|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.66M | -24.71M | -19.11M | -18.45M | -21.52M | -0.65M | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.02M | 0.43M | 8.80M | 7.37M | 5.17M | 0.41M | 6.57M | 6.43M | 0.26M | 0.26M | 2.08M | 1.45M | 0.31M | 0.26M | 0.29M | 0.18M | 0.15M | 0.08M | 0.07M | 0.06M |
|
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 |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | 1.06M | | | | | 1.07M | | | | 0.65M | | | | 0.40M | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | -0.76M | 5.52M | 0.56M | | -0.63M | 4.54M | 1.42M | 0.04M | -1.36M | 0.02M | 0.09M | 0.01M | 0.01M | -0.50M | 0.00M | 0.01M | 0.01M | -0.00M | -0.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.04M | | | 0.21M | 0.45M | 0.06M | | 0.07M | | 0.67M | 0.00M | 39.92M | | | | -0.22M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.31M | 54.26M | 0.00M | 1.93M | 43.34M | 1.26M | 13.52M | 13.94M | 7.18M | | 1.19M | | 0.45M | 0.45M | 1.01M | 0.52M | | | | |
|
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 | 0.53M | 0.57M | 0.66M | 0.27M | 0.28M | 25.36M | 0.93M | 1.58M | 0.60M | 6.52M | 4.87M | 1.51M | 1.47M | 2.31M | 2.12M | 1.11M | 1.44M | 2.41M | 1.94M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.07M | | | | | | | 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 | 0.47M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | -2.04M | -13.37M | -8.36M | 8.09M | -1.84M | -0.17M | 0.01M | 5.52M | -3.06M | -0.31M | -11.66M | 11.43M | -0.69M | -17.88M | 0.14M | 0.14M | -46.90M | 46.88M | -0.79M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.12M | 0.08M | 0.07M | 0.31M | 0.07M | 0.09M | | | | | | | 0.03M | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55M | 0.30M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | -0.19M | -0.07M | 0.36M | | | | | | | | | |
|
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 | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.51M | 1.55M | -6.54M | -13.38M | 5.54M | -7.28M | 3.29M | -1.67M | -14.73M | -5.87M | -2.51M | -1.97M | -3.20M | -2.37M | -8.57M | 3.66M | 10.31M | 12.16M | 13.12M | 1.96M |
|
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 |