|
Net Income (Quarter)
|
| | -11.98M | -5.07M | -8.31M | -6.83M | -9.23M | -7.82M | -11.19M | -3.56M | -7.45M | -7.01M | -9.55M | -10.05M | -10.49M | -11.77M | -9.15M | -5.40M | -22.07M | 4.86M | 1.33M | -2.78M | -5.75M | -6.87M | -5.44M | -4.22M | -7.71M | -6.11M | -4.81M | -4.07M | -4.76M | -1.37M | -0.93M | 3.49M | -0.69M | -6.88M | | -0.04M | -2.75M | -2.64M | -1.69M | -3.59M | -2.72M | -2.80M | -3.73M | -4.12M | -5.30M | -5.25M | -5.61M | -4.77M | -1.48M | -3.22M | -3.81M | -3.26M | -3.66M | -3.78M | -3.90M | -4.08M | -1.51M | -4.42M | -5.71M |
|
Share-based Compensation (Quarter)
|
0.83M | 0.76M | 2.38M | -0.65M | 0.86M | 0.74M | 0.65M | 0.05M | 0.03M | 1.00M | 0.97M | 0.09M | 0.09M | 0.89M | 0.69M | 2.52M | 1.12M | 0.54M | 0.46M | 0.69M | 0.47M | 0.42M | 0.32M | 0.33M | 0.28M | 0.15M | 0.20M | 0.21M | 0.18M | -0.59M | 0.14M | 0.10M | 0.09M | -0.33M | 0.05M | 0.03M | 0.03M | 0.02M | 0.01M | 0.04M | 0.09M | 0.10M | 0.11M | | | 0.18M | 0.17M | 0.13M | 0.13M | 0.14M | 0.14M | 0.15M | 0.14M | 0.15M | 0.15M | 0.12M | 0.13M | 0.15M | 0.15M | 0.53M | 0.71M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M |
|
Gains from Investment Securities (Quarter)
|
| | 0.10M | -0.01M | -0.01M | -0.09M | | 0.28M | 0.28M | 0.02M | 0.97M | | 0.09M | -0.11M | 0.09M | 1.56M | -0.16M | -0.12M | -0.07M | -13.12M | -7.31M | 4.62M | -0.00M | -0.03M | 0.00M | 0.80M | -0.00M | -0.04M | -0.03M | 0.12M | 0.02M | -0.02M | -1.68M | -0.04M | 0.03M | -0.28M | 0.56M | -0.33M | -1.67M | 124.00 | 0.08M | -0.06M | 0.69M | 673.00 | 1.05M | -0.00M | 17.00 | 1.18M | 2.37M | 0.05M | 0.13M | 0.01M | | 0.16M | -4.69M | 0.60M | | 1.27M | 0.71M | 11.27M | 0.13M |
|
Asset Writedowns and Impairment (Quarter)
|
-0.14M | 0.03M | 0.02M | 0.21M | 0.04M | 0.21M | -0.02M | 0.04M | 0.08M | 0.04M | 0.09M | 0.10M | 0.75M | 0.20M | 0.47M | 0.37M | 0.29M | -0.04M | | | | -0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | 5.31M | | | | 0.15M | | | | 6.23M | | | | | | | | 0.29M | | | | 0.40M | | | | 0.06M | | | | 0.00M | | | 0.23M | 0.08M | 149.00 | 343.00 | | 1.10M | 0.54M | 0.59M | 0.67M | 0.76M | 1.36M | 0.00M | 0.01M | 0.08M | 0.10M | 0.11M | | 0.20M | | 0.00M | 1.68M |
|
Cash from Operations (Quarter)
|
