|
Net Income (Quarter)
|
1.58M | 4.16M | 5.95M | 3.80M | -2.15M | 2.60M | 1.58M | 2.21M | -16.27M | -3.30M | -3.09M | 15.73M | 4.49M | | 13.47M | -2.91M | -13.55M | 3.87M | 8.60M | -110.62M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | 0.05M | 0.05M | 0.06M | | 0.05M | 0.08M | -0.04M |
|
Share-based Compensation (Quarter)
|
0.28M | 2.82M | 3.05M | 2.12M | 1.55M | 0.96M | 0.67M | 0.30M | 1.15M | 2.05M | 1.12M | 1.04M | 0.13M | 2.52M | 1.93M | 1.43M | 1.10M | 3.66M | 2.49M | 2.81M |
|
Gains from Investment Securities (Quarter)
|
| -0.05M | 0.09M | 0.46M | -0.59M | | | -0.74 | 0.09M | | | | | | | 0.10M | 0.37M | | | -1.40M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | -0.27M | -0.87M | 5.58M | | -3.07M | 1.61M | -6.94M |
|
Change in Account Payables (Quarter)
|
0.76M | | | 0.06M | -0.01M | 0.01M | 0.08M | -0.04M | 0.85M | 0.16M | 0.01M | -0.07M | -2.79M | -0.82M | 0.05M | 0.14M | | | | |
|
Change in Accured Expenses (Quarter)
|
0.67M | 1.76M | -1.53M | 4.76M | 2.02M | 2.90M | 0.40M | 2.89M | -5.13M | 0.48M | 1.53M | -3.68M | | -0.80M | -0.42M | 2.50M | | | | |
|
Change in Taxes (Quarter)
|
0.01M | -1.41M | 6.04M | -11.80M | 16.46M | 0.81M | -0.53M | 0.77M | -4.27M | -1.33M | -0.28M | -0.80M | | 0.90M | -0.34M | 4.20M | | 207.10M | -64.93M | 222.29M |
|
Other Working Capital Changes (Quarter)
|
-0.03M | 0.46M | -1.16M | -0.39M | 3.26M | -0.01M | 0.40M | -0.08M | -0.55M | 0.29M | 0.41M | 0.60M | -0.59M | 0.55M | 0.15M | -1.74M | | | | |
|
Cash from Operations (Quarter)
|
-9.80M | 1.49M | 8.70M | 0.34M | 0.78M | 3.72M | 1.80M | 5.53M | -19.91M | 2.87M | 2.74M | 1.46M | -17.71M | -1.94M | -2.84M | 3.09M | -3.41M | -2.66M | -1.30M | -6.34M |
|
Amortizatization of Intangibles (Quarter)
|
0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.04M | 0.05M | 0.05M | 0.06M | 0.05M | 0.08M | 0.04M | 0.08M | 0.05M | 0.05M | 0.06M | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | 0.05M | 0.05M | 0.06M | | 0.05M | 0.08M | -0.04M |
|
Capital Expenditures (Quarter)
|
0.03M | 0.02M | 0.05M | 0.03M | 0.12M | 0.13M | 0.05M | 0.03M | 0.01M | 0.10M | 0.13M | 0.05M | 0.09M | -5.41M | -1.63M | -8.46M | | -5.52M | -9.39M | -15.23M |
|
Cash from Investing Activities (Quarter)
|
-15.15M | 9.88M | 12.22M | 6.87M | 8.91M | 11.35M | -26.76M | -6.00M | -40.03M | 6.27M | -2.75M | 8.91M | -8.68M | -5.55M | -1.63M | -8.46M | -12.92M | -5.53M | -69.68M | -55.74M |
|
Other financing activities (Quarter)
|
| 0.31M | 0.06M | 0.08M | | | | | 0.08M | | | 0.02M | | 1.81M | 1.85M | 0.17M | | 2.75M | 2.79M | 2.55M |
|
Cash from Financing Activities (Quarter)
|
0.74M | 57.46M | 0.13M | 0.39M | 1.19M | | | | 31.41M | 0.01M | 0.01M | 0.77M | 24.10M | 10.37M | 64.45M | 9.98M | 20.67M | 119.88M | 2.57M | 293.93M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | 1.50M | | 116.93M | -0.22M | |
|
Exchange Rate Effect (Quarter)
|
-3.32M | 61.88M | -20.79M | -6.39M | -8.93M | 8.64M | -6.59M | 12.32M | -11.83M | 0.61M | 5.56M | 8.92M | -12.91M | -1.41M | 7.18M | 6.50M | 0.23M | -1.10M | 3.48M | -9.56M |
|
Change in Cash (Quarter)
|
-3.32M | 46.09M | -20.79M | -6.82M | -8.50M | 15.06M | 6.59M | -29.38M | -4.71M | -8.84M | 5.56M | 9.24M | 11.76M | 1.48M | 60.79M | 2.49M | 7.02M | 110.58M | -64.93M | 222.29M |
|
Beginning Cash Balance (Quarter)
|
| 15.79M | | | | 23.70M | | | | 9.45M | | | | 27.42M | | | | 96.52M | 95.60M | 95.56M |
|
Free Cash Flow (Quarter)
|
-9.83M | 1.46M | 8.65M | 0.30M | 0.66M | 3.59M | 1.75M | 5.50M | -19.92M | 2.77M | 2.61M | 1.41M | -17.79M | 3.48M | -1.21M | 11.56M | -3.41M | 2.85M | 8.09M | 8.89M |
|
Net Cash Flow (Quarter)
|
-24.21M | 68.83M | 21.05M | 7.60M | 10.87M | 15.06M | -24.97M | -0.47M | -28.53M | 9.15M | -736.76 | 11.14M | -2.29M | 2.88M | 59.98M | 4.61M | 4.34M | 111.68M | -68.42M | 231.85M |