|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | -1.87M | -0.55M | -0.67M | -0.87M | -1.21M | -0.91M | -1.69M | -1.64M | -1.65M | -1.73M | -3.08M | -2.02M | -2.93M | -2.70M | -4.78M | -3.70M | -4.58M | -4.35M | -8.35M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 235.00 | 493.00 | 650.00 | 0.00M | 0.01M | 892.00 | 0.00M | 0.01M | 0.16M | 0.01M | 0.01M | 0.14M | 0.15M | 0.17M | 0.18M | 0.19M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.06M | 0.12M | 0.10M | 0.14M | 0.18M | 0.19M | 0.21M | 0.23M | 0.15M | 0.26M | 0.18M | 0.05M | 0.42M | -0.50M | 0.71M | 0.27M | 0.05M | -1.78M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | | | | | | | | | | | | | | 0.42M | 1.14M | 0.20M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | 3.78M | 12.30M | 12.66M | 13.18M | | | | | | 10.83M | | 0.14M | 3.55M | | 16.41M | | 0.06M | 0.03M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | 0.44M | 45.58M | 31.68M | 0.41M | 0.45M | 2.77M | 2.34M | | | 4.83M | 2.90M | 2.90M | 3.32M | 8.15M | 8.96M | 9.30M | 1.42M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.47M | -0.58M | -0.79M | 0.12M | -1.14M | -1.57M | -2.35M | -3.18M | -1.70M | -1.82M | -2.34M | -2.51M | -2.43M | -2.56M | -3.09M | -3.49M | -4.13M | -2.58M | -4.12M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.03M | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.01M | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 275.00 | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.15M | 0.16M | 0.19M | 0.20M | 0.21M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.05M | 0.03M | | | 0.24M | -0.08M | -0.16M | 0.03M | -0.01M | -0.02M | 0.04M | -0.01M | -0.00M | 0.23M | -0.22M | -0.18M | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66M | 0.13M | 0.02M | 0.11M | 0.37M | 0.37M | 0.23M | 0.33M | 0.36M | 0.18M | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.00M | -0.08M | -0.06M | 0.08M | 0.54M | 0.36M | -0.99M | -0.58M | 0.57M | | 0.04M | | 0.32M | -0.33M | 0.23M | -0.19M | 0.34M | 0.11M | 0.19M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.12M | 0.02M | 0.01M | | 0.04M | 0.05M | | 0.05M | 0.03M | 0.48M | 0.30M | 0.02M | 0.46M | 1.13M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 494.00 | 0.00M | | 0.00M | 0.00M | 101.00 | 1.00 | 590.00 | 0.03M | 0.06M | 0.01M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.29M | -6.33M | 1.00 | 1.00 | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.00M | 0.02M | -0.00M | -7.00M | 0.88M | 3.96M | -0.01M | 1.96M | -0.04M | -0.05M | -590.00 | -0.40M | -0.60M | 0.35M | -0.30M | -0.60M | -0.46M | -0.54M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.15M | 1.13M | -1.24M | | | | | | 13.48M | 0.07M | -13.41M | | | | 0.06M | 0.02M | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 6.68M | 1.13M | 5.05M | | | | 0.03M | 8.29M | 5.18M | 0.07M | 0.03M | | -0.03M | 0.04M | 11.44M | 0.02M | -0.00M | 1.83M | 6.93M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 799.00 | 6.22M | 0.55M | 4.28M | 0.11M | -8.14M | -0.69M | 1.64M | 5.11M | 5.45M | -1.80M | -2.36M | -2.51M | -2.85M | -3.12M | 8.69M | -3.77M | -4.73M | -1.22M | 2.27M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.47M | -0.58M | -0.79M | 0.11M | -1.14M | -1.69M | -2.37M | -3.19M | -1.70M | -1.87M | -2.39M | -2.51M | -2.47M | -2.59M | -3.57M | -3.79M | -4.14M | -3.04M | -5.25M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 799.00 | 6.22M | 0.55M | 4.28M | 0.11M | -8.14M | -0.69M | 1.64M | 5.11M | 5.45M | -1.80M | -2.36M | -2.51M | -2.85M | -3.12M | 8.69M | -3.77M | -4.73M | -1.22M | 2.27M |