0.57M | 17.08M | -2.50M | -1.98M | -0.08M | 0.59M | 0.20M | 18.19M | 0.88M | -2.71M | -0.34M | 1.81M | 0.34M | 0.11M | 7.36M | 11.24M | -0.10M | -0.11M | -0.76M | 32.83M |
|
Capital Expenditures (Quarter)
|
| | | | | | 0.00M | 0.03M | | 0.05M | 0.00M | 0.02M | 982.00 | 0.01M | 0.02M | 0.05M | 0.02M | 0.06M | 0.01M | 0.01M | 0.04M | 0.07M | 0.02M | 0.01M | 0.04M | 0.01M | 0.06M | 0.05M | 0.35M | 0.25M | 0.06M | 0.05M | 0.01M | 0.16M | 0.04M | 0.20M | 0.04M | 0.12M | 0.11M | 0.95M | 0.10M | 0.04M | 0.29M | 0.12M | 0.05M | 0.02M | 0.14M | 0.01M | 0.03M | 0.04M | 0.03M | 0.04M | 0.04M | 0.13M | 6.57M | 2.10M | -1.90M | 6.45M | 2.28M | 0.08M | 3.99M | 1.67M | -4.53M |
|
Change in Intangibles (Quarter)
|
| | | 0.03M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.03M | 0.06M | 0.08M | 0.06M | 0.11M | 0.13M | 0.09M | 0.27M | 0.14M | 0.29M | 0.18M | 0.18M | 0.19M | 0.23M | 0.19M | 0.21M | 0.20M | 0.21M | 0.30M | 0.35M | 0.32M | 0.38M | 0.36M | -0.28M | -0.08M | 1.28M | 0.06M | | | 0.02M | 0.01M | 0.03M | 0.02M | 0.00M | 0.03M | -0.03M | | 0.18M | | | | | 0.12M | | | 0.01M | 0.01M | 0.01M | 0.06M | -1.00 |
|
Cash from Investing Activities (Quarter)
|
| | | -0.03M | -0.09M | -0.04M | -0.04M | -0.06M | -0.04M | -0.09M | -0.04M | -0.06M | -0.05M | -0.04M | -0.08M | -0.13M | -0.08M | -0.17M | -0.14M | -0.39M | -0.03M | -0.21M | -0.30M | -0.19M | -0.22M | -0.20M | -0.28M | -0.24M | -0.55M | -0.45M | -0.27M | -0.35M | -0.35M | -0.47M | -0.42M | -0.56M | -0.41M | -0.53M | -1.74M | -1.50M | -0.56M | -0.50M | -0.79M | -0.61M | -0.65M | -0.71M | -0.71M | -0.67M | -0.90M | -1.01M | -1.51M | -1.66M | -1.39M | -1.96M | -2.05M | -2.27M | -2.37M | -2.45M | -2.40M | -4.44M | -1.81M | -2.18M | -1.66M |
|
Other financing activities (Quarter)
|
| | | | | | | -5.00 | 13.00 | 0.00M | -0.01M | -7.00 | -60.00 | -111.00 | -772.00 | -157.00 | -84.00 | -156.00 | -47.00 | 0.01M | -0.04M | -0.10M | -0.01M | -0.04M | -0.04M | -0.02M | -0.00M | 0.00M | -0.03M | -0.01M | 0.04M | -0.00M | -622.00 | -617.00 | -0.00M | -291.00 | 825.00 | 425.00 | -319.00 | 428.00 | 0.25M | 457.00 | 0.25M | -467.00 | 390.00 | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| -0.01M | -0.01M | | | -0.00M | | -0.01M | -0.00M | | | | | -0.00M | 0.02M | 0.05M | 0.02M | -0.00M | 0.25M | -0.82M | -0.02M | -0.00M | -0.00M | -0.01M | -0.05M | -0.04M | -0.04M | -0.15M | 0.05M | | | | | 0.10M | | | | 0.25M | 0.18M | 0.02M | -0.25M | 0.14M | 0.01M | 0.11M | 0.01M | 0.07M | | | | | | -0.67M | -0.30M | -0.15M | | | 0.02M | -0.36M | -0.13M | -0.38M | 0.59M | 0.07M | |
|
Change in Cash (Quarter)
|
| -0.14M | -0.02M | 0.04M | 0.01M | -0.05M | 0.02M | 0.04M | 0.02M | 0.09M | 1.67M | -0.10M | -0.91M | -0.37M | 0.53M | 0.85M | -1.19M | 0.02M | 3.18M | -1.71M | 0.64M | -0.22M | -1.21M | 0.14M | 2.88M | -1.34M | 1.51M | 1.07M | 0.34M | 1.37M | 2.75M | 1.33M | 3.04M | 3.20M | 6.93M | 19.47M | -2.25M | -7.67M | 4.35M | 9.28M | -7.29M | 7.96M | 0.42M | 9.40M | 7.04M | -2.18M | -1.52M | 4.46M | 10.36M | 13.55M | -7.14M | 0.91M | -4.77M | 1.92M | 21.39M | 5.97M | 18.21M | -22.97M | 11.78M | -10.85M | 2.42M | 4.64M | 46.43M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | 0.00M | -0.00M | | 0.50M | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| -0.12M | -0.01M | 0.07M | 0.10M | -0.01M | 0.05M | 0.08M | 0.07M | 0.12M | 1.71M | -0.06M | -0.86M | -0.33M | 0.58M | 0.88M | -1.15M | 0.13M | 3.07M | -0.50M | 0.64M | -0.08M | -0.92M | 0.33M | 3.11M | -1.12M | 1.78M | 1.42M | 0.50M | 1.57M | 2.96M | 1.63M | 3.39M | 3.41M | 7.31M | 19.84M | -1.88M | -7.51M | 5.80M | 9.80M | -6.59M | 8.27M | 0.91M | 9.78M | 7.63M | -1.57M | -0.94M | 5.12M | 11.24M | 14.52M | -5.67M | 3.19M | -3.12M | 3.90M | 16.87M | 6.15M | 22.46M | -26.61M | 12.03M | -6.11M | -0.35M | 5.09M | 52.62M |
|
Net Cash Flow (Quarter)
|
| -0.14M | -0.02M | 0.04M | 0.02M | -0.05M | 0.02M | 0.04M | 0.02M | 0.09M | 1.67M | -0.10M | -0.91M | -0.37M | 0.53M | 0.85M | -1.19M | 0.02M | 3.18M | -1.71M | 0.64M | -0.22M | -1.21M | 0.14M | 2.88M | -1.34M | 1.51M | 1.07M | 0.34M | 1.37M | 2.75M | 1.33M | 3.04M | 3.20M | 6.93M | 19.47M | -2.25M | -7.67M | 4.35M | 9.28M | -7.29M | 7.96M | 0.42M | 9.40M | 7.04M | -2.18M | -1.52M | 4.46M | 10.36M | 13.55M | -7.14M | 0.91M | -4.77M | 1.92M | 21.39M | 5.97M | 18.21M | -22.97M | 11.78M | -10.85M | 2.42M | 4.64M | 46.43M |