|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.35M | -0.31M | -6.30M | -15.32M | -29.43M | 12.09M | -15.88M | -16.02M | -7.98M | -12.01M | -3.12M | -30.14M | -2.69M | 2.34M | 1.11M | 1.23M | -2.77M | -4.57M | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.08M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04 | 0.04M | 0.04M | 0.09M | 0.04M | 0.05M | 0.10M | 0.10M | 0.03M | 0.02M | 0.02M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.45M | | | -1.10M | 0.17M | 1.72M | 0.64M | 2.92M | 0.19M | -0.03M | 0.15M | 1.54M | 0.22M | 0.18M | 0.14M | 0.08M | 0.06M | 0.44M | 0.13M | 0.26M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.04M | 0.04M | 0.06M | 0.56M | 0.32M | 0.35M | 0.06M | 0.20M | 0.02M | 0.10M | 0.12M | 0.21M | 0.01M | 0.47M | 0.32M | 0.02M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 0.03M | 3.43M | | 0.01M | 0.01M | | | | 0.03M | 1.07M | | | 0.61M | -0.19M | 0.50M | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.03M | | 1.09M | -0.33M | 1.07M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.45M | 6.87M | 0.38M | 0.38M | 0.39M | 0.03M | | 0.32M | | 0.03M | 0.30M | 0.28M | 0.33M | 0.23M | 0.41M | 0.40M | 0.39M | 0.37M | 0.01M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.26M | -2.41M | -0.37M | -8.97M | -14.47M | 17.56M | -15.44M | 3.00M | 16.38M | 6.75M | 4.46M | 5.58M | 15.53M | -12.83M | 16.42M | 2.07M | -15.58M | 12.44M | -3.05M | -16.84M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.67M | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 4.41M | -2.35M | | | -2.62M | -2.82M | -4.18M | -3.51M | -0.91M | -0.80M | -0.27M | -0.28M | -0.13M | -0.02M | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | -97.00 | 0.00M | 0.05M | 4.26M | 8.91M | -1.63M | -9.12M | 2.62M | 2.82M | 4.18M | -9.63M | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.46M | 0.43M | 0.45M | 2.13M | 2.30M | 16.04M | 0.62M | 0.62M | 0.66M | 0.65M | 0.66M | 0.58M | 0.59M | 0.44M | 0.13M | 0.20M | -0.01M | 0.17M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.09M | -0.15M | -0.01M | 0.15M | 0.17M | 1.06M | -0.30M | -0.21M | 0.05M | 0.16M | 0.21M | -0.27M | -0.00M | 0.23M | -0.12M | -0.07M | -0.05M | 0.28M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.11M | -0.07M | 0.04M | 0.01M | 0.03M | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | 0.17M | 0.05M | -0.00M | 0.15M | -2.42M | 1.83M | 1.60M | 8.14M | 3.02M | -9.20M | -1.77M | -0.50M | 1.84M | -0.17M | 0.53M | 0.73M | 1.05M | -3.47M | 0.54M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.62M | 0.03M | -0.93M | 9.82M | 2.49M | -1.76M | -0.38M | 10.17M | 8.10M | -7.32M | 34.11M | -32.81M | 7.14M | -7.14M | 2.24M | 11.79M | -14.71M | 12.32M | 1.80M | -17.04M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38M | -2.28M | 0.09M | -0.23M | 0.15M | 0.91M | 0.17M | -1.22M | -5.74M | -1.62M | 0.53M | 0.27M | -0.16M | -0.29M | 0.91M | -0.30M | 0.10M | -0.93M | 0.43M | -0.12M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.03M | 0.06M | 0.07M | 0.02M | 0.01M | 0.06M | 0.02M | | 0.06M | 0.03M | 0.02M | -0.01M | 1.09M | -1.05M | 1.12M | -0.03M | -1.01M | 1.01M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | | | | | | | 0.09M | | 0.02M | 0.14M | | 0.09M | -0.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.49M | | 16.00M | | -2.68M | 0.72M | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -2.56M | -0.03M | -0.06M | -44.88M | -0.68M | -1.30M | 0.46M | -0.02M | | -0.06M | 2.37M | -0.02M | -0.62M | -0.58M | -0.58M | -1.27M | -74.99M | -0.09M | 0.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -83.00 | | | | | 1.50M | 0.46M | | 0.03M | 0.13M | 0.02M | -0.05M | | | | | | 0.04M | 0.05M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.13M | -0.93M | -1.19M | 68.89M | -9.54M | 0.30M | -0.82M | 0.00M | | -0.01M | -0.00M | -3.00M | -0.00M | -0.20M | -0.01M | -0.03M | 2.00M | -0.00M | 5.36M | 6.54M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.92M | -0.49M | 1.77M | -0.06M | 0.04M | 0.04M | 0.02M | -0.00M | -0.01M | 0.49M | -0.91M | 0.31M | 0.05M | 0.54M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.86M | -5.90M | -0.09M | 59.85M | -68.88M | 35.86M | -17.57M | 1.50M | 16.30M | 6.79M | 4.43M | 4.96M | 15.50M | -13.66M | 16.32M | 0.55M | -14.54M | -62.51M | 2.76M | -10.30M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.26M | -2.48M | -0.40M | -9.03M | -14.54M | 17.54M | -15.46M | 2.94M | 16.36M | 6.75M | 4.39M | 5.55M | 15.50M | -12.81M | 15.33M | 3.12M | -16.70M | 12.46M | -2.04M | -17.85M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.86M | -5.90M | -1.58M | 59.85M | -68.88M | 17.18M | -17.57M | 3.46M | 16.36M | 6.74M | 4.39M | 4.95M | 15.50M | -13.65M | 15.84M | 1.46M | -14.85M | -62.56M | 2.22M | -10.30M |