|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | -0.13M | -0.04M | -0.14M | -0.09M | -0.19M | -0.16M | -0.16M | -0.09M | -0.04M | 0.10M | -0.39M | -0.10M | -0.17M | -0.17M | 0.03M | -0.07M | -0.13M | -0.07M | -2.84M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.04M | 0.06M | 0.10M | 0.10M | 0.10M | 0.10M | 0.17M | 0.12M | 0.12M | 0.15M | 0.09M | 0.15M | 0.13M | 0.18M | 0.12M | 0.12M | 0.19M | 0.21M | 0.46M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.93M | -0.93M | -0.67M | 0.35M | 0.18M | -0.24M | -0.20M | 0.43M | 0.25M | -0.55M | -0.96M | -1.16M | 6.42M | 0.15M | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | -0.17M | 0.02M | -0.23M | -0.14M | -0.23M | -0.19M | -0.16M | -0.20M | -0.14M | -0.14M | -0.12M | -0.16M | -0.09M | -0.22M | -0.13M | -0.06M | -0.17M | -0.10M | -0.12M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.00M | 0.08M | 0.05M | 0.06M | 0.66M | 0.01M | 0.04M | 0.00M | 0.04M | 0.05M | 0.05M | 0.07M | 0.04M | 0.15M | 0.07M | 0.05M | 0.05M | 0.08M | 0.08M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28M | 0.39M | 0.42M | 1,669.69M | 0.46M | 883.99M | 0.45M | 44.26M | 0.50M | 0.28M | 5,146.13M | 0.32M | 0.35M | 4,232.80M | 6,397.35M | 4,894.63M | 0.42M | 0.40M | 3,367.93M | 5,444.73M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.46M | 6.94M | -4.82M | -2.51M | 0.01M | -2.70M | 1.80M | 0.34M | 1.56M | 3.20M | -4.74M | 7.05M | -4.36M | -1.46M | -5.16M | -3.17M | -2.10M | -1.67M | -4.86M | -2.12M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.40M | 0.41M | 0.48M | 0.46M | 0.48M | 0.50M | 0.68M | 0.75M | 0.69M | 0.69M | 0.44M | 0.43M | 0.43M | 0.43M | 0.47M | 0.44M | 0.44M | 0.43M | 0.46M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.45M | -10.88M | 2.59M | -0.42M | -1.10M | 2.64M | -2.96M | -0.60M | 1.51M | 1.08M | 3.44M | -5.63M | -1.03M | -2.28M | 2.32M | 3.07M | -2.25M | -0.73M | 3.34M | -0.58M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.27M | -4.34M | -3.57M | 2.63M | -4.49M | 0.17M | -1.23M | -0.72M | 1.56M | 1.27M | -0.66M | -1.51M | -1.72M | -2.23M | -1.86M | -0.86M | -1.37M | -0.03M | 0.66M | -0.92M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.56M | -0.52M | -0.62M | 0.54M | -1.10M | -0.89M | 1.16M | -1.19M | -1.88M | -1.28M | -0.54M | -0.82M | -0.41M | -1.26M | -0.61M | -0.80M | 0.03M | -0.49M | -1.22M | -0.64M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.29M | 0.48M | 0.45M | 0.34M | 0.41M | 0.19M | 0.08M | 0.75M | 0.30M | 0.34M | 0.33M | 0.24M | | 1.38M | 1.18M | 0.52M | 0.91M | 1.18M | 2.10M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 0.02M | 0.02M | 0.00M | | 0.00M | | | | | | | | | 0.01M | 0.03M | -0.01M | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.07M | 0.43M | 0.07M | 0.10M | 0.05M | 0.02M | 0.03M | 0.11M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.01M | -0.00M | -0.02M | -0.02M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.36M | -0.29M | -0.48M | -0.43M | -0.32M | -0.41M | -0.19M | -0.07M | -0.75M | -0.30M | -0.39M | -0.60M | -0.32M | -1.02M | -1.51M | -1.23M | -0.59M | -0.90M | -1.19M | -2.21M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.01M | 0.02M | | 0.01M | | 0.03M | 0.00M | 0.14M | | | | | 0.01M | 0.19M | -0.17M | -0.00M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | -0.22M | 5.22M | 0.16M | -0.19M | -0.26M | -0.25M | -0.23M | -0.20M | -0.09M | 2.18M | -0.19M | -0.12M | 18.25M | -0.32M | 23.15M | -0.40M | -0.23M | -0.21M | -0.15M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.01M | -0.01M | 0.00M | | | -0.00M | | | | | | -0.02M | 0.02M | 0.00M | -0.00M | | | 0.02M | -0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.19M | 6.60M | -0.09M | -2.78M | -0.50M | -3.73M | 1.72M | 0.04M | 0.61M | 2.48M | -2.62M | 5.66M | -4.98M | 15.90M | -7.40M | 18.56M | -3.09M | -3.02M | -6.05M | -4.51M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.82M | 6.65M | -5.30M | -2.96M | -0.34M | -3.11M | 1.61M | 0.26M | 0.82M | 2.90M | -5.08M | 6.72M | -4.60M | -1.46M | -6.54M | -4.36M | -2.63M | -2.58M | -6.03M | -4.22M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.04M | 6.44M | -0.07M | -2.78M | -0.50M | -3.36M | 1.36M | 0.04M | 0.61M | 2.81M | -2.95M | 6.25M | -4.80M | 15.77M | -6.99M | 18.75M | -3.09M | -2.80M | -6.26M | -4.49M |