|
Net Income (Quarter)
|
| | | | | | | | | | | | | | -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 | -4.77M | -6.41M | -2.27M | -7.66M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | 1.17M | 0.64M | 0.01M | 0.09M | 0.17M | 0.12M | 0.07M | 0.09M | 1.39M | 0.17M | 0.00M | -0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.09M | 0.10M | 0.07M | 0.08M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.05M | -0.72M | -0.95M | 0.08M | -0.21M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | 0.02M | 0.03M | | 0.00M | | 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)
|
| | | | | | | | | | | | | | 0.12M | 0.02M | 0.03M | | | | 0.00M | 990.00 | 0.00M | 0.22M | 214.65M | 0.02M | 0.61M | 0.09M | 0.02M | 0.09M | 1.63M | 0.50M | 0.02M | -0.11M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | 0.09M | 0.50M | 0.40M | 0.09M | 0.25M | | 0.12M | 849.00 | 0.45M | | | | 0.15M | 0.30M | 0.31M | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | -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 | -2.30M | -2.30M | -2.18M | -1.52M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 56.09M | 4.85M | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | -0.08M | 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)
|
| | | | | | | | | | | | | | 0.01M | 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)
|
| | | | | | | | | | | | | | 0.41M | -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 |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | -0.09M | -0.09M | -0.09M | -0.12M | -2.82M | 2.68M | -0.07M | 0.21M | -0.20M | -6.81M | -0.08M | 6.89M | | 0.00M | -0.24M | 0.05M | 0.08M | -0.09M | 0.03M | 0.13M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | -0.09M | -0.04M | -0.10M | | -0.24M | 0.24M | | -0.34M | 0.01M | -0.00M | -0.92M | 0.92M | | | -0.00M | -0.00M | -0.07M | 0.06M | -0.06M | 0.06M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | 0.02M | 0.06M | 0.15M | -0.21M | | | | 0.02M | 0.04M | 0.02M | 0.00M | 0.02M | 0.02M | 0.04M | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | -1.52M | -0.52M | 0.87M | | 0.18M | -0.18M | | 0.64M | | 0.31M | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | -7.95M | 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)
|
| | | | | | | | | | | | | | -8.10M | -6.68M | -7.36M | -5.50M | -8.57M | -6.01M | -4.97M | -3.04M | -12.09M | -4.87M | -1.83M | -1.91M | -1.96M | -1.74M | -2.77M | -2.86M | -2.31M | -2.31M | -2.18M | -1.52M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | -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 | -2.38M | 0.35M | 0.24M | -0.99M |