|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | -5.25M | 3.08M | -0.53M | -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 | -6.41M | -2.19M | -0.37M | -1.69M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | 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 | 0.01M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | 0.64M | 0.08M | 0.09M | 0.17M | 0.13M | 0.07M | 0.09M | 1.39M | 0.17M | 0.00M | -0.01M | | 0.01M | 0.02M | 0.05M | | 0.30M | 0.01M | -0.28M | 0.06M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.14M | -0.72M | -0.95M | 0.08M | -0.25M | -0.17M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 56.10M | 4.80M | -56.10M | -4.80M | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | -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 | -2.80M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 56.09M | 4.85M | | -0.03M | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.01M | 0.02M | 0.02M | 0.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | 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 | 0.41M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | 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 | 0.10M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | 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 | -0.02M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | -0.04M | -0.20M | 0.46M | | -0.50M | -0.03M | -0.35M | -0.43M | -0.49M | 0.92M | -0.55M | 0.08M | 0.28M | -0.12M | -0.48M | 0.41M | -0.05M | 0.30M | 0.49M | -0.51M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | 2.00M | -0.09M | -0.12M | -2.82M | 2.68M | -2.89M | 5.04M | -0.20M | | | -6.94M | -0.09M | 0.09M | -0.24M | 0.05M | 0.08M | -0.09M | 0.03M | 0.13M | 0.12M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | -0.04M | -0.06M | -0.14M | -0.24M | -0.26M | -0.32M | 0.49M | -0.61M | -0.07M | -0.23M | 0.04M | -0.09M | -0.12M | 0.10M | 0.01M | -0.07M | -0.08M | 0.08M | -0.19M | 0.35M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | 0.09M | -0.08M | -0.01M | | | | 0.02M | 0.04M | 0.02M | 0.00M | 0.02M | | 0.07M | | | 0.01M | 0.01M | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | 0.23M | 0.02M | 0.04M | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -0.01M | 72.56M | -72.56M | 0.03M | | | | | | | | | 1.21M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | 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 | -1.32M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | 0.05M | -1.52M | 1.54M | 5.68M | 0.56M | 1.33M | | | | | 0.31M | | 1.19M | | | | | 0.40M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | 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 | 4.47M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | 10.60M | | | 9.70M | | 0.40M | | 11.50M | | | -11.26M | | | | | | 1.57M | 2.17M | -2.57M | 3.73M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | 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 | 0.35M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | -6.71M | -7.13M | -5.70M | -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 | -2.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | 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 | 0.35M |