|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.42M | -0.78M | -0.49M | -0.80M | -0.46M | -0.90M | -0.62M | -0.49M | -0.81M | -0.75M | -0.35M | -0.58M | -0.53M | -0.36M | -0.35M | -0.43M | -54.07M | -4.07M | -4.84M | -3.09M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 523.00 | 526.00 | 509.00 | 504.00 | 490.00 | 490.00 | 473.00 | 422.00 | 450.00 | 320.00 | 134.00 | 114.00 | 49.00 | | | | | | 125.00 | 229.00 |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.06M | 0.13M | 0.02M | 0.02M | -0.15M | | 0.00M | | | | | | | | | | -46.73M | 3.02M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.59M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | | | | | | | | 0.00M | 160.00 | 639.00 | 0.00M | 0.00M | 0.00M | 937.00 | | 0.00M | 937.00 |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.47M | -0.24M | -0.49M | -0.22M | -0.31M | -0.41M | -0.51M | -0.23M | -0.19M | -0.18M | -0.33M | -0.24M | -0.10M | -0.26M | -0.24M | 0.02M | -0.16M | -0.03M | -1.94M | -1.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | -0.09M | 0.01M | 0.01M | 0.43M | 0.03M | 0.05M | 0.05M | 0.44M | -0.09M | 0.08M | 0.08M | 0.56M | 0.06M | 0.08M | 0.01M | -0.15M | 0.15M | 0.01M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 523.00 | 526.00 | 509.00 | 504.00 | 490.00 | 490.00 | 473.00 | 422.00 | 450.00 | 320.00 | 134.00 | 114.00 | 49.00 | | | | | | 125.00 | 229.00 |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 295.00 | -0.00M | 0.00M | -0.00M | 460.00 | 523.00 | 0.00M | -0.00M | -455.00 | -132.00 | 0.00M | 0.00M | -0.00M | 251.00 | -0.00M | 0.00M | 0.00M | 0.00M | 0.01M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.07M | -0.14M | 0.09M | 0.02M | 0.05M | 0.05M | -0.04M | 0.02M | 0.05M | 0.15M | 0.02M | 0.07M | -58.00 | -0.02M | 0.12M | 0.02M | 0.07M | -0.19M | -0.12M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 449.00 | 0.01M | 0.00M | 0.03M | -0.01M | 0.01M | 0.02M | 0.20M | -0.05M | 0.02M | 0.08M | -0.06M | 0.01M | 0.02M | 0.03M | 0.29M | -0.09M | 0.01M | -0.37M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.01M | -0.00M | -0.01M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | 0.00M | -0.01M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.25M | 0.28M | 0.10M | 0.10M | 0.15M | 0.10M | 0.10M | | 0.10M | 0.11M | 0.00M | 0.03M | | | | | | 0.01M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | 0.16M | 0.25M | 0.23M | 0.12M | 0.35M | 0.05M | 0.19M | | 0.22M | -0.05M | 0.02M | 0.00M | 0.06M | 0.01M | 0.02M | 0.02M | 0.10M | -0.03M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | | 0.14M | | -0.14M | 0.14M | 0.20M | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00 | 0.06 | 39.00 | 59.00 | 59.00 | 0.06 | 59.00 | 59.00 | 59.00 | 0.00 | 0.06 | 0.06 | 0.06 | 0.00 | | | | 0.00 | 0.00 | 0.00 |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.02M | | | | 0.23M | 0.09M | 0.20M | 0.01M | | | | | 3.31M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.25M | 0.43M | 0.35M | 0.33M | 0.37M | 0.49M | 0.25M | 0.27M | 0.10M | 0.35M | 0.27M | 0.07M | 0.25M | 0.22M | 0.05M | 0.21M | 0.01M | 2.53M | 0.97M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.03M | 0.10M | -0.10M | 0.05M | -0.09M | 0.03M | -0.02M | -0.01M | -0.01M | -0.02M | 0.03M | -0.03M | 0.02M | 0.01M | -0.07M | -0.02M | -0.02M | 0.01M | -0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | 0.04M | 0.03M | 0.06M | -0.13M | 0.02M | 0.01M | 0.07M | -0.08M | -0.00M | 0.07M | -0.07M | 0.01M | -0.01M | 0.01M | 0.04M | -0.04M | 0.59M | -0.04M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.47M | -0.24M | -0.49M | -0.22M | -0.31M | -0.41M | -0.51M | -0.23M | -0.19M | -0.18M | -0.33M | -0.24M | -0.10M | -0.26M | -0.24M | 0.02M | -0.16M | -0.03M | -1.94M | -1.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.01M | -0.05M | 0.13M | 0.01M | -0.04M | -0.02M | 0.02M | 0.08M | -0.08M | 0.02M | 0.04M | -0.04M | -0.01M | -0.02M | 0.07M | 0.05M | -0.02M | 0.59M | -0.04M |