|
Net Income (Quarter)
|
| | -3.69M | -2.42M | -5.99M | -9.61M | -12.53M | -11.57M | -12.80M | -14.49M | -17.11M | -14.34M | -16.05M | -12.21M | -11.05M | -10.35M | -12.75M | -14.38M | -9.32M | -7.10M | -3.78M | |
|
Depreciation and Depletion (Quarter)
|
| | 3.60M | 3.60M | 3.60M | 3.80M | 4.40M | 4.00M | 4.80M | 4.90M | 5.00M | 5.30M | 5.50M | 5.50M | 5.45M | 5.51M | 5.43M | 4.91M | 5.25M | 3.10M | 3.29M | -12.74M |
|
Share-based Compensation (Quarter)
|
| | 0.91M | 1.25M | 1.45M | 2.02M | 3.83M | 0.10M | 0.20M | 4.04M | 5.83M | 0.20M | 0.20M | 6.51M | 5.53M | 0.90M | 0.10M | 9.13M | 7.36M | 0.80M | 5.45M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | 0.90M | | | | |
|
Cash from Operations (Quarter)
|
| | 2.52M | 0.07M | 3.38M | -2.44M | -0.90M | -7.29M | -2.45M | -3.14M | -5.19M | -5.24M | -0.17M | 3.25M | 3.42M | 2.23M | 4.63M | 2.23M | 4.94M | 3.54M | 5.74M | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | 0.06M | 0.11M | 0.20M | 0.50M | 0.54M | 0.43M | -1.08M | -0.30M | 0.02M | -0.05M | 0.06M | -0.10M | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | 0.54M | 0.59M | 0.69M | 0.64M | 0.65M | 0.65M | 0.55M | 0.51M | 0.51M | 0.51M | 0.69M | 1.02M | 0.93M | 1.04M | 1.40M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | 4.01M | 3.97M | 4.06M | 4.28M | 4.86M | 4.50M | 5.33M | 5.46M | 5.73M | 6.13M | 6.47M | 6.58M | 6.91M | 7.03M | 7.33M | 7.06M | 7.76M | 5.47M | 6.04M | -12.74M |
|
Change in Receivables (Quarter)
|
| | 0.01M | -0.12M | 0.01M | 0.19M | -0.07M | 0.15M | 0.33M | 0.14M | -0.07M | 0.04M | 1.17M | -1.19M | 0.82M | 0.19M | 0.95M | -0.93M | -0.06M | 1.47M | 0.12M | |
|
Change in Account Payables (Quarter)
|
| | 0.33M | 0.12M | -0.70M | 0.76M | 0.46M | -1.22M | 0.62M | 1.76M | -0.05M | -0.20M | -0.35M | 0.30M | -0.46M | -0.29M | 0.36M | -0.16M | | | | |
|
Change in Accured Expenses (Quarter)
|
| | 0.09M | 0.45M | 0.65M | 1.12M | 1.63M | -2.49M | -0.04M | -0.07M | -0.56M | -1.03M | 1.23M | -1.06M | 0.02M | -1.04M | 1.47M | 0.49M | 0.20M | 0.24M | -0.43M | |
|
Change in Taxes (Quarter)
|
| | 0.02M | | | 0.24M | 0.45M | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | 0.03M | 0.78M | 0.60M | 1.73M | 0.15M | 0.06M | 0.02M | -1.24M | -0.47M | -0.47M | 0.07M | 1.31M | 0.57M | -0.42M | 0.66M | 0.54M | 1.10M | 0.62M | -0.03M | |
|
Capital Expenditures (Quarter)
|
| | 2.61M | 1.85M | 2.42M | 0.69M | 1.18M | 1.66M | 2.81M | 2.99M | 3.43M | 3.66M | 3.96M | 3.65M | 3.32M | 3.50M | 3.41M | 2.24M | 2.12M | 2.06M | 1.71M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | 0.01M | | | | 0.00M | -0.00M | | | | | 0.24M | 0.05M | | | | | 0.01M | 0.02M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | 12.00M | 49.00M | 27.00M | 23.50M | 15.00M | 18.88M | 10.49M | 9.76M | 16.77M | 4.88M | 14.29M | 14.77M | 4.12M | 3.46M | |
|
Cash from Investing Activities (Quarter)
|
| | -3.51M | -2.90M | -3.48M | -1.30M | -81.48M | -3.53M | 23.04M | -11.89M | 7.31M | 9.72M | 5.05M | -0.42M | -8.78M | 3.84M | -6.94M | 5.75M | -6.13M | -8.56M | -7.53M | |
|
Other financing activities (Quarter)
|
| | 0.15M | | | 106.80M | 0.89M | 1.18M | 1.38M | 0.81M | 0.86M | 1.32M | 1.24M | 1.28M | 4.28M | 0.73M | 1.33M | 31.09M | 1.05M | 0.84M | 2.85M | |
|
Cash from Financing Activities (Quarter)
|
| | -0.62M | -0.32M | 3.48M | 104.07M | -3.18M | -1.23M | -0.47M | -1.33M | -1.77M | -2.11M | -3.68M | -1.29M | -0.26M | -3.11M | -4.01M | 30.16M | -3.98M | -3.41M | -1.32M | |
|
Change in Cash (Quarter)
|
| | -1.62M | -3.15M | 3.38M | 100.33M | -85.55M | -12.05M | 20.12M | -16.36M | 0.35M | 2.37M | 1.21M | 1.54M | -5.63M | 2.95M | -6.32M | 38.14M | -5.17M | -8.42M | -3.11M | |
|
Free Cash Flow (Quarter)
|
| | -0.10M | -1.78M | 0.96M | -3.13M | -2.08M | -8.95M | -5.26M | -6.13M | -8.62M | -8.90M | -4.13M | -0.41M | 0.09M | -1.28M | 1.22M | -0.00M | 2.82M | 1.48M | 4.04M | |
|
Net Cash Flow (Quarter)
|
| | -1.62M | -3.15M | 3.38M | 100.33M | -85.55M | -12.05M | 20.12M | -16.36M | 0.35M | 2.37M | 1.21M | 1.54M | -5.63M | 2.95M | -6.32M | 38.14M | -5.17M | -8.42M | -3.11M | |