|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | -2.59M | -1.60M | -1.35M | -3.42M | -7.49M | -2.27M | -1.47M | -1.62M | -0.78M | -5.18M | -0.46M | -0.49M | | | | 0.51M | | | -28.93M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.08M | 0.06M | 0.13M | 0.20M | 0.14M | 0.18M | 0.24M | 0.26M | -0.45M | 0.35M | 0.57M | 0.67M | -1.58M | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.60M | 0.18M | 0.16M | 0.31M | 0.78M | 0.50M | 0.98M | 1.05M | 0.42M | 0.12M | 0.66M | 0.59M | 1.95M | 2.06M | 2.10M | 2.40M | 2.16M | 2.31M | 2.55M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.50M | | | 7.85M | | | | -2.10M | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.30M | 0.33M | | | 0.04M | | | | | 10.00M | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 0.07M | 0.21M | 0.02M | -0.16M | 0.39M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.08M | 2.68M | -1.42M | -4.32M | -6.08M | -6.09M | -9.72M | -8.07M | -10.11M | -9.01M | 13.85M | -8.90M | 3.37M | -26.61M | -21.58M | -19.95M | -16.29M | -24.66M | -31.47M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.01M | 0.01M | 0.02M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.08M | 0.07M | 0.15M | 0.20M | 0.14M | 0.19M | 0.26M | 0.26M | 0.30M | 0.36M | 0.57M | 0.67M | 0.71M | 0.73M | 0.73M | 0.78M | 1.01M | 1.13M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | 0.07M | 0.49M | -0.04M | -0.43M | -0.24M | 0.00M | -0.25M | 0.62M | -0.57M | -0.17M | -0.81M | 0.15M | -0.22M | -0.04M | 0.15M | -0.05M | -0.17M | 0.05M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | -1.26M | -0.08M | 1.92M | 2.02M | 0.08M | -0.13M | -0.02M | -0.11M | -0.10M | -0.03M | 0.02M | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | -1.64M | -0.08M | 0.02M | 1.65M | 0.57M | -0.59M | 1.03M | -1.12M | 2.26M | -0.88M | -0.40M | 1.67M | 3.21M | -2.57M | -1.98M | 5.54M | 1.02M | -3.61M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.09M | 0.14M | 0.06M | 0.04M | 0.05M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.09M | 0.03M | 0.13M | 0.22M | 0.15M | 0.20M | 0.56M | 0.23M | 0.09M | | 10.09M | 29.71M | 14.61M | 4.66M | -4.61M | 0.04M | 12.66M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.54M | 22.76M | | | | | | | 78.73M | 21.70M | -21.70M | | 173.95M | 47.64M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | 35.18M | -0.03M | -0.15M | -35.31M | -28.84M | 25.26M | -0.57M | -0.23M | -0.09M | -47.30M | -3.29M | -29.74M | -138.60M | -5.57M | 4.26M | 13.99M | 28.54M | -109.55M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | -0.23M | 0.03M | 0.03M | | 0.53M | -0.53M | | 0.13M | -0.00M | 0.77M | 0.36M | | | 0.37M | -0.37M | 0.29M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.51M | 7.33M | 7.27M | 4.04M | 6.91M | 5.95M | 10.81M | 37.87M | 44.87M | 44.68M | 5.11M | | | | 7.35M | | | | 5.44M | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.38M | | | | | | 0.40M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | 0.03M | 0.03M | -0.08M | 0.51M | 0.00M | 0.35M | 166.33M | 122.08M | 0.63M | 0.34M | 9.97M | 0.13M | 0.21M | -0.01M | 164.36M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.14M | 37.89M | -1.45M | -4.46M | -41.37M | -34.90M | 15.46M | -8.13M | -10.34M | -8.74M | 132.88M | 109.89M | -25.74M | -164.86M | -17.17M | -15.56M | -2.09M | 3.87M | 23.34M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.14M | 2.77M | -1.45M | -4.45M | -6.30M | -6.24M | -9.92M | -8.63M | -10.34M | -9.10M | 13.85M | -18.99M | -26.35M | -41.22M | -26.24M | -15.34M | -16.33M | -37.32M | -31.47M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.14M | 37.89M | -1.45M | -4.46M | -41.37M | -34.90M | 15.46M | -8.13M | -10.34M | -8.74M | 132.88M | 109.89M | -25.74M | -164.86M | -17.17M | -15.56M | -2.09M | 3.87M | 23.34M |