|
Net Income (Quarter)
|
-0.06M | -0.46M | -0.54M | -0.54M | -0.79M | -3.13M | -2.19M | -0.92M | 0.03M | -0.02M | -0.36M | -1.94M | -0.10M | -1.09M | -0.01M | -0.20M | -0.00M | -0.01M | -0.00M | -0.00M | | 0.62M | 0.07M | 0.12M | 0.09M | 0.05M | | | | | -13.97M | -10.62M | -13.35M | -19.03M | -10.73M | -8.32M | -4.54M | -7.60M |
|
Depreciation and Depletion (Quarter)
|
| | | | 0.03M | | 0.08M | | 0.09M | 0.05M | 0.07M | | | | | | | 0.11M | 0.13M | 0.14M | 0.16M | 0.20M | 0.28M | 0.39M | 0.81M | 0.88M | 0.91M | 0.94M | 0.83M | 0.83M | 0.97M | 0.97M | 0.97M | 0.96M | 0.95M | 0.96M | 0.94M | 0.99M |
|
Share-based Compensation (Quarter)
|
| -0.02M | 0.08M | 0.04M | 0.11M | 0.18M | 0.11M | 0.10M | 0.09M | 0.17M | 0.06M | 0.17M | 0.08M | 0.13M | 0.17M | 0.17M | 0.20M | 0.26M | 0.78M | 0.03M | 0.66M | 1.31M | 1.90M | | 0.00M | 1.20M | 1.11M | 1.04M | 1.08M | 1.11M | 1.17M | 1.11M | | 1.40M | 1.37M | 0.72M | 0.58M | 0.24M |
|
Deferred Taxes (Quarter)
|
| -0.22M | -0.32M | -0.42M | -0.23M | 0.67M | | | | | | | | | 0.01M | -0.01M | | 0.01M | 0.00M | 0.00M | 0.00M | -3.83M | | | -0.95M | -0.03M | | | | 0.01M | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | 0.45M | 0.28M | -0.04M | -5.10M | -9.21M | -0.10M | 0.67M | -4.45M | -0.00M | -0.00M | | | 0.86M | 0.10M | 0.16M | 0.02M | 0.17M | 0.13M | -0.58M | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.24M | 0.20M | 0.24M | 0.50M | 0.52M | 0.56M | 0.69M | 0.87M | 0.90M | 0.46M | 0.61M | 0.87M | 1.04M | 0.62M | 2.25M | 2.72M | 3.90M |
|
Gains from Investment Securities (Quarter)
|
| 0.10M | 0.07M | | 1.22M | | 0.16M | 0.17M | 0.26M | 0.13M | 1.15M | -212.00 | 0.32M | | 0.00M | 0.04M | 1.29M | | | | | | -0.02M | 0.02M | 0.02M | | -0.05M | 0.05M | 0.05M | 0.15M | 0.06M | 0.06M | -0.06M | -0.73M | -0.02M | 0.14M | 0.15M | 0.25M |
|
Asset Writedowns and Impairment (Quarter)
|
| | 0.02M | | | -0.02M | | | | | | | | -1.55M | | | | | 0.02M | | | 0.03M | | | | 0.09M | 0.02M | 0.10M | 0.06M | -0.10M | 0.03M | 0.28M | 0.63M | -0.26M | 0.05M | 0.05M | 0.04M | 3.61M |
|
Non-cash Items (Quarter)
|
| | | | 0.26M | 0.39M | 0.76M | 0.74M | 0.58M | 0.43M | 0.42M | 0.54M | 0.63M | 3.26M | 1.05M | 0.25M | 0.28M | 7.83M | 0.14M | 4.35M | | 5.00M | 0.02M | 0.97M | | 0.17M | | 0.79M | | 1.48M | 0.69M | 0.68M | 0.68M | | 0.04M | 0.12M | | |
|
Cash from Operations (Quarter)
|
| -0.70M | -0.91M | -0.17M | -1.12M | -0.96M | 0.46M | -2.26M | 0.71M | -0.95M | -1.53M | -1.38M | -1.48M | -16.94M | -1.99M | -4.24M | -1.63M | -3.31M | -3.16M | -3.68M | -5.48M | -6.57M | -12.16M | -10.67M | -7.55M | -9.24M | -9.49M | -9.71M | -7.92M | -5.51M | -7.89M | -10.04M | -9.63M | -4.92M | -8.08M | -7.66M | -4.85M | 0.21M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 34.84M | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | 0.33M | 0.22M | | | | | 0.13M | -0.11M | 0.03M | 0.92M | 0.31M | 0.32M | 0.34M | 0.39M | 0.41M | 0.41M | 0.71M | 0.08M | 0.10M | | 1.04M | 0.11M | 1.04M | 1.03M | 1.02M | 0.58M | 0.19M | 0.20M | 0.27M | -2.42M | 0.30M | 0.30M | 0.31M | 0.30M |