-6.90M | -4.77M | -10.56M | -8.97M | -7.89M | -7.90M | -7.71M | -8.24M | -7.92M | -8.32M | -9.29M | -7.72M | -8.05M | -9.50M | -8.96M | -9.18M | -7.24M | -4.96M | -5.03M | -4.76M | -6.16M | -4.52M | -5.06M | -5.68M | -4.64M | -4.16M | -4.83M | -5.03M | -4.05M | -4.22M | -4.12M | -2.72M | -2.65M | -2.49M | -3.27M | -1.15M | -2.52M | 1.04M | -1.50M | -1.41M | -2.30M | -3.22M | -3.01M | | | -3.88M | -2.64M | -4.22M | -2.23M | -5.79M | -2.78M | -2.40M | -1.88M | -4.51M | -1.15M | -3.68M | -1.21M | -6.17M | -5.80M | -2.53M | -6.28M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.65M | 0.03M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | -0.01M | 0.07M | 0.01M | 0.04M | -0.01M | -0.00M | -0.01M |
|
Amortization of Deferred Charges (Quarter)
|
0.25M | 0.25M | 0.24M | 0.23M | | 0.24M | 0.24M | 0.23M | 0.24M | 0.22M | 0.19M | 0.14M | 0.28M | 0.29M | 0.28M | 0.28M | 0.40M | 0.26M | 0.26M | 0.24M | 0.21M | 0.27M | 0.23M | 0.24M | 0.25M | 0.24M | 0.22M | 0.20M | 0.16M | 0.13M | 0.10M | 0.11M | 0.17M | 0.20M | 0.17M | 0.09M | 0.10M | 0.20M | 0.12M | 0.15M | 0.15M | 0.16M | 0.15M | | | 0.12M | 0.10M | 0.09M | 0.08M | 0.07M | 0.05M | 0.04M | 0.03M | 0.02M | 0.00M | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.22M | 0.16M | 0.19M | 0.21M | 0.22M | 0.23M | 0.22M | 0.23M | 0.26M | 0.22M | 0.20M | 0.46M | 0.51M | 0.46M | 0.16M | 0.18M | 0.18M | 0.25M | 0.21M | 0.30M | 0.25M | 0.33M | 0.29M | 0.28M | 0.22M | 0.39M | 0.44M | 0.61M | 0.57M | 0.53M | 0.50M | 0.48M | 0.49M | 0.54M | 0.44M | 0.17M | 0.16M | 0.12M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | | | 0.15M | 0.15M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.15M | 0.15M | 0.17M | 0.20M | 0.35M | 0.15M | 0.08M | 0.08M | 0.14M |
|
Change in Receivables (Quarter)
|
1.06M | 1.35M | -0.28M | 0.90M | -0.46M | 0.50M | -0.86M | 0.60M | -0.44M | 2.51M | -0.87M | 0.01M | 0.50M | 1.57M | -0.05M | -1.34M | -1.12M | 0.45M | -0.55M | 0.00M | 0.41M | -0.20M | -0.15M | 0.09M | -0.03M | 0.27M | -0.34M | -0.07M | -0.58M | -0.14M | 0.75M | -0.47M | 0.04M | -0.14M | 0.21M | -0.18M | 4.82M | -3.65M | -0.19M | -0.03M | -0.95M | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
-0.51M | 1.25M | 0.17M | 0.34M | 0.26M | -0.83M | 0.06M | -0.27M | 0.30M | -0.24M | 0.48M | 0.34M | 0.16M | -0.52M | 0.55M | -0.03M | 0.63M | -0.34M | -0.10M | -0.63M | 0.74M | -0.50M | 0.21M | 0.17M | -0.57M | -0.28M | -0.01M | -0.15M | -0.30M | 0.21M | -0.14M | -0.23M | -0.24M | 0.14M | -0.02M | -0.22M | -0.04M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
