|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.01M | -5.13M | -9.23M | -7.56M | -8.86M | -7.41M | -3.59M | -10.53M | -8.48M | -9.94M | -9.23M | -8.54M | -10.57M | -11.08M | -10.28M | -11.51M | -9.20M | -8.74M | -9.39M | -28.11M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 456.00 | 731.00 | 730.00 | 731.00 | 731.00 | 731.00 | 730.00 | 731.00 | 629.00 | 578.00 | 578.00 | 579.00 | 275.00 | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | -0.93M | 0.90M | 1.02M | 1.00M | -1.36M | 1.20M | 1.17M | 1.17M | 3.08M | 0.08M | 3.08M | 3.06M | -8.91M | 2.52M | 2.70M | 3.06M | 2.89M | 4.28M | 3.79M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | -0.23M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | -0.33M | 1.44M | -0.48M | -0.48M | -0.34M | 1.08M | -0.58M | -0.55M | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.82M | -5.59M | -4.65M | -9.67M | -7.71M | -6.33M | -4.82M | -7.85M | -9.58M | -6.80M | -6.14M | -7.79M | -8.37M | -5.91M | -4.73M | -4.54M | -5.41M | -11.88M | -13.01M | -1.30M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.04M | 0.06M | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 456.00 | 731.00 | 730.00 | 731.00 | 731.00 | 731.00 | 730.00 | 731.00 | 629.00 | 578.00 | 578.00 | 579.00 | 275.00 | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.11M | 0.96M | 1.87M | 3.71M | 0.35M | 0.02M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | -0.08M | 0.51M | -0.08M | -0.01M | -0.53M | 0.37M | 1.19M | 0.35M | -0.15M | -0.28M | 0.02M | -1.01M | 3.26M | 2.44M | 2.00M | 0.73M | 3.60M | -2.67M | -1.57M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.26M | 2.51M | -1.80M | -0.04M | 0.10M | -0.71M | -0.02M | 0.22M | 0.91M | 0.27M | -0.60M | 0.40M | -0.00M | 6.23M | 2.54M | -0.26M | -4.33M | -0.20M | 0.51M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.06M | -0.06M | -0.06M | -0.05M | -0.07M | 0.02M | -0.02M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.99M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.00M | | | | | | | | | | | | | | | | | -4.40M | -0.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -70.90M | 18.37M | | | | | | | | 13.77M | | | | 0.08M | 2.57M | 3.47M | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 2.00M | | 9.32M | 3.68M | 13.31M | 6.06M | 6.18M | 6.20M | 13.31M | 7.65M | 17.12M | 9.19M | 9.78M | 0.50M | 5.14M | 5.55M | 11.50M | 11.32M | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 2.57M | 3.47M | 10.47M | 15.79M | 20.88M | -0.06M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.80M | | | | | | | | 13.80M | -687.00 | | | | -3.75M | 2.57M | 3.47M | 11.47M | 15.79M | 20.88M | -1.23M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.97M | -45.59M | -4.65M | -9.67M | -7.71M | -6.33M | -4.82M | -7.82M | 4.22M | -6.80M | -6.14M | -7.79M | 5.35M | -14.66M | -2.15M | -1.07M | 6.06M | -1.84M | 3.47M | -3.13M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.82M | -45.58M | -4.65M | -9.67M | -7.71M | -6.33M | -4.82M | -7.85M | -9.58M | -6.80M | -6.14M | -7.79M | -8.37M | -5.91M | -4.73M | -4.54M | -5.41M | -11.88M | -13.01M | -1.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.97M | -45.59M | -4.65M | -9.67M | -7.71M | -6.33M | -4.82M | -7.85M | 4.22M | -6.80M | -6.14M | -7.79M | -8.37M | -9.66M | -2.15M | -1.07M | 6.06M | 3.91M | 3.47M | -3.13M |