|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.21M | -15.79M | -43.45M | -32.10M | -18.66M | -11.01M | -13.11M | -20.99M | -11.35M | -12.70M | -13.32M | -16.32M | 7.41M | -30.27M | -8.61M | -12.03M | 124.34M | -5.16M | -35.33M | -17.07M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | | | | 0.70M | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.43M | 2.54M | 2.00M | 0.86M | 0.72M | 0.63M | 0.83M | 0.77M | 0.93M | 1.56M | -2.83M | 1.55M | 1.32M | 1.80M | 1.96M | 2.70M | 2.83M | 2.69M | 5.48M | 1.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | -4.20M | -3.05M | -5.39M | -2.27M | 8.63M | 1.10M | 4.23M | 17.30M | -24.93M | 15.16M | -6.78M | -7.25M | 5.39M | -2.76M | -1.52M | -5.39M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | -0.04M | -0.21M | 0.04M | 0.10M | -1.17M | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.49M | -10.33M | -30.26M | -13.69M | -9.01M | -6.79M | -13.99M | -11.74M | -10.28M | -5.75M | -9.23M | -14.54M | -12.68M | -12.23M | -16.56M | -18.40M | -18.78M | -21.19M | -17.95M | -19.80M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.13M | 0.08M | 0.09M | 0.03M | 0.17M | 0.12M | -0.04M | -0.21M | 0.23M | 0.06M | 0.01M | -0.12M | -0.22M | -0.46M | 0.17M | 0.09M | -0.69M | -0.01M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.28M | 0.39M | 0.30M | 0.60M | 0.30M | 0.28M | 0.23M | 0.22M | 0.23M | 0.23M | 0.23M | 0.20M | 0.23M | 0.24M | 0.28M | 0.22M | 0.28M | 0.23M | 0.18M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.80M | 0.81M | 0.81M | 0.77M | 0.78M | 0.73M | 0.66M | 0.61M | 0.52M | 0.49M | 0.49M | 0.49M | 0.49M | 0.54M | 0.53M | 0.54M | 0.61M | 0.86M | 0.69M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | 1.00M | -1.00M | | | | | | | | | | | | | | 0.05M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16M | 0.64M | 0.56M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 0.67M | -20.00M | -0.30M | | | | | | | | | | | | | | | | 7.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.95M | 0.52M | 5.28M | -4.39M | 0.70M | -1.44M | 4.83M | 0.00M | | 0.76M | 1.28M | -1.69M | 1.57M | -0.08M | 0.22M | -2.38M | 2.32M | | -0.02M | -7.32M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 15.40M | -15.17M | -0.21M | -0.13M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | -0.31M | -0.28M | -0.29M | -0.31M | -0.28M | -0.35M | -0.37M | -0.36M | -0.30M | -0.38M | 0.47M | -0.18M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | -0.48M | -0.02M | 0.10M | | -0.25M | 0.28M | 0.06M | 0.01M | 0.03M | 0.14M | 0.72M | 0.71M | 0.40M | -2.02M | -0.04M | 1.40M | 5.46M | -6.14M | 0.94M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.14M | | | 0.01M | 0.02M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.98M | 27.16M | 16.25M | 8.66M | 24.07M | 10.97M | 8.94M | 10.39M | 11.26M | 15.36M | 14.97M | 22.25M | 17.11M | 50.87M | 29.96M | 54.26M | 26.28M | 38.24M | 33.59M | 24.90M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.92M | 26.76M | 8.00M | 1.07M | -1.40M | 1.65M | -25.29M | 2.21M | 5.21M | -18.74M | 11.53M | -7.82M | -44.13M | -6.17M | 18.88M | 4.21M | 155.89M | -64.63M | 9.55M | 4.96M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.14M | | | | | | | | | 0.00M | | | | | | | | 3.60M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | | | | 0.24M | | | | 0.18M | 0.18M | 0.15M | 0.18M | 0.18M | 0.53M | 0.18M | 0.17M | 0.18M | 0.18M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.46M | 0.03M | 0.35M | | | -18.28M | 28.41M | | | | 7.79M | 6.42M | 3.54M | | 5.51M | 6.80M | 10.50M | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48M | 0.17M | 16.33M | | | 4.19M | 42.77M | -0.00M | 6.62M | 22.98M | 7.47M | 25.44M | 73.68M | -0.30M | 5.31M | 6.77M | 10.49M | 5.16M | 3.61M | -2.22M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.91M | 16.60M | -5.93M | -12.61M | -14.19M | -0.95M | 3.48M | -9.54M | 1.54M | -1.51M | 9.76M | 3.08M | 16.87M | -18.70M | 7.63M | -7.42M | 147.60M | -80.65M | -4.79M | -17.06M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.97M | -9.86M | -30.24M | -13.79M | -9.01M | -6.54M | -14.27M | -11.80M | -10.29M | -5.78M | -9.37M | -15.26M | -13.39M | -12.64M | -14.54M | -18.36M | -20.19M | -26.64M | -11.82M | -20.74M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.91M | 16.60M | -5.93M | -12.61M | -10.41M | -0.95M | 3.48M | -9.54M | 1.54M | -1.51M | 9.76M | 3.08M | 16.87M | -18.70M | 7.63M | -7.42M | 147.60M | -80.65M | -4.79M | -17.06M |