0.15M | 0.88M | -0.85M | 0.95M | -0.49M | -1.04M | -0.08M | -0.18M | 0.52M | 0.93M | -0.52M | 0.24M | -0.80M | 0.67M | 0.35M | -0.23M | -0.79M | -0.48M | 0.14M | 0.95M | -0.22M | 0.17M | 0.18M | -0.61M | -0.58M | 0.34M | -0.48M | 0.29M | -1.55M | -0.07M | -0.56M | -0.61M | -0.11M | -0.26M | -0.41M | 0.51M | -0.41M | 0.27M | 0.41M | -0.04M | -1.96M | 0.35M | -0.46M | | | -0.65M | 2.18M | 0.43M | 4.50M | -3.64M | 0.05M | -0.47M | 0.38M | -0.04M | 0.40M | 0.97M | 3.38M | -2.42M | -2.76M | -1.13M | 0.69M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | 0.30M | -0.02M | -0.03M | 0.07M | -1.20M | 1.23M | -0.10M | 0.09M | -0.17M | 0.17M | 0.05M | -0.56M | 0.47M | -0.32M | -0.11M | -0.04M | 0.41M | -0.55M | -0.07M | -0.43M | 0.07M | -0.05M | -0.01M | 0.59M | -0.00M | 0.12M | -0.03M | -0.02M | -0.02M | 0.04M | | -0.08M | -0.41M | -0.08M | -0.03M | 0.39M | 0.17M | | | -0.46M | -0.07M | 0.42M | -0.03M | -0.03M | -0.03M | -0.03M | -0.03M | -0.15M | -0.18M | 0.24M | -0.12M | -0.07M | 0.03M | -0.01M | -0.01M |
|
Capital Expenditures (Quarter)
|
0.12M | 0.14M | 0.13M | 0.30M | 0.03M | 0.10M | 0.80M | 0.09M | 0.19M | 0.13M | 0.08M | 0.35M | 0.10M | -0.02M | 0.29M | 0.18M | 0.33M | -0.03M | 0.19M | 0.31M | 0.05M | 0.07M | 0.07M | 0.04M | 0.01M | -0.04M | 0.01M | 0.09M | 0.18M | 0.93M | 0.05M | 0.03M | 0.05M | 0.01M | 0.01M | | 0.00M | 0.06M | 0.01M | 0.01M | 0.01M | 0.06M | 0.08M | | | 0.21M | 0.14M | 0.03M | 0.13M | 0.10M | 0.01M | 0.01M | 0.04M | 0.04M | 0.08M | 0.01M | 0.01M | 0.00M | 0.01M | 0.03M | 0.03M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | | | 0.10M | | | | | | | | | | | | | | | | | | | -0.05M | | | | | | | | | 0.03M | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | 0.15M | 0.10M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-0.47M | -0.14M | -0.13M | -0.30M | -0.03M | -0.10M | -0.03M | -0.86M | -0.19M | -0.13M | -0.28M | -0.55M | 4.70M | -0.18M | -0.64M | -0.48M | -0.33M | 0.10M | -0.19M | -0.32M | -0.05M | -0.06M | -0.07M | -0.04M | -0.01M | 0.17M | -1.16M | -0.13M | -0.17M | 0.08M | -0.05M | -0.03M | -0.05M | -0.01M | -0.01M | 5.64M | -0.00M | -0.06M | -0.01M | -0.41M | -0.01M | -0.06M | -0.08M | | | -0.58M | -0.14M | -0.03M | -0.01M | -0.10M | -0.01M | -0.01M | -0.04M | -0.36M | -3.80M | -0.01M | 0.06M | 3.56M | -4.63M | 1.30M | -1.08M |
|
Other financing activities (Quarter)
|
0.04M | 1.36M | | | 0.14M | 0.58M | 0.06M | 0.01M | | 1.42M | 0.18M | 1.56M | | -1.56M | | | | | | | | 0.52M | | | | 2.08M | | | | | | | | | | | | | | | | | | | | | | | 0.77M | | | | | | | | | | | 2.03M | |
|
Cash from Financing Activities (Quarter)
|
