|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.12M | -3.26M | -5.06M | -5.39M | -11.64M | -12.66M | -3.20M | -3.89M | -8.74M | -7.36M | -4.69M | -10.00M | -13.01M | -5.01M | -10.51M | -10.88M | -1.76M | -6.01M | -26.89M | -6.73M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.69M | 0.70M | 0.71M | 0.73M | 0.73M | 0.43M | 0.44M | 0.43M | 0.43M | 0.39M | 0.43M | 0.43M | 0.44M | 0.44M | 0.44M | 0.44M | 0.43M | 0.38M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 1.13M | 4.89M | 1.45M | 1.45M | 1.13M | 1.04M | 0.70M | 0.91M | 0.95M | -2.57M | 0.06M | 0.38M | 0.36M | 0.63M | 3.33M | 98.00M | 150.00M | 0.16M | 0.17M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 1.16M | 0.85M | -2.34M | -0.02M | 0.01M | | -0.14M | -0.03M | -0.22M | | -0.03M | -0.09M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.80M | -3.40M | -1.76M | -5.12M | -5.39M | -1.15M | -3.16M | -4.81M | -9.00M | -1.49M | -3.43M | -7.20M | -11.38M | -5.84M | -6.54M | -6.72M | -5.99M | -4.26M | -22.95M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.69M | 0.70M | 0.71M | 0.73M | 0.73M | 0.43M | 0.44M | 0.43M | 0.43M | 0.39M | 0.43M | 0.43M | 0.44M | 0.44M | 0.44M | 0.44M | 0.43M | 0.38M | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.66M | 0.02M | -0.04M | 0.50M | -0.50M | 1.53M | -1.53M | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | -0.65M | 1.17M | -0.81M | 1.03M | -0.96M | 1.10M | -1.06M | 0.44M | -0.32M | 1.03M | 0.01M | -0.82M | -0.20M | 0.65M | -1.12M | 0.33M | -0.39M | 0.49M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | -0.04M | -0.27M | 0.19M | 4.02M | -3.60M | -0.39M | 0.60M | 0.43M | 1.03M | -0.17M | 0.69M | 1.15M | -0.86M | -1.86M | 1.67M | -1.89M | 0.01M | 3.90M | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 0.49M | -1.12M | 0.00M | 0.27M | 0.04M | -0.16M | 0.02M | -0.03M | 0.18M | -0.05M | 0.03M | 0.03M | -0.06M | -0.02M | 0.03M | 0.03M | 0.10M | -0.08M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.19M | 0.70M | -2.96M | 0.07M | 0.10M | 0.29M | -0.43M | 0.01M | 0.20M | 0.03M | -0.23M | 0.08M | 0.80M | -0.88M | 0.06M | 0.09M | 0.05M | 0.11M | -0.26M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.71M | -0.70M | -0.48M | -0.16M | -0.08M | -59.74M | -3.91M | -0.01M | -0.21M | 61.83M | -0.12M | -0.26M | -0.63M | -0.34M | -0.08M | -0.09M | -0.05M | -0.11M | -0.03M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.98M | 2.96M | 0.03M | | | | | | | 0.01M | | 0.06M | 0.05M | 0.06M | 0.03M | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | | | | -10.00M | | | 9.75M | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.63M | 4.67M | 4.66M | 4.64M | 4.71M | 4.67M | 4.56M | 5.17M | 5.07M | 5.06M | 5.04M | 4.43M | 4.60M | 4.51M | 4.33M | 5.30M | 5.35M | 5.23M | 5.47M | 5.38M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.98M | -72.04M | 0.03M | | | | | | -0.01M | 0.01M | | 10.05M | 0.05M | 0.06M | 0.28M | -10.25M | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | -0.24M | 0.31M | 0.12M | -0.56M | -4.33M | 3.81M | -0.01M | 0.13M | -1.54M | 1.38M | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.38M | -76.38M | -1.89M | -5.16M | -6.03M | -65.22M | -3.26M | -4.82M | -9.09M | 58.80M | -2.17M | 1.02M | -12.51M | -5.41M | -10.44M | -16.78M | -2.96M | -5.57M | -21.82M | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.60M | -4.10M | 1.20M | -5.19M | -5.49M | -1.44M | -2.73M | -4.82M | -9.20M | -1.52M | -3.21M | -7.28M | -12.18M | -4.97M | -6.60M | -6.81M | -6.04M | -4.37M | -22.70M | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.06M | -76.14M | -2.20M | -5.28M | -5.47M | -60.89M | -7.07M | -4.81M | -9.22M | 60.34M | -3.55M | 2.60M | -11.96M | -6.12M | -6.34M | -17.06M | -6.04M | -4.37M | -22.99M | |