|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.53M | 0.49M | 0.82M | 0.84M | 0.83M | 3.20M | 1.08M | 1.19M | 1.17M | 3.40M | 1.29M | 1.45M | 1.34M | -3.97M | 2.23M | 2.89M | 1.70M | -7.46M | 9.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.06M | 0.06M | 0.45M | 0.09M | 0.10M | 0.11M | 0.11M | -0.28M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.08M | -8.69M | -5.22M | -6.78M | -8.34M | -11.31M | -11.14M | -8.30M | -6.68M | -5.14M | -4.36M | -5.29M | -4.92M | -10.37M | -9.19M | -11.09M | -9.11M | -11.29M | -18.01M | -6.93M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.06M | 0.06M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.24M | 0.03M | -0.42M | 0.24M | -0.24M | 1.23M | -0.60M | -0.70M | 0.28M | -0.02M | -0.24M | 0.18M | 0.46M | 0.94M | -0.29M | -0.44M | 0.72M | 0.01M | -0.05M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | 0.29M | 0.14M | -1.28M | 0.44M | 0.29M | 0.29M | -0.93M | 1.30M | -0.06M | 0.32M | -1.45M | 1.71M | 0.28M | 0.17M | -2.06M | 2.71M | -1.24M | -0.51M | 0.26M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.65M | 14.72M | 7.60M | 2.75M | 5.80M | 15.43M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | | 13.27M | 11.72M | 11.35M | 6.70M | -12.65M | 0.71M | 14.28M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.01M | -0.00M | 0.02M | | 0.10M | -0.10M | 0.08M | 0.15M | | | 56.11M | -0.04M | -55.89M | 0.50M | | | 0.12M | 1.26M | 0.02M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 1.41M | | -0.17M | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.52M | 0.52M | 0.79M | 0.82M | 0.82M | 0.82M | 1.33M | 1.46M | 1.46M | 1.46M | 1.93M | 1.93M | 1.93M | 2.14M | 2.26M | 2.13M | 2.11M | 2.73M | 4.97M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.44M | 0.01M | 14.93M | 0.10M | 1.38M | 0.13M | 17.71M | 0.05M | 15.23M | | | 56.11M | -0.15M | -8.11M | 0.68M | | | 4.04M | 6.26M | 0.02M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | -0.00M | | | 0.00M | -0.00M | 0.00M | | | | | | | -0.00M | | | 0.00M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.36M | -8.69M | 9.71M | -6.68M | -6.96M | -11.18M | 6.57M | -8.26M | 8.56M | -5.15M | -4.37M | 50.82M | -51.64M | -5.21M | 3.21M | 0.26M | 38.86M | -19.94M | -11.00M | 7.36M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.08M | -8.69M | -5.22M | -6.78M | -8.34M | -11.31M | -11.14M | -8.30M | -6.68M | -5.14M | -4.37M | -5.29M | -4.92M | -10.37M | -9.19M | -11.09M | -9.11M | -11.29M | -18.01M | -6.93M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.36M | -8.69M | 9.71M | -6.68M | -6.96M | -11.18M | 6.57M | -8.26M | 8.55M | -5.14M | -4.37M | 50.82M | -5.07M | -5.21M | 3.21M | 0.27M | -2.41M | -19.90M | -11.04M | 7.37M |