|
Amortization of Deferred Charges (Quarter)
|
| | 0.00M | 0.00M | -0.01M | | | 0.03M | 0.04M | 0.03M | 0.09M | -0.85M | 0.33M | 0.33M | 0.33M | 0.28M | 0.04M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | | | | 0.44M | 0.52M | 0.52M | 0.52M | 0.40M | 0.06M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.01M | 0.04M | 0.01M | 0.03M | 0.07M | 0.08M | 0.09M | 0.06M | 0.07M | 0.07M | 0.08M | 0.09M | 0.08M | 0.08M | 0.09M | 0.10M | 0.11M | 0.13M | 0.14M | 0.16M | 0.20M | 0.28M | 0.39M | 0.81M | 0.88M | 0.91M | 0.94M | 0.83M | 0.83M | 0.97M | 0.97M | 0.97M | 0.96M | 0.95M | 0.96M | 0.94M | 0.99M |
|
Change in Receivables (Quarter)
|
| -0.19M | 0.78M | -0.49M | 0.59M | -0.71M | -1.01M | 1.35M | -0.23M | -0.84M | -0.01M | 0.04M | 0.88M | -0.04M | -0.04M | -1.08M | 0.89M | 0.52M | 1.46M | -0.48M | -0.05M | -1.24M | -0.63M | 0.68M | -0.53M | -0.25M | 1.08M | 1.43M | 1.41M | -2.04M | -0.57M | 1.76M | -1.66M | 0.24M | 0.40M | 0.45M | 4.39M | -3.56M |
|
Change in Inventory (Quarter)
|
| | | | 0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.05M | 0.05M | 0.09M | 0.17M | -0.08M | 0.19M | -0.56M | 0.09M | 1.25M | -0.16M | 0.26M | 0.47M | -0.62M | 0.02M | 1.70M | -0.18M | -1.75M | 0.73M | 0.34M | 0.23M | -0.60M | 0.43M | -0.73M | 0.61M | -1.47M | 0.10M | -0.02M | -0.53M | -0.80M |
|
Change in Account Payables (Quarter)
|
| -0.38M | 0.46M | -0.11M | -0.55M | -0.20M | 0.62M | -0.07M | 0.41M | -1.24M | -0.33M | 0.04M | 1.96M | -0.39M | 0.75M | 0.35M | -0.16M | -0.05M | 1.95M | -0.58M | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| -0.12M | 0.10M | 0.32M | 0.57M | 0.05M | 0.52M | -0.52M | | | | -0.06M | 0.05M | -0.05M | 0.05M | -0.15M | -0.05M | 1.04M | 1.95M | -0.58M | 2.91M | 0.80M | -2.58M | 3.49M | 0.28M | -3.42M | 1.07M | -0.18M | 0.45M | 0.27M | 1.24M | -1.50M | -0.43M | -1.62M | -0.09M | -0.65M | -0.52M | -0.22M |
|
Other Working Capital Changes (Quarter)
|
| -0.12M | -0.01M | 0.03M | 0.03M | 0.13M | -0.03M | 0.08M | -0.08M | -0.02M | 0.08M | | | 0.03M | 0.21M | -0.35M | -0.05M | 0.75M | -0.07M | 0.87M | -1.02M | 1.37M | -0.20M | 0.01M | 0.02M | 0.84M | 0.02M | 0.03M | 0.03M | 0.97M | 1.00M | 0.00M | 0.00M | -0.13M | 1.04M | -1.49M | -0.03M | 1.74M |
|
Capital Expenditures (Quarter)
|
