|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.76M | -0.15M | -5.26M | -4.57M | -5.79M | 1.84M | -4.10M | -2.33M | -1.98M | -2.06M | -3.47M | -1.86M | -1.67M | -1.11M | -2.00M | -1.59M | -1.75M | -2.43M | -2.44M | -5.41M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,481.00M | 1,909.00M | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.74M | 0.90M | 0.61M | 0.63M | 0.57M | 0.46M | 0.33M | 0.29M | 0.10M | 0.52M | 0.18M | 0.10M | 0.10M | 0.10M | 0.08M | 0.10M | 0.20M | 0.37M | 0.40M | 0.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00 | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.12M | -0.36M | -3.21M | -0.42M | -3.03M | -5.63M | -1.79M | -1.57M | -1.81M | -1.43M | -1.41M | -1.66M | -0.86M | -0.98M | -1.52M | -2.38M | -1.70M | -1.70M | -2.10M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.08M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.02M | 0.03M | 0.03M | 0.03M | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.56M | -0.78M | 0.43M | -2.50M | 0.17M | -0.13M | 1.06M | -2.20M | -0.01M | 0.59M | 0.10M | 0.38M | -0.56M | -0.28M | 0.10M | 0.03M | -0.11M | 0.36M | -0.22M | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.59M | 0.51M | 0.29M | 1.57M | 2.46M | -3.44M | -0.94M | 0.29M | -0.22M | 0.31M | 0.10M | 0.21M | 0.22M | -0.52M | 0.03M | -0.89M | -0.26M | 0.40M | -0.33M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | -41.00 | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.00M | -0.00M | -0.00M | -0.00M | 41.00 | | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | | 11.96M | -11.96M | | | | 1.00 | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77M | | | 2.26M | | | 2.21M | | | | | | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -4.00 | 1.29M | -1.29M | | 11.96M | 3.03M | 20.00M | 0.83M | 0.48M | 0.32M | 0.28M | 0.14M | | 0.63M | 6.87M | | 0.22M | 3.50M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.22M | 1.23M | 10.40M | | -286.00 | 2.91M | 0.76M | 0.74M | 0.41M | 0.31M | 0.21M | 0.11M | -0.03M | 2.07M | 14.77M | | 0.19M | 3.36M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | -0.08M | 0.02M | 0.02M | -0.05M | -0.09M | 0.06M | 0.01M | 0.05M | -0.04M | 0.01M | -0.02M | -0.01M | -0.01M | -0.03M | -0.06M | 0.17M | -0.04M | -0.01M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.91M | -0.21M | -1.96M | 10.01M | -3.08M | -5.72M | 1.18M | -0.80M | -1.01M | -1.10M | -1.09M | -1.47M | -0.76M | -1.00M | 0.53M | 12.33M | -1.53M | -1.57M | 1.26M | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.12M | -0.35M | -3.21M | -0.42M | -3.03M | -5.63M | -1.79M | -1.57M | -1.81M | -1.43M | -1.41M | -1.66M | -0.86M | -0.98M | -1.52M | -2.38M | -1.70M | -1.70M | -2.10M | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.11M | -0.13M | -1.98M | 9.98M | -3.03M | -5.63M | 1.12M | -0.81M | -1.06M | -1.02M | -1.10M | -1.45M | -0.75M | -1.01M | 0.55M | 12.39M | -1.70M | -1.51M | 1.26M | |