|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | 11.73M | -0.54M | -0.51M | -0.56M | -0.21M | 6.70M | -0.16M | 0.24M | -7.09M | -3.51M | 6.11M | -62.29M | -4.87M | -9.21M | -5.33M | -4.09M | -12.04M | -9.81M | -6.35M | -2.91M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | -1.00M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | 5.61M | 7.85M | 0.15M | 1.01M | 1.17M | 1.18M | -0.12M | 0.59M | 0.54M | 0.65M | 0.71M | 0.50M | 0.44M | 0.36M | 0.50M | 0.35M | 0.91M | 0.60M | 0.39M | 0.17M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | -0.01M | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.18M | -0.14M | -0.20M | 0.49M | -0.42M | -0.27M | | 0.05M | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.07M | 0.00M | 0.08M | 0.08M | 0.09M | 0.05M | 0.44M | 0.51M | 0.75M | 0.08M | 0.27M | 0.35M | 0.58M | 0.12M | 0.29M | 0.38M | 0.63M | 0.06M | 0.44M | 0.47M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.03M | 0.17M | 1.08M | -0.12M | 1.02M | 0.30M | 0.17M | | 0.25M | 0.40M | 0.25M | 1.66M | 0.03M | -0.04M | -0.02M | 0.30M | 0.05M | 1.68M | 0.02M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.38M | 0.02M | 0.02M | -0.04M | 0.01M | 0.11M | 0.06M | | -0.49M | 0.00M | | | 0.02M | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | 26.98M | 0.57M | 0.57M | 4.40M | 1.30M | 0.01M | 0.64M | 0.01M | 0.11M | 0.25M | 0.23M | 0.11M | 0.19M | 0.13M | 1.50M | 0.05M | 0.60M | 0.92M | 0.34M | 1.25M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | -6.98M | -6.29M | -7.19M | -10.16M | -2.43M | -2.58M | -4.86M | -1.31M | -1.50M | -2.13M | -2.53M | -0.25M | -2.89M | -3.04M | -2.31M | -3.19M | -10.38M | -6.81M | -7.52M | -7.28M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.05M | | 0.05M | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.12M | | | | 0.49M | | -0.52M | -0.53M | -0.45M | -0.39M | -0.26M | -0.03M | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.12M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | -1.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.10M | 0.07M | 0.09M | 0.09M | 0.06M | 0.05M | 0.05M | 0.06M | 0.05M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.36M | 0.50M | -0.08M | -0.03M | -0.46M | 0.03M | 0.08M | -0.02M | 0.03M | 0.03M | 0.07M | 0.06M | -0.01M | -0.23M | -0.00M | 0.16M | 0.21M | -0.21M | -0.12M | -0.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | -0.00M | 0.01M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.08M | -0.08M | 0.01M | 0.01M | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.60M | 0.05M | 5.31M | -5.54M | 0.23M | 1.02M | -0.99M | -0.74M | -0.11M | -0.27M | 0.31M | -0.93M | 1.02M | 0.00M | -0.00M | -0.62M | 1.54M | 0.03M | -0.02M | -0.19M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.14M | -0.65M | 0.54M | 1.28M | 2.37M | 0.00M | 0.02M | -0.00M | -0.40M | 0.03M | -0.74M | -0.04M | 0.08M | -0.04M | 0.03M | -0.02M | 0.04M | -0.27M | 0.36M | -0.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | -0.03M | 0.03M | -0.03M | -0.00M | 0.00M | | | | | | | 0.12M | 0.01M | 0.01M | | -0.00M | -0.00M | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.08M | | | | | 0.07M | | 0.01M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.01M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.27M | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.03M | -0.03M | -0.03M | -0.03M | 48.17M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | 5.00M | | | | 26.00M | 22.92M | 48.46M | 65.59M | 48.15M | 0.04M | 100.05M | -100.05M | 153.31M | 33.32M | 47.38M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.53M | -26.90M | 0.03M | -30.54M | -6.26M | -34.20M | 40.61M | -40.78M | 7.41M | -6.79M | -2.79M | 0.63M | -1.87M | 8.57M | 42.50M | -7.20M | 0.16M | -0.43M | -0.26M | 0.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | 5.90M | 97.91M | 8.03M | 1.01M | 1.17M | 1.18M | 0.78M | 0.59M | | 0.65M | 0.71M | 0.50M | 0.44M | 0.05M | 0.03M | 0.35M | -1.00M | 0.60M | 0.03M | 0.02M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.03M | 97.91M | -0.04M | -0.00M | 6.00M | -15.01M | 14.85M | -15.03M | 14.96M | 0.81M | -0.93M | -0.03M | -0.02M | -0.05M | -0.03M | 0.01M | 24.89M | -0.03M | -0.03M | -0.03M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.10M | 0.00M | 0.05M | -0.21M | -0.15M | -0.09M | 0.09M | -0.28M | 0.13M | -0.19M | 0.19M | -0.05M | 0.03M | -0.00M | | | | 0.04M | 0.05M | 0.02M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | 8.18M | 64.53M | -7.36M | -41.06M | -2.43M | -3.70M | -13.16M | 5.77M | 6.06M | -8.30M | -6.06M | 0.30M | -4.76M | 5.48M | 40.16M | -10.38M | 14.83M | -7.23M | -7.76M | -7.28M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | -6.95M | -6.32M | -7.17M | -10.16M | -2.43M | -2.58M | -4.86M | -1.31M | -1.50M | -2.13M | -2.53M | -0.38M | -2.90M | -3.05M | -2.31M | -3.19M | -10.38M | -6.81M | -7.52M | -7.28M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | -6.42M | 64.71M | -7.21M | -40.71M | -2.70M | -51.78M | 50.61M | -57.12M | 20.88M | -8.11M | -6.25M | 0.35M | -4.79M | 5.49M | 40.16M | -10.38M | 14.68M | -7.27M | -7.81M | -7.31M |