|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | -0.81M | -0.87M | -2.65M | -0.92M | -2.44M | -0.90M | -0.66M | -2.61M | -335.77M | 329.77M | -11.49M | 6.32M | 4.26M | -0.28M | -1.40M | -94.69M | -71.99M | 98.78M | 62.01M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | -0.17M | -0.12M | -0.21M | -0.06M | -0.03M | -0.03M | -0.09M | -0.20M | -0.25M | -0.12M | -0.16M | -0.15M | -0.15M | -0.10M | -0.16M | 0.10M | -0.26M | 0.23M | -0.24M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.11M | 0.11M | 0.06M | 0.06M | 0.05M | 0.03M | 0.03M | 0.03M | 0.02M | 239.00 | | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.11M | | | | | | 0.03M | 0.03M | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | | | 0.68M | -0.82M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | 0.61M | 0.87M | 0.61M | 0.78M | 0.82M | 0.80M | 0.80M | 0.71M | 0.74M | 0.84M | 0.87M | 0.84M | 0.86M | 0.95M | 0.91M | 1.22M | 0.91M | 0.97M | 0.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.01M | 0.01M | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.28M | 0.01M | 0.24M | 0.03M | 0.04M | 0.02M | 0.09M | 0.26M | 0.26M | 0.17M | 0.05M | 0.27M | 0.08M | 0.07M | 0.15M | 0.04M | 0.17M | 0.12M | -270.00 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.11M | -0.12M | 0.03M | -0.03M | 0.01M | -0.01M | -81.00 | 0.05M | 0.01M | 0.05M | -0.11M | 0.12M | -0.07M | -0.03M | -0.01M | 0.14M | -0.08M | 0.35M | -0.24M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 270.00 | | | | 270.00 | | | | 270.00 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | -0.17M | -0.12M | -0.21M | -0.06M | -0.03M | -0.03M | -0.09M | -0.20M | -0.25M | -0.12M | -0.16M | -0.15M | -0.15M | -0.10M | -0.16M | 0.10M | -0.26M | 0.23M | -0.24M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.11M | -0.12M | 0.03M | -0.03M | 0.01M | -0.01M | -81.00 | 0.05M | 0.01M | 0.05M | -0.11M | 0.12M | -0.07M | -0.03M | -0.01M | 0.14M | -0.08M | 0.35M | -0.24M |