|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | 0.15M | 0.15M | 0.41M | 0.27M | 0.20M | 0.20M | 0.21M | 0.64M | -0.27M | 0.60M | 0.52M | -0.05M | 1.06M | 0.33M | -0.93M | -0.13M | -2.51M | 2.39M | -0.34M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | | -0.04M | -0.06M | 0.11M | | -0.02M | 0.02M | 1.55M | 0.07M | -0.07M | -0.00M | -0.04M | 0.25M | | | -4.00M | -0.01M | -0.02M | -0.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.01M | 0.11M | -0.25M | 0.13M | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.10M | 0.30M | 0.28M | 0.27M | -0.84M | 0.24M | 0.28M | -0.04M | | 0.28M | 0.26M | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.30M | 0.28M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.00M | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -0.03M | | 0.04M | -0.04M | 0.02M | -0.02M | | 0.41M | -0.53M | | | | | | | 0.03M | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.06M | 6.19M | 5.67M | 4.16M | 10.33M | 6.65M | 4.58M | 7.84M | -19.07M | 5.17M | 44.00M | 0.70M | 10.62M | | | | 18.09M | 3.97M | 9.91M | 0.36M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 |