|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.03M | -1.02M | -0.98M | -0.81M | -1.42M | -1.54M | -1.88M | -0.92M | -0.18M | -1.20M | -0.52M | -0.99M | 6.17M | -0.72M | -0.72M | -0.70M | 10.00M | -0.63M | -1.17M | -1.89M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.01M | 88.00 | 0.01M | 0.00M | 0.00M | | | | 0.91M | | 0.67M | -0.91M | 0.22M | 0.12M | 0.07M | 0.48M | 0.06M | 0.06M | 0.06M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 333.00 | 0.05M | -0.00M | | 0.04M | 0.28M | | 0.28M | 0.28M | 0.13M | 0.19M | | 0.00M | 0.01M | | 0.15M | 0.00M | 2.97M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.04M | | 0.28M | 0.28M | | 0.25M | 334.00 | 0.25M | 0.64M | 0.06M | 0.92M | 0.92M | 0.91M | 0.91M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.94M | -1.24M | -1.39M | -0.30M | -1.19M | -1.08M | -1.88M | -0.54M | -0.29M | 0.34M | -1.98M | -0.18M | -0.33M | -0.37M | -1.05M | -0.51M | -1.04M | -1.99M | -0.98M | -0.79M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | -0.01M | -0.01M | -0.06M | 0.11M | 0.35M | 0.30M | -0.58M | -0.32M | 0.59M | -0.59M | 0.36M | -0.09M | 0.16M | -0.21M | 0.14M | -0.09M | 0.07M | 0.47M | 0.18M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.02M | -0.50M | 0.49M | 0.03M | 0.03M | -0.08M | -0.07M | 0.08M | 0.02M | 0.27M | -0.25M | 0.14M | -0.06M | 0.01M | 1.00 | 1.36M | -1.01M | -0.07M | -0.54M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | | -7.00M | | | | | -3.00M | 5.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 667.00 | | 2.26M | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | | | | 0.05M | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.97M | -24.02M | -31.67M | 880.00 | | | | 70.00 | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.09M | 3.39M | 3.78M | 4.31M | 26.46M | 0.16M | 0.40M | 1.17M | 0.74M | 1.40M | 0.23M | 0.17M | | | 0.40M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | -1.35M | | | | | | | | | |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.64M | 9.52M | 9.43M | 9.34M | 3.72M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | 87.36M | | -0.05M | -2.09M | -3.39M | -3.78M | -4.31M | 6.28M | 0.75M | -7.04M | -10.70M | -10.17M | -10.74M | -3.95M | -0.17M | | 6.21M | 0.54M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 633.00 | -0.00M | 0.00M | -210.00 | 0.00M | 0.00M | -720.00 | -0.00M | -0.01M | 451.00 | -0.00M | 0.00M | -438.00 | 183.00 | 61.00 | -0.00M | 617.00 | 123.00 | -381.00 | 0.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.89M | -1.24M | 85.98M | -0.30M | -1.24M | -3.17M | -5.27M | -4.32M | -4.60M | 6.62M | -1.24M | -12.21M | -11.03M | -17.54M | -11.80M | -4.46M | -1.21M | -1.99M | 2.23M | 4.76M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.94M | -1.24M | -1.39M | -0.30M | -1.19M | -1.08M | -1.88M | -0.54M | -0.29M | 0.34M | -1.98M | -0.18M | -0.33M | -0.37M | -1.05M | -0.51M | -1.04M | -1.99M | -0.98M | -0.79M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.89M | -1.24M | 85.98M | -0.30M | -1.24M | -3.17M | -5.26M | -4.32M | -4.60M | 6.62M | -1.24M | -12.22M | -11.03M | -17.55M | -11.80M | -4.46M | -1.21M | -1.99M | 2.23M | 4.76M |