|
Net Income (Quarter)
|
0.21M | 0.73M | 0.33M | 1.11M | 0.33M | -0.78M | 0.16M | -0.33M | -0.24M | -0.21M | -0.82M | -0.17M | | | -0.24M | | | -0.80M | 0.10M | -0.33M | 0.38M | 1.04M | 2.28M | 2.45M | 2.48M | 2.06M | 2.33M | 0.80M | 4.93M | -0.17M | 1.61M | -7.69M | -0.83M | -0.01M | -9.23M | 0.11M | 9.24M | -0.34M | -1.68M | 0.18M | 2.20M | 0.79M | -2.29M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M |
|
Share-based Compensation (Quarter)
|
| 0.01M | 0.01M | 0.00M | 0.00M | 0.16M | 0.03M | 0.12M | 0.07M | 0.07M | 0.07M | | | 0.12M | 0.21M | 0.12M | 0.17M | 0.10M | 0.20M | 0.10M | 0.10M | 0.24M | 0.11M | 0.14M | 0.16M | 0.32M | 0.10M | 0.48M | 0.65M | 0.59M | 0.79M | 0.58M | 0.56M | 0.51M | 0.02M | 0.68M | 0.47M | 0.38M | 0.60M | 0.60M | 0.14M | 0.10M | 0.28M |
|
Deferred Taxes (Quarter)
|
| | | | | | 0.01M | | -0.00M | -0.03M | 0.00M | 0.01M | 0.00M | | | | | | | | | | | | 0.07M | | | -0.03M | -0.42M | | | -0.99M | -0.03M | | | -0.03M | 0.15M | | | | -0.29M | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.12M | 0.12M | 0.25M | 246.00M | 0.12M | 0.12M | 0.25M | 250.00M | 0.03M | 0.03M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | 0.00M | 124.44M | | | | | 0.05M | | 0.19M | 0.27M | 0.29M | -0.00M | 0.00M | 0.36M | 0.23M | 3.98M | 0.42M | 0.43M | 0.04M | -0.01M | -0.15M | -1.79M | 0.45M | | 0.47M | 0.01M | 0.35M | 0.20M | 0.11M | 0.06M | 0.14M | 0.17M | 0.29M | 0.28M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.96M | 0.06M | | | 0.83M | | | | 3.57M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | 0.64M | | | | 0.40M | | | | 10.66M | | | 0.65M | 0.76M | 0.53M | | | 0.35M | | | 0.06M | 1.60M | | | | 0.70M | | |
|
Cash from Operations (Quarter)
|
| 0.28M | 0.47M | 0.95M | 1.04M | -0.63M | 0.21M | -0.01M | -0.02M | -0.28M | 0.11M | | | 0.92M | -0.39M | -0.07M | -0.40M | 0.35M | 0.57M | 0.66M | 0.54M | 1.49M | 2.27M | 3.98M | 2.39M | 2.69M | 2.98M | 5.63M | 0.18M | 1.08M | 0.04M | 1.62M | 0.42M | 1.26M | 1.55M | 2.34M | 0.69M | 1.17M | 0.71M | 0.87M | 0.67M | 0.82M | 0.86M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.70M | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.11M | 0.20M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.01M | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.14M | 0.12M | 0.16M | 0.16M | 0.15M | 0.14M | 0.14M | 0.18M | 0.17M | 0.16M | 0.16M | 0.23M | 0.32M | 0.30M | 0.33M | 0.39M | 0.41M | 0.51M | 0.36M | 0.35M | 0.35M | 0.36M | 0.32M | 0.29M | 0.29M | 0.27M | 0.36M | 0.42M | 0.19M | 0.20M | 0.22M | 0.30M | 0.23M | 0.18M | 0.17M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M |
|
Change in Receivables (Quarter)
|
| 0.27M | 0.33M | 0.40M | -0.57M | -0.11M | 0.01M | -0.06M | 0.17M | -0.08M | 0.19M | | | -0.54M | 0.12M | -0.15M | -0.07M | -0.07M | -0.03M | -0.10M | 0.47M | 0.55M | 0.95M | -0.16M | -0.20M | 0.29M | 0.45M | -0.81M | -0.31M | 0.07M | 0.31M | 0.27M | -0.17M | 0.30M | 0.18M | -0.04M | 0.08M | -0.19M | -0.22M | 0.33M | -0.15M | 0.16M | 0.44M |
|
Change in Accured Expenses (Quarter)
|
| 0.64M | -0.09M | 0.43M | -0.24M | -0.16M | 0.39M | -0.06M | 0.11M | -0.70M | 0.03M | | | 0.41M | -0.41M | | -0.31M | 0.19M | -0.40M | 0.17M | -0.08M | 0.08M | 0.22M | 1.35M | -0.82M | 0.52M | 0.28M | 1.24M | -1.61M | 0.60M | -0.10M | 0.16M | -1.36M | 0.38M | 0.06M | 0.63M | -0.35M | 0.12M | 0.20M | -0.09M | 0.15M | -0.51M | -0.30M |