| 0.00M | 0.04M | 0.00M | 0.01M | 0.24M | 0.07M | 0.44M | 0.50M | -0.00M | 0.31M | 0.21M | 0.14M | 0.14M | 0.18M | 0.27M | 0.10M | 0.49M | 0.42M | 0.37M | 0.82M | 2.75M | 1.76M | 0.75M | 0.93M | -0.46M | 0.73M | -0.24M | 0.45M | 0.44M | 0.16M | 0.35M | 0.35M | 0.82M | 0.35M | 0.30M | 1.42M | 0.46M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.07M | | 0.03M | -0.00M | 0.01M | 0.01M | 0.01M | 0.07M | -0.01M |
|
Acquisitions (Quarter)
|
| | 0.42M | | | 1.53M | | | | | | | | | | | | | | | | | | | | | | | | | 8.97M | 0.25M | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | -0.13M | | | | -0.01M | | | | 3.40M | | | | | -0.05M | | -0.07M | -0.00M | | | | | | | 1.50M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | -0.25M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -0.00M | -0.04M | -0.00M | -0.01M | -0.24M | 1.41M | -0.44M | -0.45M | -0.12M | -0.31M | 0.04M | -0.14M | -0.16M | -0.18M | 5.43M | -0.17M | -0.49M | -24.49M | 9.63M | -28.53M | -3.97M | -1.91M | -7.50M | -1.16M | 2.18M | -0.73M | 0.25M | 1.12M | -0.38M | -9.13M | -0.58M | 1.15M | -0.47M | -0.34M | -0.29M | -1.35M | -0.19M |
|
Other financing activities (Quarter)
|
| | -0.01M | 0.01M | -0.00M | 105.00 | -0.02M | 0.02M | | 0.06M | 0.72M | 0.34M | -1.07M | 14.21M | -0.56M | 4.73M | -4.47M | 4.47M | 0.32M | | | | 0.10M | | | | 0.09M | | 0.02M | | 0.18M | | 0.01M | | 0.09M | 0.07M | | 0.03M |
|
Cash from Financing Activities (Quarter)
|
| 2.73M | 1.31M | -0.07M | 1.98M | -0.61M | -1.64M | 2.62M | -0.88M | 2.30M | 3.84M | | 5.26M | 11.89M | 1.97M | -0.70M | 24.09M | 4.26M | 70.50M | 0.09M | 0.28M | 0.12M | 3.11M | 17.37M | 2.33M | 1.05M | 20.64M | -0.20M | 10.92M | 14.24M | 13.57M | 1.77M | 16.03M | -0.25M | 7.40M | 8.81M | 4.44M | 13.43M |
|
Dividends Paid - Common (Quarter)
|
| 0.13M | 0.07M | 0.07M | 0.02M | 0.09M | 0.11M | 0.12M | 0.12M | | | | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| 2.03M | 0.37M | -0.24M | 0.85M | -1.81M | 0.23M | -0.08M | -0.62M | 1.28M | 2.28M | -1.38M | -1.46M | -0.34M | -0.20M | 0.77M | 22.30M | -3.72M | 42.84M | 6.04M | -33.72M | -9.56M | -11.01M | -0.74M | -6.10M | -6.29M | 10.55M | -10.24M | 4.58M | 8.35M | -3.45M | -8.85M | 7.55M | -5.64M | -1.02M | 0.86M | -1.76M | 13.45M |
|
Free Cash Flow (Quarter)
|
| -0.70M | -0.95M | -0.17M | -1.14M | -1.20M | 0.39M | -2.70M | 0.21M | -0.95M | -1.84M | -1.59M | -1.62M | -17.08M | -2.17M | -4.51M | -1.72M | -3.81M | -3.59M | -4.05M | -6.30M | -9.32M | -13.92M | -11.42M | -8.48M | -8.78M | -10.22M | -9.47M | -8.37M | -5.96M | -8.05M | -10.39M | -9.98M | -5.74M | -8.43M | -7.96M | -6.26M | -0.25M |
|
Net Cash Flow (Quarter)
|
| 2.03M | 0.37M | -0.24M | 0.85M | -1.81M | 0.23M | -0.08M | -0.62M | 1.23M | 2.00M | -1.34M | 3.64M | -5.20M | -0.20M | 0.49M | 22.29M | 0.45M | 42.84M | 6.04M | -33.72M | -10.42M | -10.95M | -0.79M | -6.38M | -6.00M | 10.43M | -9.66M | 4.13M | 8.35M | -3.45M | -8.85M | 7.55M | -5.64M | -1.02M | 0.86M | -1.76M | 13.45M |