|
Net Income
|
-27.67M | -29.82M | -33.12M | -37.71M | -35.62M | -19.92M | -18.62M | -21.89M | -22.95M | -18.79M | -18.04M | -27.89M | -34.86M | 5.06M | -19.26M | -82.15M | 43.09M | -15.86M | -31.54M |
|
Depreciation and Depletion
|
0.74M | 0.80M | 0.80M | 0.72M | 0.70M | 0.60M | 0.50M | 0.51M | 0.50M | 0.40M | 0.30M | 0.40M | 0.30M | 0.30M | 0.30M | 0.23M | 0.20M | 0.30M | 0.20M |
|
Share-based Compensation
|
2.76M | 3.45M | 3.59M | 3.65M | 3.79M | 3.99M | 3.49M | 3.42M | 3.66M | 3.20M | 3.21M | 2.58M | 2.65M | 2.06M | 2.04M | 1.71M | 0.96M | 1.16M | 1.47M |
|
Gains from Sales and Divestitures
|
0.10M | 0.18M | 0.25M | 0.32M | 0.07M | 0.09M | 0.09M | 0.09M | | | | | 0.00M | 0.00M | 0.00M | | | | |
|
Gains from Investment Securities
|
0.18M | | | 2.19M | 0.03M | | | -0.03M | 0.02M | | | 1.07M | 14.37M | | | 62.13M | -61.49M | -1.68M | 4.21M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | 0.70M | | | | | | | | | |
|
Non-cash Items
|
0.75M | 1.09M | 24.53M | 16.76M | 2.19M | 0.20M | 3.20M | 3.73M | 4.46M | 4.86M | 5.47M | 6.05M | 3.08M | 3.44M | 0.15M | 0.17M | 0.25M | 0.31M | 0.40M |
|
Cash from Operations
|
-29.80M | -23.02M | -25.37M | -37.48M | -20.43M | -25.04M | -17.14M | -16.78M | -22.39M | -13.62M | -20.34M | -22.66M | -22.75M | -19.49M | -20.10M | -18.40M | -20.91M | -15.50M | -24.34M |
|
Amortizatization of Intangibles
|
0.13M | 0.15M | 0.19M | 0.28M | 0.31M | 0.32M | 0.37M | 0.38M | 0.39M | 0.36M | 0.37M | 0.38M | 0.39M | 0.54M | 0.47M | 0.37M | 0.32M | 0.72M | 0.71M |
|
Depreciation & Amortization (CF)
|
0.74M | 0.80M | 0.80M | 0.72M | 0.70M | 0.60M | 0.50M | 0.51M | 0.50M | 0.40M | 0.30M | 0.40M | 0.30M | 0.30M | 0.30M | 0.23M | 0.20M | 0.30M | 0.20M |
|
Change in Account Payables
|
-0.50M | -1.33M | 1.12M | 0.40M | 0.74M | -0.99M | 0.17M | 1.81M | -1.92M | 0.42M | -0.30M | -0.42M | 0.33M | 3.98M | -4.08M | -0.17M | 1.73M | -0.40M | 0.75M |
|
Change in Accured Expenses
|
-4.24M | 6.10M | 4.00M | 3.88M | -6.07M | -6.35M | 0.90M | 2.39M | -0.94M | -1.26M | -1.46M | 4.58M | -4.80M | 0.02M | 2.10M | 1.29M | -4.76M | 1.41M | 1.40M |
|
Other Working Capital Changes
|
-0.91M | -1.54M | -1.54M | 12.06M | 12.44M | -3.69M | -14.91M | 0.57M | -2.32M | -2.32M | -2.01M | -1.49M | -0.64M | -0.63M | -0.70M | -0.71M | -0.50M | -1.00M | -0.80M |
|
Capital Expenditures
|
0.31M | 0.15M | 0.10M | 0.34M | 0.52M | 0.33M | 0.00M | 0.09M | 0.01M | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
10.00M | | 3.00M | 10.00M | | | 37.45M | 36.22M | 20.00M | 25.00M | 0.01M | | | | 30.00M | 20.00M | 20.00M | | 70.00M |
|
Cash from Investing Activities
|
9.69M | 9.85M | -0.04M | -16.48M | -60.40M | -9.98M | 32.48M | 11.60M | 19.99M | 25.00M | -0.01M | -0.01M | -88.64M | 39.99M | 10.40M | 19.97M | -44.07M | -39.42M | 47.68M |
|
Cash from Financing Activities
|
0.08M | 0.10M | 77.95M | 0.55M | -0.02M | 0.08M | -0.02M | 0.12M | -0.00M | 0.41M | -0.02M | 87.94M | -0.02M | 0.28M | -0.00M | 0.10M | 101.74M | -0.18M | -0.05M |
|
Change in Cash
|
-20.02M | -13.07M | 52.54M | -53.41M | -80.86M | -34.93M | 15.33M | -5.06M | -2.40M | 11.80M | -20.37M | 65.27M | -111.41M | 20.78M | -9.71M | 1.67M | 36.77M | -55.10M | 23.29M |
|
Free Cash Flow
|
-30.10M | -23.17M | -25.46M | -37.82M | -20.95M | -25.37M | -17.14M | -16.87M | -22.39M | -13.62M | -20.34M | -22.66M | -22.75M | -19.49M | -20.10M | -18.40M | -20.91M | -15.50M | -24.34M |
|
Net Cash Flow
|
-20.02M | -13.07M | 52.54M | -53.41M | -80.86M | -34.93M | 15.33M | -5.06M | -2.40M | 11.80M | -20.37M | 65.27M | -111.41M | 20.78M | -9.71M | 1.67M | 36.77M | -55.10M | 23.29M |