|
Other Working Capital Changes (Quarter)
|
| 0.02M | -0.00M | -0.06M | 0.07M | 0.08M | -0.01M | 0.27M | -0.07M | 0.30M | -0.17M | | | -0.00M | -0.20M | 0.03M | 0.17M | 0.10M | -0.34M | -0.02M | 0.31M | -0.08M | 0.46M | 0.11M | -0.00M | 0.28M | -0.04M | 0.03M | -0.11M | 0.20M | -0.80M | 1.10M | -0.52M | -0.09M | 0.07M | -0.18M | 0.22M | 0.59M | -0.23M | -0.31M | 2.21M | -0.03M | 0.42M |
|
Capital Expenditures (Quarter)
|
| 0.21M | 0.18M | 0.16M | 0.34M | 0.33M | 0.35M | 0.41M | 0.48M | 0.27M | 0.49M | | | 0.45M | 0.47M | 0.36M | 0.21M | 0.21M | 0.20M | 0.20M | 0.15M | 0.21M | 0.19M | 0.14M | 0.11M | 0.19M | -0.17M | 0.42M | -0.39M | 0.31M | 0.36M | 0.44M | -0.15M | 0.02M | 0.76M | -0.74M | 1.11M | 0.15M | -0.12M | 0.30M | 0.14M | 0.02M | 0.00M |
|
Cash from Investing Activities (Quarter)
|
| -0.21M | -0.18M | -0.16M | -0.34M | -0.33M | -0.35M | -0.41M | -0.48M | -0.27M | -0.49M | | | -0.69M | -0.47M | -0.36M | -0.21M | -0.21M | -0.20M | -0.20M | -0.15M | -0.21M | -0.19M | -0.19M | -4.89M | -0.19M | -0.14M | -18.48M | -0.14M | -1.31M | -0.37M | -0.45M | -0.29M | -0.45M | -0.35M | -0.23M | -0.17M | -0.16M | -0.11M | -0.11M | -0.17M | -0.18M | -0.07M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | 0.12M | 0.16M | 0.12M | 0.17M | 0.10M | 0.16M | 0.10M | 0.31M | 0.24M | 0.11M | 0.10M | 0.10M | 0.32M | 0.45M | 0.48M | 0.69M | 0.59M | 0.79M | 0.58M | 2.50M | 0.51M | 0.68M | 0.48M | 0.47M | 0.38M | 0.60M | 0.33M | 0.14M | 0.10M | 0.28M |
|
Cash from Financing Activities (Quarter)
|
| | | | | 3.00M | 0.12M | 0.04M | 0.00M | -0.00M | | | | -0.03M | | 0.00M | -0.01M | -0.05M | 0.23M | 2.00M | -0.01M | -0.07M | 5.12M | 7.46M | 2.58M | -0.23M | 0.01M | | 0.00M | 1.67M | -0.68M | -0.47M | -0.14M | -0.01M | -2.00M | -0.15M | -0.48M | -0.80M | -0.69M | -0.54M | -2.34M | -0.79M | -0.25M |
|
Exchange Rate Effect (Quarter)
|
| 0.23M | -0.03M | -0.03M | 0.07M | -0.04M | 0.01M | -0.00M | -0.02M | 0.05M | -0.04M | | | -0.04M | -0.00M | -0.03M | -0.02M | -0.04M | -0.00M | -0.09M | 0.10M | -0.07M | 0.15M | 0.06M | -0.10M | 0.07M | -0.09M | -0.07M | -0.05M | -0.11M | 0.05M | -0.10M | 0.07M | -0.18M | 0.12M | -0.10M | 0.03M | -0.01M | -0.05M | 0.16M | 0.01M | 0.04M | 0.07M |
|
Change in Cash (Quarter)
|
| 0.29M | 0.26M | 0.76M | 0.78M | 2.00M | 0.01M | -0.38M | -0.52M | -0.50M | -0.42M | | | 0.15M | -0.86M | -0.46M | -0.64M | 0.05M | 0.59M | 2.38M | 0.48M | 1.14M | 7.36M | 11.31M | -0.01M | 2.34M | 2.77M | -12.92M | -0.01M | 1.33M | -0.96M | 0.61M | 0.06M | 0.62M | -0.68M | 1.86M | 0.07M | 0.20M | -0.14M | 0.38M | -1.82M | -0.11M | 0.61M |
|
Free Cash Flow (Quarter)
|
| 0.07M | 0.29M | 0.79M | 0.71M | -0.95M | -0.13M | -0.42M | -0.50M | -0.55M | -0.38M | | | 0.48M | -0.86M | -0.43M | -0.61M | 0.14M | 0.37M | 0.46M | 0.39M | 1.27M | 2.09M | 3.83M | 2.28M | 2.51M | 3.15M | 5.21M | 0.57M | 0.77M | -0.32M | 1.18M | 0.57M | 1.24M | 0.80M | 3.08M | -0.42M | 1.02M | 0.82M | 0.57M | 0.54M | 0.81M | 0.85M |
|
Net Cash Flow (Quarter)
|
| 0.07M | 0.29M | 0.79M | 0.71M | 2.05M | -0.01M | -0.38M | -0.50M | -0.55M | -0.38M | | | 0.20M | -0.86M | -0.42M | -0.62M | 0.09M | 0.59M | 2.47M | 0.39M | 1.21M | 7.21M | 11.25M | 0.09M | 2.27M | 2.86M | -12.85M | 0.04M | 1.44M | -1.01M | 0.71M | -0.01M | 0.81M | -0.80M | 1.96M | 0.05M | 0.21M | -0.09M | 0.22M | -1.84M | -0.15M | 0.54M |