|
Net Income (Quarter)
|
-0.48M | 0.29M | 0.08M | -0.51M | -0.51M | 1.47M | 0.13M | -0.63M | -0.48M | 1.43M | 1.40M | 0.79M | -0.54M | 0.32M | 0.82M | 0.40M | -0.50M | 0.32M | 1.03M | -0.69M | -0.49M | 1.07M | 2.01M | -0.88M | -0.44M | 1.81M | 2.58M | -3.65M | -0.53M | 0.78M | 1.15M | -1.26M | -1.03M | 1.22M | 1.29M | -0.84M | -0.87M | 0.62M | -0.76M | -1.85M | -0.21M | 2.41M | 1.17M | -3.12M | -0.12M | 0.69M | 1.43M | -1.77M | -0.02M | 0.30M | -1.93M | -2.98M | -3.96M | -1.41M | | -2.37M | -6.12M | 3.08M | 27.56M | -9.29M | -0.86M | -1.10M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.03M | 0.05M | 0.06M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.09M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.06M | 0.18M | 0.29M | | 0.05M | 0.05M | | 0.19M | 0.03M | 0.03M | 0.00M |
|
Share-based Compensation (Quarter)
|
370.00 | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.02M | 0.05M | 0.03M | 0.03M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.01M | 0.02M | 0.02M | 0.01M | 0.06M | 0.01M | | 0.05M | 0.01M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | | | | -0.01M | 0.01M | 0.03M | 0.00M | 0.01M | 0.04M | 0.20M | 0.08M | 0.07M | 0.06M | 0.04M | | 0.02M | 0.02M | 0.10M | 0.01M | 0.09M | -0.04M | 0.01M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | 0.29M | -0.18M | -0.51M | 0.31M | 0.31M | -0.69M | -0.07M | 0.54M | 0.20M | -0.87M | 1.97M | -2.23M | 0.28M | -0.42M | -0.44M | 0.03M | 0.32M | -0.38M | -0.37M | 0.24M | 0.24M | -0.18M | 0.24M | 0.23M | 0.08M | -0.69M | 1.48M | -0.47M | -0.03M | 0.17M | 0.10M | -0.25M | -0.01M | 0.09M | -0.59M | 1.40M | 1.40M | | | | | | -0.01M | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | -0.03M | 1.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | 1.00 | | | 658.00 | -0.01M | 0.01M | | | 282.00 | | 0.04M | | -0.18M | 0.14M | 659.00 | -0.01M | | | | | | | 129.00 | | 0.10M | 0.06M | 0.03M | 0.48M | 0.48M | | 0.10M | 2.35M | 0.10M | -1.00 | -0.05M | 1.00M | 1.00M | 0.13M | | | 0.10M | 0.05M | -0.05M | 0.04M | 1.71M | -0.06M | -0.00M | 0.00M | 0.03M | 0.16M | 0.02M | 0.13M | | 0.17M | 0.20M | 0.06M | 317.00 | 0.00M | 484.00 | 484.00 |
|
Asset Writedowns and Impairment (Quarter)
|
| | 0.03M | 0.07M | -0.01M | 0.05M | 0.01M | -0.06M | 0.00M | 0.02M | -0.13M | 0.12M | 0.05M | 0.10M | -0.12M | 0.11M | -0.02M | 0.07M | -0.15M | 0.10M | -0.04M | -0.01M | 0.02M | 0.37M | 0.02M | 0.21M | -0.07M | -0.23M | -0.38M | | 0.25M | -0.29M | -0.08M | | 0.03M | 0.03M | | | | 0.03M | 0.03M | 0.44M | 0.01M | -0.28M | -0.01M | 0.13M | 0.18M | -0.31M | 0.14M | 0.33M | -0.07M | 0.03M | -0.02M | 0.10M | 1.72M | 0.10M | 3.88M | | -1.78M | 0.00M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1.84M | | | | 1.80M | | | 1.78M | 1.87M | 1.87M | 1.97M | 1.97M | 1.85M | 2.33M | 2.25M | 2.25M | 2.11M | 2.21M | 2.15M | 2.15M | 2.13M | 2.23M | 2.23M | 1.60M | 0.05M | 1.56M | 1.56M | 1.60M | 0.05M | 0.58M | 0.05M | 0.05M | 0.38M | 0.26M | 0.14M | | 0.10M | 0.07M | 0.05M | 0.03M | 0.08M | 0.06M | 0.10M |
|
Cash from Operations (Quarter)
|
0.67M | 1.26M | 0.25M | -1.25M | 0.16M | -1.86M | 2.83M | -1.38M | 0.08M | 2.59M | 0.76M | -1.75M | -1.12M | -0.79M | 2.97M | -0.99M | -1.04M | -5.25M | 3.09M | 2.09M | 1.20M | -9.28M | 6.69M | 3.95M | -1.47M | -7.50M | 5.60M | 4.39M | -2.33M | -10.71M | 8.41M | 3.92M | -1.50M | -3.90M | 3.90M | 1.69M | 0.02M | -2.24M | 2.90M | -0.24M | -0.24M | -0.43M | 0.84M | 0.01M | 0.79M | -1.37M | -2.54M | 1.10M | -4.15M | 0.57M | 1.32M | 1.93M | -2.55M | 0.76M | | -2.56M | | 1.64M | -4.79M | -3.11M | -2.33M | 1.09M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.32M | 0.52M | 0.49M | 0.08M | | | 1.01M | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | -0.02M | 0.13M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.41M | 0.02M | 0.09M | 0.02M | | | 0.08M | -0.30M | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.12M | 0.12M | 0.10M | 0.09M | 0.03M | 0.03M | 0.06M | 0.06M | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.03M | 0.05M | 0.06M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | -0.00M | 0.07M | 0.07M | 0.06M | 0.01M | 0.06M | 0.06M | 0.05M | 0.03M | 0.18M | 0.29M | | 0.14M | 0.05M | 0.04M | 0.19M | 0.01M | 0.02M | 0.01M |
|
Change in Receivables (Quarter)
|
-0.05M | 2.58M | -1.58M | -0.74M | -0.36M | 10.60M | -8.10M | -2.57M | 0.02M | 4.01M | 0.49M | -4.19M | -0.29M | 7.14M | -1.77M | -5.09M | 0.07M | 7.99M | -8.06M | 0.51M | 0.09M | 1.50M | -0.96M | -0.61M | 0.33M | 16.67M | -17.15M | 0.52M | 1.10M | 28.19M | -16.44M | -13.48M | -0.86M | 20.01M | -9.46M | -10.57M | 3.10M | -2.19M | -0.02M | -1.08M | -0.12M | 16.70M | -16.68M | 0.25M | 3.25M | -3.18M | 10.05M | -10.06M | 0.09M | -0.16M | 4.33M | -0.04M | -1.38M | -0.12M | | -3.90M | | 5.52M | -0.63M | -2.99M | 0.61M | 3.75M |
|
Change in Inventory (Quarter)
|
0.02M | 1.84M | -1.22M | -0.33M | -0.04M | 1.24M | -0.31M | 0.31M | -0.46M | 3.81M | -2.67M | -0.72M | 0.24M | 5.26M | -3.87M | 0.21M | 5.70M | 3.58M | -7.57M | -0.31M | 0.62M | 1.59M | -5.44M | -0.19M | 4.74M | 0.28M | -6.88M | 1.83M | 2.65M | 6.95M | -6.00M | -1.29M | 0.22M | 4.06M | -6.75M | -0.06M | 2.54M | 6.73M | -7.04M | -0.47M | -0.70M | 1.77M | -2.85M | -0.13M | 2.88M | 10.84M | -7.79M | 2.47M | -1.21M | 3.53M | -5.11M | 0.17M | 1.10M | 3.42M | -0.45M | -0.38M | | | -3.35M | -0.29M | 0.84M | |
