|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | -0.01M | -15.81M | 4.62M | -22.54M | -22.00M | -29.88M | -30.88M | -32.40M | -49.88M | | | -29.90M | 0.12M | 88.41M | -28.21M | -0.03M | -26.86M | 0.05M | -20.24M | -21.36M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | 1.60M | 1.59M | | 1.68M | 1.66M | 1.57M | | 1.34M | 1.20M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | 2.53M | 4.28M | 1.11M | 0.20M | 1.35M | 14.78M | 0.01M | 5.02M | 5.56M | 4.91M | 0.14M | 6.00M | 1.60M | 3.77M | 0.10M | 2.90M | 2.50M | 3.10M | 1.30M | 1.44M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.82M | 0.33M | 0.65M | 0.66M | 0.41M | 0.72M | 0.56M | 0.77M | 0.75M | 0.76M | 0.78M | 0.79M | 0.81M | 0.82M | 0.84M | 0.83M | 0.68M | 1.03M | 0.74M | 0.76M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | -9.68M | -13.44M | 4.11M | -14.71M | -15.33M | -18.84M | -24.09M | -24.90M | -21.24M | -23.49M | -22.85M | -23.42M | -22.01M | -24.10M | -25.40M | -26.63M | -22.31M | -20.91M | -21.49M | -19.82M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 1.39M | 1.21M | 0.97M | 0.70M | 1.21M | 0.79M | 0.63M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.40M | 0.36M | 0.40M | 0.40M | 0.80M | 1.10M | 1.25M | 1.50M | 1.60M | 1.69M | 1.65M | 1.60M | 1.60M | 1.67M | 1.70M | 1.60M | 1.60M | 1.48M | 1.30M | 1.20M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | 2.31M | -1.94M | -0.61M | -0.57M | 1.74M | 1.15M | -2.33M | 0.71M | 1.40M | -1.46M | -0.21M | -0.57M | 0.73M | 1.15M | 0.63M | -1.12M | 1.21M | 0.31M | -1.80M | 0.66M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.28M | 1.97M | -1.50M | 3.06M | -0.71M | 4.99M | -0.25M | 0.27M | 0.02M | 0.71M | -1.77M | 0.98M | -0.33M | -0.89M | -2.20M | 1.63M | 0.54M | 1.93M | -1.15M | -0.75M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.06M | 2.55M | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | -3.06M | -5.28M | -4.80M | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | 2.47M | -2.63M | 2.63M | 1.84M | -5.40M | 0.00M | 1.92M | -1.25M | 3.66M | 0.14M | -0.09M | 0.63M | -0.82M | -0.08M | -0.10M | 0.48M | 1.37M | -0.01M | 0.04M | 0.07M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | -7.18M | -3.08M | -2.63M | -2.85M | -4.81M | -6.49M | -1.92M | -1.51M | -0.91M | -0.14M | -0.24M | -0.30M | -96.58M | -22.12M | -2.86M | 32.95M | 16.84M | -44.53M | 18.88M | 16.65M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.13M | 0.09M | 0.18M | 0.19M | -0.04M | 0.00M | -0.00M | 0.23M | 0.16M | 0.19M | 0.01M | 91.45M | | | 0.27M | -0.27M | 0.00M | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | 4.28M | 3.88M | 1.30M | 1.71M | 5.86M | 6.20M | 8.14M | 8.34M | 9.75M | 9.38M | 12.71M | 16.15M | 15.70M | 0.94M | 7.60M | 18.18M | 17.54M | 0.76M | 1.58M | 1.69M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | 94.38M | | | 43.36M | | | | | | 19.27M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.36M | 97.46M | -1.13M | 0.16M | 42.18M | 0.30M | -0.01M | 0.23M | -0.06M | 0.08M | 110.97M | 0.20M | | 0.14M | -0.10M | 0.27M | -0.15M | 75.23M | -0.07M | 0.06M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | -16.50M | 80.94M | 0.34M | -17.39M | 22.04M | -25.02M | -26.02M | -26.18M | -22.20M | -23.55M | 87.88M | -23.52M | -118.59M | -46.08M | -28.36M | 6.59M | -5.62M | 9.79M | -2.68M | -3.11M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | -12.15M | -10.82M | 1.47M | -16.54M | -9.93M | -18.84M | -26.01M | -23.65M | -24.90M | -23.62M | -22.76M | -24.05M | -21.19M | -24.02M | -25.30M | -27.11M | -23.68M | -20.90M | -21.53M | -19.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | -16.50M | 80.94M | 0.34M | -17.39M | 22.04M | -25.02M | -26.02M | -26.18M | -22.20M | -23.55M | 87.88M | -23.52M | -118.59M | -46.08M | -28.36M | 6.59M | -5.62M | 9.79M | -2.68M | -3.11M |