0.01M | 26.84M | 0.67M | -0.15M | 15.49M | 4.12M | 5.22M | 0.48M | -0.03M | 16.53M | 0.33M | 5.49M | -0.04M | 14.98M | 6.89M | 9.61M | 2.67M | 11.70M | 3.78M | 15.75M | 1.32M | -0.05M | 0.06M | 16.34M | -0.48M | 1.68M | -0.34M | 8.02M | -0.03M | 9.16M | -0.15M | -0.05M | 6.45M | 0.92M | 1.89M | -3.42M | 14.42M | -0.26M | -0.02M | -4.97M | 0.67M | 4.00M | 9.19M | | | 7.29M | -0.37M | 6.43M | 0.10M | 0.49M | 0.96M | 2.52M | -0.53M | -0.78M | 6.96M | | | 12.40M | 2.80M | 12.31M | 2.80M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.07M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | -0.07M | -0.01M | -0.02M | -0.00M | 0.00M | 0.00M | -0.02M | -0.07M | 0.01M | -0.03M | 0.01M | | 0.09M | 0.05M | 0.00M | -0.06M | 0.02M | -0.01M | -0.00M | | 0.04M | -0.03M | -0.02M | 0.03M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
-7.37M | 21.94M | -10.02M | -9.42M | 7.57M | -3.88M | -2.52M | -8.63M | -8.14M | 8.09M | -9.31M | -2.78M | -3.42M | 5.30M | -2.71M | -0.04M | -4.91M | 6.77M | -1.42M | 10.64M | -4.87M | -4.63M | -4.98M | 10.68M | -5.12M | -2.36M | -6.30M | 2.85M | -4.25M | 5.01M | -4.28M | -2.82M | 3.73M | -1.54M | -1.39M | 1.06M | 11.90M | 0.72M | -1.53M | -6.79M | -1.64M | 0.72M | 6.10M | | | 2.84M | -3.15M | 2.18M | -2.15M | -5.40M | -1.83M | 0.11M | -2.45M | -5.65M | 2.01M | -3.69M | -1.15M | 9.79M | -7.63M | 11.06M | -4.53M |
|
Free Cash Flow (Quarter)
|
-7.03M | -4.91M | -10.70M | -9.27M | -7.92M | -8.00M | -8.51M | -8.34M | -8.11M | -8.44M | -9.38M | -8.07M | -8.15M | -9.48M | -9.25M | -9.36M | -7.56M | -4.93M | -5.22M | -5.07M | -6.21M | -4.59M | -5.13M | -5.71M | -4.64M | -4.12M | -4.83M | -5.12M | -4.22M | -5.15M | -4.17M | -2.75M | -2.70M | -2.49M | -3.28M | -1.15M | -2.52M | 0.98M | -1.51M | -1.42M | -2.31M | -3.28M | -3.09M | | | -4.09M | -2.78M | -4.25M | -2.36M | -5.89M | -2.79M | -2.41M | -1.92M | -4.55M | -1.23M | -3.69M | -1.22M | -6.17M | -5.80M | -2.56M | -6.30M |
|
Net Cash Flow (Quarter)
|
-7.37M | 21.94M | -10.02M | -9.42M | 7.57M | -3.88M | -2.52M | -8.63M | -8.14M | 8.09M | -9.24M | -2.77M | -3.39M | 5.30M | -2.71M | -0.04M | -4.89M | 6.84M | -1.44M | 10.67M | -4.89M | -4.63M | -5.07M | 10.63M | -5.12M | -2.31M | -6.33M | 2.86M | -4.24M | 5.01M | -4.32M | -2.80M | 3.75M | -1.57M | -1.39M | 1.06M | 11.90M | 0.72M | -1.53M | -6.79M | -1.64M | 0.72M | 6.10M | | | 2.84M | -3.15M | 2.18M | -2.15M | -5.40M | -1.83M | 0.11M | -2.45M | -5.65M | 2.01M | -3.69M | -1.15M | 9.79M | -7.63M | 11.07M | -4.55M |