|
Net Income (Quarter)
|
| | | | | | | | | | | | | | 16.17M | -2.86M | -80.24M | -1.82M | 83.11M | -1.23M | 0.40M | 1.42M | 1.07M | -1.37M | -631.00M | 935.31M | -4.55M | -8.15M | -21.00M | 8,329.64M | -1.17M | 5.00M | -1.69M | 4.68M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | 0.25M | | | -0.29M | | | | | | | | | | | | | 0.12M | 0.18M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | -0.44M | | | 0.14M | | | | | | | | | | | 0.33M | 340.00 | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | 73.82M | | | | | | | | | | | | | | 0.01M | -1.84M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | 79.23M | | | 1.06M | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.86M | -0.33M | -1.10M | -0.23M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | 0.65M | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45M | -0.03M | -0.38M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | | 0.17M | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.01M | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | 0.02M | -0.04M | 0.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 1.00 | -0.02M | 0.05M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.05M | 0.02M | 0.04M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.95M | -4.38M | 3.67M | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.04M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.01M | 0.01M | -0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | -4.53M | 1.63M | 2.04M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.86M | -0.33M | -1.10M | -0.23M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | -4.71M | 2.57M | -0.23M |