|
Change in Account Payables (Quarter)
|
0.26M | 2.37M | -1.58M | -0.84M | -0.26M | 2.44M | -2.10M | -0.42M | 0.24M | 1.24M | 0.78M | -2.43M | -0.59M | 4.20M | -1.44M | -1.39M | 0.64M | 0.08M | -0.36M | 0.48M | 0.04M | 2.30M | -2.96M | -0.36M | 5.60M | 3.82M | -8.65M | -1.17M | 0.15M | 0.01M | 0.13M | 0.12M | 0.13M | 0.08M | -0.66M | 0.03M | 0.10M | 0.16M | 5.48M | -1.54M | -0.10M | 10.38M | -10.97M | 0.25M | 3.81M | 12.60M | -12.64M | -0.55M | 1.39M | 3.35M | -8.00M | -0.32M | 0.88M | 10.44M | | -3.67M | | 4.26M | -4.86M | -2.51M | 0.32M | 2.73M |
|
Change in Accured Expenses (Quarter)
|
-0.04M | 0.29M | 0.05M | -0.28M | -0.01M | 0.70M | -0.13M | -0.65M | 0.04M | 0.84M | 0.80M | -1.16M | -0.01M | 0.48M | 0.15M | -0.86M | 0.10M | 0.62M | 0.17M | -0.92M | -0.04M | 0.47M | 1.14M | -1.42M | -0.10M | 0.67M | 0.85M | -1.49M | 0.10M | 1.23M | 0.79M | -2.05M | 0.06M | 0.77M | 0.21M | -0.79M | -0.19M | 1.02M | 0.95M | -1.08M | -0.52M | 0.42M | 0.68M | -0.45M | -0.28M | 0.66M | 0.38M | -0.69M | 0.45M | 0.36M | 0.69M | -0.97M | -0.97M | -0.49M | | 0.07M | | 0.62M | -0.93M | -0.05M | -1.10M | 1.57M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | -0.00M | -0.01M | 0.00M | 0.01M | 0.03M | 0.09M | 0.01M | -0.10M | 0.00M | | 0.07M | -0.07M | 196.00 | -0.00M | 0.09M | -0.03M | -0.04M | 0.03M | -0.07M | 0.05M | -0.04M | 0.32M | -0.32M | -0.04M | 0.10M | 0.14M | 0.03M | -0.19M | 0.16M | 0.54M | -0.56M | -0.12M | 0.11M | -0.04M | -0.10M | 0.03M | 0.25M | -0.03M | 0.01M | 0.03M | 0.12M | 0.02M | -0.02M | -405.00 | -0.04M | -0.01M | 1.21M | | 0.08M | | 0.86M | -3.19M | 0.01M | 0.72M | -0.46M |
|
Capital Expenditures (Quarter)
|
| | 0.03M | | 0.08M | 0.01M | 0.00M | 0.08M | 0.04M | 0.07M | 0.04M | 0.15M | 0.12M | 0.03M | 0.05M | 0.01M | 0.03M | | 0.00M | 1.00 | 0.04M | 0.09M | 0.01M | -0.01M | 0.07M | 0.01M | -0.19M | 0.26M | 0.19M | 0.06M | 0.01M | 0.00M | 0.28M | 0.01M | | 1.00 | 0.16M | 0.05M | 0.30M | | 0.05M | 0.04M | 0.00M | 0.11M | 0.06M | 0.02M | | 0.04M | 0.02M | 0.07M | 0.06M | 0.10M | 0.04M | 0.16M | 0.06M | | | | 0.00M | | | -0.01M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | 0.03M | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 140.00 | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | -0.03M | | -0.08M | -0.01M | -0.00M | -0.08M | -0.04M | -0.07M | -0.04M | -0.15M | -0.26M | -0.03M | -0.05M | -0.01M | -0.03M | | 0.14M | -1.00 | -0.04M | -0.09M | -0.01M | 0.01M | -0.07M | -0.01M | -0.03M | -0.04M | -0.19M | -0.06M | -0.01M | -0.00M | -0.28M | -0.01M | | -1.00 | -0.16M | -0.05M | -0.30M | | -0.05M | -0.04M | -0.00M | -0.11M | -0.06M | -0.02M | | -0.04M | -0.02M | -0.07M | -0.06M | -0.10M | -0.04M | -0.11M | | | | 0.02M | -2.26M | -0.67M | -0.69M | -0.53M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | -1.00 | -0.44M | | | | | | | | | 0.04M | | | | | | | | 0.00M | | | | | | | | | | | | | | | | -0.03M | -0.11M | | -0.02M | | -0.02M | -0.01M | | | |
|
Cash from Financing Activities (Quarter)
|
-1.25M | -0.45M | -0.00M | 0.62M | -0.00M | 1.29M | -1.04M | -0.25M | | | | | -0.00M | 1.56M | -1.57M | -0.00M | 0.08M | 5.06M | -2.93M | -2.45M | 1.53M | 7.01M | -6.89M | -2.07M | -0.13M | 8.01M | -6.11M | -2.45M | 0.64M | 10.63M | -8.21M | -3.59M | 1.09M | 5.54M | -4.07M | -3.06M | 0.50M | 3.97M | -4.33M | 0.07M | 1.75M | -0.26M | -1.08M | -0.32M | 0.25M | 3.35M | 6.58M | -6.15M | 4.16M | 0.20M | -1.44M | -1.74M | 1.59M | -0.23M | | -0.02M | | 1.15M | 10.54M | -0.47M | 0.85M | 3.74M |
|
Change in Cash (Quarter)
|
-0.58M | 0.81M | 0.22M | -0.64M | 0.08M | -0.57M | 1.79M | -1.71M | 0.04M | 2.53M | 0.72M | -1.89M | -1.38M | 0.74M | 1.35M | -1.00M | -0.99M | -0.19M | 0.30M | -0.36M | 0.29M | 0.04M | -0.21M | 1.88M | -1.67M | 0.50M | -0.54M | 1.90M | -1.87M | -0.14M | 0.19M | 0.33M | -0.70M | 1.64M | -0.17M | -1.37M | 0.37M | 1.68M | -1.74M | -0.17M | 1.46M | -0.73M | -0.25M | -0.43M | 0.99M | 1.95M | 4.04M | -5.08M | -0.01M | 0.70M | -0.18M | 0.10M | -1.00M | 0.42M | | -2.58M | | 4.87M | 1.43M | -4.25M | -2.16M | 2.02M |
|
Free Cash Flow (Quarter)
|
0.67M | 1.26M | 0.22M | -1.25M | 0.09M | -1.86M | 2.83M | -1.46M | 0.04M | 2.53M | 0.72M | -1.89M | -1.24M | -0.83M | 2.92M | -1.00M | -1.07M | -5.25M | 3.09M | 2.09M | 1.16M | -9.37M | 6.68M | 3.95M | -1.54M | -7.51M | 5.79M | 4.13M | -2.52M | -10.77M | 8.40M | 3.92M | -1.78M | -3.90M | 3.90M | 1.69M | -0.13M | -2.29M | 2.60M | -0.24M | -0.29M | -0.47M | 0.84M | -0.11M | 0.74M | -1.39M | -2.54M | 1.06M | -4.17M | 0.50M | 1.26M | 1.84M | -2.59M | 0.60M | -0.06M | -2.56M | | 1.64M | -4.79M | -3.11M | -2.33M | 1.10M |
|
Net Cash Flow (Quarter)
|
-0.58M | 0.81M | 0.22M | -0.64M | 0.08M | -0.57M | 1.79M | -1.71M | 0.04M | 2.53M | 0.72M | -1.89M | -1.38M | 0.74M | 1.35M | -1.00M | -0.99M | -0.19M | 0.30M | -0.36M | 2.69M | -2.36M | -0.21M | 1.88M | -1.67M | 0.50M | -0.54M | 1.90M | -1.87M | -0.14M | 0.19M | 0.33M | -0.70M | 1.64M | -0.17M | -1.37M | 0.37M | 1.68M | -1.74M | -0.17M | 1.46M | -0.73M | -0.25M | -0.43M | 0.99M | 1.95M | 4.04M | -5.08M | -0.01M | 0.70M | -0.18M | 0.10M | -1.00M | 0.42M | | -2.58M | | 2.81M | 3.50M | -4.25M | -2.16M | 4.30M |