|
Net Income (Quarter)
|
| -834.00 | 2.69M | 1.65M | -2.30M | -1.47M | -3.69M | -32.53M | 4.78M | -11.90M | -10.01M | 3.29M | -10.37M | -13.63M | -6.78M | -9.84M | -6.80M | -7.03M | -11.07M |
|
Depreciation and Depletion (Quarter)
|
| | | | 0.19M | 0.20M | 0.26M | 0.24M | 0.30M | 0.30M | 0.32M | 0.33M | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | 0.29M | 0.43M | 0.44M | 1.31M | 4.49M | 0.95M | 0.95M | 0.32M | 0.27M | 0.24M | 0.26M | 0.26M | 0.22M | 0.19M | 0.17M |
|
Deferred Taxes (Quarter)
|
| | | | -0.53M | -0.29M | -0.89M | 1.25M | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | 0.46M | 0.46M | 0.46M | 0.07M | 0.10M | 0.11M | 0.11M | 0.01M | 0.00M | 0.09M | 0.11M |
|
Gains from Investment Securities (Quarter)
|
| | -4.07M | 0.43M | 3.63M | 0.60M | 0.64M | -0.21M | 4.32M | -0.80M | 0.14M | 0.00M | 1.22M | 1.98M | -4.88M | -25.34M | 0.16M | 0.00M | 0.14M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | 0.05M | 0.04M | 0.05M | -0.03M | 0.05M | -0.03M | 0.02M | -0.04M | 0.10M | -0.03M | 0.38M |
|
Non-cash Items (Quarter)
|
| | | 6.55M | 6.38M | 5.84M | 5.22M | 11.55M | -8.61M | 1.52M | | -4.29M | 6.97M | 0.18M | 0.06M | 7.34M | 2.29M | 3.68M | 7.69M |
|
Cash from Operations (Quarter)
|
-0.08M | 0.08M | -0.46M | -13.11M | -11.11M | -8.80M | -4.80M | -20.98M | -3.84M | -1.80M | -11.09M | -0.98M | -3.40M | -4.02M | 2.73M | -2.50M | -4.51M | -3.35M | -3.38M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | 0.61M | 0.58M | 0.59M | 0.04M | 0.22M | 0.38M | 0.39M | 0.18M | 0.42M | 2.01M | 1.58M | 0.97M | 0.66M | 0.67M | 3.92M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | 1.24M | 1.27M | 1.23M | 2.39M | 1.26M | 3.32M | 2.01M | 9.35M | 3.58M | 3.73M | 3.93M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | 0.19M | 0.20M | 0.26M | 0.24M | 0.30M | 0.30M | 0.32M | 0.33M | 0.33M | 0.33M | 0.33M | 0.38M | 0.86M | 0.49M | 0.46M |
|
Change in Receivables (Quarter)
|
| | | | 1.22M | 2.66M | -0.84M | -2.27M | 1.58M | -0.76M | 2.22M | -2.73M | 0.66M | 0.59M | 0.88M | -1.35M | 1.92M | -0.69M | 1.24M |
|
Change in Inventory (Quarter)
|
| | | | 5.95M | 9.20M | -2.78M | 10.37M | 1.97M | -7.61M | -2.29M | -3.47M | -5.20M | -4.92M | -4.64M | -2.30M | 0.01M | -0.68M | 1.67M |
|
Change in Account Payables (Quarter)
|
| | | 0.02M | 0.03M | 0.01M | 0.94M | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | 8.90M | -4.12M | 4.94M | -4.74M | 8.34M | 6.46M | -0.19M | -5.93M | -3.87M | 0.08M | -1.97M | 0.92M | -4.40M | 3.38M | -2.47M | 2.88M |
|
Change in Taxes (Quarter)
|
| | | -0.68M | -0.01M | -0.96M | 0.05M | -0.23M | | | | 0.01M | 0.17M | | | 0.04M | -0.00M | | |
|
Other Working Capital Changes (Quarter)
|
| | | -0.42M | 0.29M | -0.48M | 2.30M | -0.65M | 0.13M | -0.16M | 0.01M | -0.13M | 0.07M | -0.07M | -0.67M | 1.37M | -0.05M | -1.38M | 0.03M |
|
Capital Expenditures (Quarter)
|
| | | | 4.52M | 0.29M | 1.25M | -5.65M | 0.35M | 2.22M | -2.52M | 0.04M | 0.82M | 1.46M | 0.18M | 0.28M | 0.78M | 0.84M | -1.60M |
|
Cash from Investing Activities (Quarter)
|
| | | 125.49M | -4.52M | -0.29M | -1.25M | -0.76M | -0.59M | -1.98M | -3.94M | -0.38M | -0.82M | -0.51M | -0.37M | -1.04M | -0.78M | -0.84M | -0.19M |
|
Other financing activities (Quarter)
|
| | 0.42M | 5.70M | | | | 4.03M | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
0.12M | -0.13M | 129.73M | -90.81M | 0.11M | 0.09M | 15.51M | 25.97M | 2.44M | 20.94M | -4.69M | 0.83M | | | 0.96M | 0.36M | 3.24M | 4.13M | 4.67M |
|
Change in Cash (Quarter)
|
0.05M | -0.06M | 0.87M | 21.56M | -15.52M | -9.01M | 9.46M | 4.22M | -1.99M | 17.16M | -19.72M | -0.52M | -4.21M | -3.80M | 3.32M | -3.17M | -2.05M | -0.07M | 1.10M |
|
Free Cash Flow (Quarter)
|
-0.08M | 0.08M | -0.46M | -13.11M | -15.63M | -9.10M | -6.04M | -15.34M | -4.19M | -4.02M | -8.57M | -1.02M | -4.21M | -5.48M | 2.54M | -2.77M | -5.29M | -4.20M | -1.77M |
|
Net Cash Flow (Quarter)
|
0.05M | -0.06M | 129.27M | 21.56M | -15.52M | -9.01M | 9.46M | 4.22M | -1.99M | 17.16M | -19.72M | -0.52M | -4.21M | -4.52M | 3.32M | -3.17M | -2.05M | -0.07M | 1.10M |