|
Net Income (Quarter)
|
-1.72M | -3.10M | -2.69M | -8.39M | -4.81M | -14.94M | -14.67M | -15.12M | -17.42M | -9.74M | -7.70M | -10.12M | -0.26M | -0.20M | -0.36M | -5.25M | 3.08M | | -5.50M | -8.45M | -4.76M | -8.16M | -66.40M | -1.58M | -1.93M | -0.67M | -2.67M | -4.22M | -4.12M | -2.49M | -4.04M | -5.46M | -2.19M | -4.47M |
|
Depreciation and Depletion (Quarter)
|
0.10M | 0.12M | 0.10M | 0.10M | 0.20M | 0.24M | 0.30M | 0.40M | 0.40M | 0.35M | 0.50M | 0.50M | 0.40M | 0.30M | 0.40M | 0.30M | 0.20M | 0.30M | 0.12M | 0.06M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Share-based Compensation (Quarter)
|
0.57M | -11.43M | 0.52M | 4.42M | 1.45M | 7.17M | 7.75M | 6.64M | 6.86M | -0.23M | 1.05M | 0.95M | 0.87M | 0.94M | 1.17M | 0.64M | 0.01M | 0.09M | 0.17M | 0.12M | 0.07M | 0.08M | 1.39M | 0.17M | 0.00M | -0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.09M | 0.30M | 0.07M | 0.08M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.05M | -0.72M | -0.95M | 0.08M | -0.25M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | 0.01M | | 625.00 | 0.00M | | 0.01M | | 117.00 | 117.00 | 26.00 | 26.00 | 0.03M | 26.00 | | | | | 0.05M | 0.10M | 0.01M | 0.02M |
|
Gains from Investment Securities (Quarter)
|
| 0.93M | 0.03M | 0.07M | 0.07M | 0.08M | 1.91M | 0.29M | 0.30M | 0.01M | 3.27M | 3.19M | 0.45M | 0.10M | 0.01M | 0.02M | 0.03M | | 0.11M | | 0.00M | 990.00 | 0.45M | 0.22M | 137.71M | 0.02M | 0.04M | 0.09M | 0.02M | | 0.53M | 0.10M | 0.01M | -0.11M |
|
Asset Writedowns and Impairment (Quarter)
|
| | 0.09M | | | | 0.02M | 0.24M | | 0.02M | 0.01M | 0.01M | | 0.15M | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| 19.68M | 0.77M | | | | 0.09M | 11.00M | 0.92M | 1.00M | 0.03M | 3.50M | 1.80M | 0.00M | 0.09M | 0.01M | 0.01M | 0.09M | 0.25M | | 0.00M | 849.00 | 0.45M | | | | | | 0.31M | | | | | |
|
Cash from Operations (Quarter)
|
| -1.50M | -2.42M | -3.54M | -4.14M | -8.40M | -8.94M | -6.80M | -7.85M | -9.57M | -7.04M | -5.80M | -6.05M | -9.41M | -8.08M | -6.62M | -7.21M | -5.71M | -8.57M | -6.01M | -4.97M | -3.02M | -12.05M | -4.85M | -1.83M | -1.89M | -1.94M | -1.70M | -2.77M | -2.86M | -2.34M | -2.26M | -2.18M | -1.52M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 56.09M | 4.85M | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | 0.08M | 0.10M | 0.10M | 0.09M | 0.09M | 0.10M | 0.10M | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | 0.08M | 0.10M | 0.10M | 0.09M | 0.09M | 0.10M | 0.10M | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.10M | 0.12M | 0.10M | 0.10M | 0.20M | 0.24M | 0.30M | 0.40M | 0.40M | 0.35M | 0.58M | 0.64M | 0.63M | 0.52M | 0.46M | 0.43M | 0.37M | 0.32M | 0.19M | 0.14M | 0.07M | 0.03M | 1.44M | -0.41M | 0.52M | 0.52M | 0.52M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M |
|
Change in Receivables (Quarter)
|
| 0.39M | 0.05M | 0.28M | 0.50M | 0.23M | -0.00M | 0.40M | -0.16M | -0.49M | -0.09M | -0.20M | 0.00M | -0.08M | -0.08M | 0.07M | -0.08M | 0.05M | -0.01M | 0.01M | 0.02M | -0.02M | 0.01M | 0.04M | -0.07M | 0.09M | -0.06M | 0.03M | 0.00M | -0.04M | 0.02M | 0.03M | 0.01M | 0.03M |
|
Change in Inventory (Quarter)
|
| -0.49M | 0.39M | 0.75M | 0.56M | 2.17M | 0.84M | 0.70M | 0.23M | 0.41M | 0.10M | -0.13M | -0.04M | -0.27M | 0.01M | 0.09M | 0.15M | -0.07M | -0.07M | 0.02M | 0.04M | | 0.02M | -0.01M | 0.01M | -0.02M | 0.02M | | -0.01M | 0.00M | 0.04M | -0.02M | -0.00M | 0.06M |
