|
Net Income
|
-0.27M | -0.31M | -2.59M | -3.02M | -3.53M | -5.58M | -4.35M | -5.46M | -5.24M | -6.77M | -10.05M | -7.83M | -7.29M | -13.12M | -7.91M | -8.20M | -0.10M | -8.36M | -12.30M | -11.78M | -8.35M | -9.56M | -9.37M | -7.71M | -8.81M | -11.74M | -15.13M | -16.28M | -12.09M | -10.94M | -12.01M | -1.78M | -12.71M | -11.02M | -13.20M | -10.64M | -8.02M | 15.54M | -2.12M | 2.07M | 0.33M | -9.41M | -15.52M | -12.77M | 7.71M | 9.21M | 25.18M | 53.54M | -6.60M |
|
Depreciation and Depletion
|
| | 0.00M | 0.00M | 0.01M | 0.08M | 0.05M | 0.08M | 0.16M | 0.22M | 0.50M | 0.60M | 0.60M | 0.60M | 0.60M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.60M | 0.60M | 1.10M | 1.20M | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.02M | 0.02M | 2.10M | 1.18M | 1.40M | 2.28M | 1.35M | 1.11M | 1.13M | 1.38M | 1.37M | 1.07M | 1.20M | 1.11M | 1.09M | 1.43M | 1.48M | 1.60M | 3.82M | 3.66M | 1.46M | 1.36M | 1.58M | 1.41M | 1.40M | 1.43M | 2.00M | 8.60M | 2.65M | 2.68M | 3.30M | 3.22M | 3.53M | 3.58M | 4.13M | 4.69M | 4.59M | 4.46M | 4.26M | 3.84M | 3.92M | 3.48M | 4.35M | 3.41M | 2.87M | 2.91M | 3.63M | 2.95M | 2.21M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | 0.65M | 0.66M | 5.60M | | | | | | 0.29M | 0.17M | 0.13M | 1.80M | 0.01M | 0.14M | 0.15M | -0.19M | 0.15M | 0.15M | 0.41M | 0.27M | 0.20M | 0.20M | 0.21M | 0.64M | -0.27M | 0.65M | 0.52M | -0.05M | 1.06M | 0.33M | -0.93M | -0.13M | -2.51M | 2.39M | -0.34M |
|
Gains from Sales and Divestitures
|
| 0.04M | | | 0.13M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.06M | | | 1.20M | | | | | | 0.01M | | | | 0.01M | 0.00M | 0.48M | 0.18M | 0.11M | 0.03M | | 0.55M | 0.14M | 0.30M | 0.06M | 0.06M | 0.00M | 0.01M | 0.00M | 19.96M | -0.02M | -0.04M | -0.06M | | 0.83M | -0.02M | 0.02M | 0.09M | 0.75M | -0.07M | -0.00M | | 10.00M | | | -4.00M | 1.05M | -0.02M | -0.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | 0.53M | -0.00M | 0.20M | 0.05M | | | 0.03M | 0.01M | 0.03M | | 0.01M | 0.04M | 0.01M | 0.11M | -0.25M | 0.13M | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | 1.21M | 1.98M | 0.11M | -0.55M | -0.80M | -0.73M | -0.56M | -0.60M | -0.29M | -0.25M | -0.05M | -0.04M | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | 6.80M | 41.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -0.09M | 0.78M | 3.96M | -0.94M | 0.45M | -7.41M | -2.65M | -4.67M | -5.06M | -9.60M | -5.69M | -5.31M | -5.90M | -6.37M | -4.93M | -5.60M | -5.08M | -7.12M | -5.09M | -4.75M | -6.13M | -9.03M | -5.51M | -5.91M | -7.37M | -7.37M | -7.37M | -5.93M | 10.71M | -9.66M | -2.93M | 39.63M | -9.12M | -9.83M | -8.12M | -0.73M | -8.57M | -8.21M | 10.42M | 33.64M | 6.14M | -2.36M | -2.65M | -7.70M | -16.55M | -3.14M | 1.40M | -8.27M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.35M | 0.36M | -1.06M | 0.41M | 0.43M | 0.26M | -1.10M | 0.30M | 0.28M | 0.27M | -0.84M | 0.24M | 0.28M | -0.04M | | 0.28M | 0.26M | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.35M | 0.36M | 0.34M | 0.41M | 0.43M | 0.26M | 0.30M | 0.30M | 0.28M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.01M | 0.01M | 0.01M | 0.03M | 0.04M | 0.05M | 0.08M | 0.16M | 0.27M | 0.49M | 0.55M | 0.58M | 0.61M | 0.65M | 0.72M | 0.73M | 0.74M | 0.73M | 0.72M | 0.69M | 0.71M | 0.64M | 0.64M | 1.14M | 1.18M | 1.21M | 1.19M | 1.02M | 0.12M | 0.34M | 0.34M | 0.32M | 0.45M | 0.36M | 0.37M | 0.37M | 0.31M | 0.25M | 0.21M | 0.20M | 0.19M | 0.18M | 0.15M | 0.14M | 0.08M | 0.12M | 0.13M | 0.10M |
|
Change in Receivables
|
| -0.09M | -0.01M | 0.10M | -0.03M | -0.03M | 0.01M | -0.00M | 0.10M | 0.03M | 0.06M | 0.08M | 0.25M | -0.22M | 0.28M | -0.19M | 0.06M | 0.17M | 0.06M | 0.14M | -0.28M | -0.20M | -0.18M | -0.20M | -0.06M | -0.03M | -0.04M | 0.03M | -0.04M | -0.01M | -0.00M | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| | | | | | | | | | -0.04M | -0.02M | 0.01M | 0.08M | -0.06M | | 0.06M | 0.05M | -0.17M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| 650.00 | 87.00 | -0.10M | -494.00 | 0.02M | -0.02M | 0.03M | -0.02M | 0.02M | -0.03M | | -0.00M | 0.02M | -0.01M | 0.01M | 0.00M | 0.22M | -0.18M | 0.01M | 0.52M | -0.39M | -0.07M | 0.00M | -0.01M | 0.00M | -0.00M | 0.01M | 0.01M | 0.03M | -0.03M | | 0.04M | -0.04M | 0.02M | -0.02M | | 0.41M | -0.53M | | | | | | | 0.03M | | | |
|
Change in Accured Expenses
|
| 0.09M | 1.05M | -0.56M | 1.93M | 3.74M | -4.21M | 1.49M | -0.57M | 0.67M | -1.15M | 0.32M | 0.88M | -0.30M | -0.91M | 0.19M | 1.27M | 0.21M | -1.03M | 0.29M | 1.09M | 0.56M | -1.37M | 0.12M | 0.74M | 1.09M | -0.12M | 0.63M | 3.33M | -1.19M | -1.21M | -0.37M | 2.10M | -0.26M | -1.46M | 0.33M | 1.18M | 0.06M | 1.17M | -0.80M | 1.21M | 0.35M | -1.56M | 0.02M | 1.92M | 0.17M | -2.56M | 4.67M | -3.70M |
|
Capital Expenditures
|
| 0.00M | 0.00M | 0.04M | 1.60M | 4.70M | 1.40M | 2.81M | 3.73M | 1.14M | 0.38M | 0.34M | 0.96M | -0.03M | 0.65M | 0.12M | -0.02M | 0.20M | 0.15M | 0.06M | 0.29M | 0.23M | 0.25M | 0.05M | 0.50M | 0.05M | 0.10M | 0.10M | 0.03M | -0.00M | 0.16M | 0.05M | 0.04M | 0.80M | 0.01M | 1.14M | 0.40M | 0.58M | 0.03M | 0.19M | 0.06M | 0.04M | | 0.04M | | 0.05M | | | 0.01M |
|
Change in Intangibles
|
| | 0.25M | 76.54M | 60.00 | 13.50M | | | 0.21M | 0.72M | 0.30M | 0.20M | 0.00M | 0.25M | 1.68M | | 0.25M | 0.00M | | | 0.00M | 0.01M | | | 1.41M | 5.49M | 6.23M | 1.60M | 3.05M | 3.06M | 6.19M | 5.67M | 4.16M | 10.33M | 6.65M | 4.58M | 7.84M | 5.93M | 5.17M | 20.01M | 0.25M | | 5.40M | 5.50M | 1.72M | 28.31M | 3.97M | 13.18M | 2.65M |
|
Cash from Investing Activities
|
