|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.66M | -24.71M | -19.11M | -18.45M | -21.52M | -1.33M | -2.14M | -19.38M | -7.96M | -2.39M | -3.16M | -90.64M | -1.25M | -0.82M | -0.33M | 0.02M | 96.23M | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.11M | 0.11M | 0.13M | 0.15M | 0.14M | 0.11M | 0.08M | 0.08M | 0.08M | 0.07M | 0.06M | 0.06M | 0.05M | 0.04M | 0.03M | 0.01M | 0.01M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.75M | -21.56M | 7.37M | 0.48M | 38.98M | 24.34M | 0.37M | 2.04M | 1.87M | 1.49M | 0.48M | 0.01M | 0.01M | 0.04M | 0.18M | 0.01M | 0.01M | 0.07M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.44M | 0.01M | -1.80M | 0.55M | 0.04M | 0.01M | 0.07M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.11M | 0.03M | 0.04M | 0.00M | -0.14M | -0.14M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 24.30M | | | -12.88M | 0.45M | 0.04M | | | | 40.59M | | | | | 0.22M | | -0.22M | 0.07M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.42M | 1.67M | -6.47M | -13.31M | 5.85M | -7.21M | 3.37M | -1.67M | -14.73M | -5.87M | -2.51M | -1.97M | -3.20M | -2.35M | -8.57M | 3.66M | 10.31M | 12.16M | 13.12M | 1.96M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 17.21M | 6.52M | 0.66M | 0.27M | 18.89M | | 0.93M | 0.71M | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.20M | 0.54M | 0.06M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.82M | 0.11M | 0.13M | 0.15M | -0.40M | 0.11M | 0.08M | 0.08M | 0.08M | 0.07M | 0.06M | 0.06M | 0.05M | 0.04M | 0.03M | 0.01M | 0.01M | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.46M | 4.55M | 3.71M | -1.59M | 1.68M | 1.30M | 0.65M | -10.30M | 8.09M | 6.43M | 7.39M | -12.03M | -8.43M | 3.41M | 6.57M | 0.45M | 8.73M | -13.88M | -3.54M | -4.09M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.92M | 1.21M | 2.54M | -4.91M | 5.25M | -7.99M | 1.12M | 2.60M | -1.85M | -2.46M | -0.94M | -0.10M | -3.54M | -0.53M | 0.44M | -1.33M | -1.93M | -1.37M | -0.32M | 1.39M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | 3.85M | 1.91M | -7.44M | 0.31M | 3.74M | 0.39M | -2.14M | 1.34M | 2.47M | 1.78M | 44.33M | -3.18M | -6.09M | -5.38M | -0.19M | -45.16M | -7.65M | -0.08M | -1.98M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.43M | -3.98M | -0.13M | 0.22M | -0.49M | -1.84M | -0.17M | 7.60M | -0.27M | -4.86M | -0.31M | 0.42M | -1.47M | 0.12M | -0.92M | -0.07M | -0.12M | 1.36M | -2.90M | 0.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 2.90M | -2.64M | -0.05M | 0.43M | 3.61M | -3.71M | 1.19M | -1.20M | 2.98M | 0.81M | 0.71M | -0.94M | -0.42M | 5.77M | 1.62M | 1.93M | -3.56M | 0.01M | -0.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.72M | 0.30M | 0.59M | | -2.36M | 0.85M | 25.00M | 0.50M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.24M | -1.46M | -2.47M | -1.65M | -8.54M | -2.12M | -26.27M | -1.69M | -0.94M | -0.83M | 0.26M | -0.71M | -0.80M | -1.31M | -2.36M | -1.62M | -1.93M | -3.75M | -2.30M | -1.07M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.06M | | | | 11.50M | | | | 12.00M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.86M | 1.30M | 10.06M | 28.09M | -4.95M | 7.80M | 23.47M | 5.45M | 5.20M | 8.00M | 4.25M | -2.60M | 6.08M | 3.34M | 9.51M | -3.50M | -4.51M | -2.66M | -13.00M | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | 1.50M | 1.12M | 13.13M | -7.64M | -1.54M | 0.57M | 2.09M | -10.47M | 1.30M | 1.99M | -5.28M | 2.08M | -0.31M | -1.41M | -1.46M | 3.87M | 5.75M | -2.19M | 0.89M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.45M | -1.23M | -3.83M | -13.26M | 5.42M | -10.82M | 7.08M | -2.86M | -13.53M | -8.84M | -3.31M | -2.68M | -2.25M | -1.93M | -14.34M | 2.04M | 8.38M | 15.72M | 13.10M | 1.97M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | 1.50M | 1.12M | 13.13M | -7.64M | -1.54M | 0.57M | 2.09M | -10.47M | 1.30M | 1.99M | -5.28M | 2.08M | -0.31M | -1.41M | -1.46M | 3.87M | 5.75M | -2.19M | 0.89M |