|
Change in Account Payables (Quarter)
|
| -0.37M | 0.17M | 0.59M | -0.07M | 0.00M | 0.29M | 0.10M | -0.51M | 0.53M | -0.18M | 0.28M | -0.74M | -0.33M | 0.41M | -0.04M | -0.20M | 0.46M | -0.26M | -0.24M | -0.03M | -0.35M | -0.43M | 0.43M | -0.85M | 0.30M | 0.08M | 0.28M | -0.12M | -0.48M | 0.41M | -0.05M | 0.30M | 0.49M |
|
Change in Accured Expenses (Quarter)
|
| 0.32M | -0.03M | -0.01M | 0.67M | -0.79M | -1.75M | 1.61M | -0.07M | -0.07M | -0.08M | 1.37M | -1.53M | 1.94M | -0.09M | -0.09M | -0.09M | -0.09M | -2.82M | 2.68M | -2.89M | 2.79M | -5.05M | 4.85M | | -6.94M | | 0.00M | -0.24M | 0.05M | 0.04M | -0.06M | 0.03M | 0.13M |
|
Other Working Capital Changes (Quarter)
|
| 0.23M | 0.12M | -0.10M | 0.01M | 1.36M | 0.05M | -0.37M | -0.12M | 0.78M | -0.06M | -0.50M | -0.88M | 0.66M | 0.08M | -0.04M | -0.28M | 0.08M | -0.07M | -0.44M | -0.32M | 0.49M | -0.61M | -0.07M | 0.69M | -0.88M | -0.09M | -0.12M | 0.21M | -0.10M | -0.07M | -0.08M | 0.08M | 0.06M |
|
Capital Expenditures (Quarter)
|
| 0.27M | 0.12M | 0.13M | 0.17M | 0.16M | 0.17M | 0.01M | 0.04M | 0.05M | 0.03M | 0.02M | 0.02M | -0.01M | 0.02M | 0.09M | -0.08M | 0.24M | | | | 0.02M | 0.04M | 0.02M | 0.00M | 0.02M | | 0.07M | | | 0.01M | 0.01M | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | 0.31M | 0.23M | 0.02M | 0.04M | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -0.01M | 72.56M | | -72.53M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | 10.00M | 11.00M | 5.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -0.27M | -0.12M | -0.13M | -0.17M | -0.16M | -0.17M | -36.49M | 10.67M | 9.95M | 10.97M | 4.98M | -0.02M | 0.01M | 0.29M | 0.17M | 3.35M | -0.00M | | | | 0.02M | -0.02M | -0.02M | -0.00M | -0.02M | -0.02M | -0.04M | | | -0.01M | -0.01M | -0.03M | 0.22M |
|
Other financing activities (Quarter)
|
| | | | 0.53M | 2.90M | | | | | | | | | | | | | -1.52M | -0.52M | 0.87M | | 0.18M | -0.18M | | 0.64M | | 0.31M | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 9.04M | 1.39M | 6.36M | -0.54M | 67.96M | -0.08M | -0.05M | -0.09M | -0.31M | -0.08M | 11.76M | 10.34M | -0.33M | -0.16M | 10.72M | 4.27M | 0.14M | 11.18M | -0.52M | 7.50M | 5.21M | 8.43M | 0.06M | | -0.11M | -0.11M | 0.27M | 4.02M | 4.47M | -0.07M | 2.66M | 2.45M | 0.31M |
|
Change in Cash (Quarter)
|
| 7.26M | -1.15M | 2.69M | -4.85M | 59.40M | -9.19M | -43.34M | 2.73M | 0.07M | 3.85M | 10.94M | 4.27M | -9.74M | -7.95M | 4.27M | 0.40M | -5.57M | 2.61M | -6.52M | 2.53M | 2.20M | -3.64M | -4.81M | -1.83M | -2.01M | -2.07M | -1.48M | 1.25M | 1.60M | -2.42M | 0.39M | 0.24M | -0.99M |
|
Free Cash Flow (Quarter)
|
| -1.78M | -2.54M | -3.67M | -4.32M | -8.56M | -9.11M | -6.81M | -7.90M | -9.62M | -7.07M | -5.82M | -6.07M | -9.41M | -8.10M | -6.71M | -7.13M | -5.95M | -8.57M | -6.01M | -4.97M | -3.04M | -12.09M | -4.87M | -1.83M | -1.91M | -1.94M | -1.76M | -2.77M | -2.86M | -2.35M | -2.27M | -2.18M | -1.52M |
|
Net Cash Flow (Quarter)
|
| 7.26M | -1.15M | 2.69M | -4.85M | 59.40M | -9.19M | -43.34M | 2.73M | 0.07M | 3.85M | 10.94M | 4.27M | -9.74M | -7.95M | 4.27M | 0.40M | -5.57M | 2.61M | -6.52M | 2.53M | 2.20M | -3.64M | -4.81M | -1.83M | -2.01M | -2.07M | -1.48M | 1.25M | 1.60M | -2.42M | 0.39M | 0.24M | -0.99M |