| -0.01M | -195.92M | 105.58M | -1.61M | -4.69M | -1.40M | -3.96M | -3.94M | -1.86M | -0.68M | -0.54M | -0.96M | -0.21M | -2.33M | -0.12M | -0.23M | -0.20M | -0.15M | -0.99M | -0.29M | -0.23M | -0.25M | -0.26M | -1.52M | -5.54M | -6.33M | -1.70M | -3.08M | -3.06M | -6.35M | -5.73M | -4.21M | -11.13M | -6.66M | -5.72M | -8.24M | -6.52M | -5.20M | 20.08M | -4.54M | -2.26M | -5.40M | -5.54M | -1.72M | 35.41M | -2.67M | -0.60M | -2.30M |
|
Long-Term Debt Issuances
|
| 0.11M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | 202.00M | -0.08M | | -458.00 | 64.79M | | | -220.00 | | | | | 0.16M | 0.05M | 0.02M | 0.03M | 0.00M | 0.82M | 1.74M | 0.80M | 1.72M | 0.04M | | | 1.02M | 0.51M | 1.29M | 1.40M | 5.37M | 3.93M | 3.62M | 1.08M | 0.87M | | | 0.85M | 0.01M | | | 0.77M | 1.62M | 0.34M | | 1.69M | | 0.16M | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.99M | 2.97M | 2.73M | 2.00M | 3.50M | | | 10.73M | 7.97M | 5.97M | 2.03M | | 4.42M | 1.96M | | 0.99M | |
|
Cash from Financing Activities
|
| 0.11M | 202.05M | 8.79M | | 1.39M | 64.79M | 0.04M | 0.01M | -0.30M | | | | | 0.16M | 0.05M | -0.47M | -0.64M | -0.11M | 0.79M | 1.74M | 0.73M | 1.58M | 94.24M | 0.18M | 0.12M | 1.02M | 0.51M | 1.29M | 1.40M | 5.37M | 2.62M | -8.53M | -1.89M | -2.68M | -2.51M | -3.64M | 0.76M | -0.74M | -11.01M | -8.09M | -5.30M | -1.07M | -0.36M | -4.89M | -0.26M | -0.64M | -0.91M | -0.01M |
|
Change in Cash
|
| 0.02M | 6.91M | 118.32M | -2.55M | -2.86M | 55.98M | -6.57M | -8.60M | -7.21M | -10.28M | -6.22M | -6.27M | -6.60M | -8.54M | -5.00M | -6.30M | -5.93M | -7.38M | -5.29M | -3.29M | -5.63M | -7.70M | 88.47M | -7.25M | -12.79M | -12.69M | -8.56M | -7.72M | 9.05M | -10.64M | -6.03M | 26.90M | -22.14M | -19.17M | -16.34M | -12.60M | -14.33M | -14.15M | 19.50M | 21.02M | -1.43M | -8.83M | -8.55M | -14.31M | 18.60M | -6.45M | -0.11M | -10.58M |
|
Free Cash Flow
|
| -0.09M | 0.78M | 3.92M | -2.54M | -4.25M | -8.81M | -5.47M | -8.40M | -6.20M | -9.98M | -6.02M | -6.27M | -5.87M | -7.03M | -5.05M | -5.58M | -5.28M | -7.27M | -5.15M | -5.03M | -6.36M | -9.28M | -5.57M | -6.41M | -7.42M | -7.47M | -7.47M | -5.96M | 10.71M | -9.82M | -2.98M | 39.59M | -9.93M | -9.84M | -9.26M | -1.13M | -9.16M | -8.23M | 10.23M | 33.59M | 6.10M | -2.36M | -2.69M | -7.70M | -16.60M | -3.14M | 1.40M | -8.28M |
|
Net Cash Flow
|
| 0.02M | 6.91M | 118.32M | -2.55M | -2.86M | 55.98M | -6.57M | -8.60M | -7.21M | -10.28M | -6.22M | -6.27M | -6.12M | -8.54M | -5.00M | -6.30M | -5.93M | -7.38M | -5.29M | -3.29M | -5.63M | -7.70M | 88.47M | -7.25M | -12.79M | -12.69M | -8.56M | -7.72M | 9.05M | -10.64M | -6.03M | 26.90M | -22.14M | -19.17M | -16.34M | -12.60M | -14.33M | -14.15M | 19.50M | 21.02M | -1.43M | -8.83M | -8.55M | -14.31M | 18.60M | -6.45M | -0.11M | -10.58M |