|
Net Income
|
-10.09M | -10.02M | -11.91M | -10.79M | -21.84M | -21.80M | -20.97M | -22.58M | -24.68M | -15.66M | -31.62M | -26.88M | -31.96M | -27.41M | -34.78M | -35.92M | -27.04M | -34.75M | -28.36M | -17.72M | -24.67M | -34.57M | -26.32M | -26.02M | -32.17M |
|
Depreciation and Depletion
|
| | 0.42M | 0.42M | 0.42M | 0.36M | 0.45M | 0.39M | 0.33M | 0.32M | 0.30M | 0.43M | 0.41M | 0.52M | 0.55M | 0.46M | 0.45M | 0.13M | 0.38M | 0.30M | 0.36M | 0.36M | 0.36M | 0.42M | 0.38M |
|
Share-based Compensation
|
0.63M | 0.73M | 0.12M | 0.16M | 0.44M | 2.72M | 3.85M | 5.23M | 6.09M | 6.35M | 8.94M | 8.15M | 6.01M | 6.92M | 6.25M | 6.42M | 8.20M | 6.36M | 6.21M | 6.38M | 8.83M | 8.23M | 5.51M | 4.99M | 4.59M |
|
Gains from Investment Securities
|
| 2.31M | | | 3.14M | 2.54M | 5.95M | 6.15M | | 20.13M | 44.07M | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | 10.73M |
|
Non-cash Items
|
| 4.80M | | | 11.37M | 102.64M | 0.53M | 0.97M | 1.12M | 1.36M | 1.67M | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -10.30M | -16.67M | -14.59M | -14.40M | -21.59M | -24.93M | -18.00M | -18.36M | -25.67M | -26.60M | -22.20M | -28.02M | -29.13M | -33.12M | -19.00M | -30.71M | -24.01M | -18.12M | -4.97M | -24.13M | -17.93M | -33.28M | -12.06M | -31.21M |
|
Amortizatization of Intangibles
|
| 0.29M | 0.30M | 0.30M | 0.20M | 0.31M | 0.32M | 0.33M | -1.68M | -0.85M | 1.18M | 1.71M | 1.50M | 1.50M | 1.52M | 1.53M | 1.55M | 1.56M | 1.58M | 1.60M | 1.61M | 1.63M | 1.65M | 1.67M | 1.69M |
|
Depreciation & Amortization (CF)
|
| 0.42M | 0.42M | 0.42M | 0.42M | 0.36M | 0.45M | 0.39M | 0.33M | 0.32M | 0.30M | 0.43M | 0.41M | 0.52M | 0.55M | 0.46M | 0.45M | 0.43M | 0.45M | 0.45M | 0.44M | 0.48M | 0.46M | 0.61M | 0.46M |
|
Change in Receivables
|
| 2.03M | -1.30M | 5.23M | -4.41M | 0.34M | -0.83M | 2.56M | -1.37M | 0.87M | -3.94M | -0.06M | -0.22M | -0.01M | -0.94M | 0.50M | -0.53M | 11.30M | 1.80M | -12.43M | 9.17M | -7.24M | 4.93M | -5.83M | 4.34M |
|
Change in Account Payables
|
| 1.16M | -2.10M | 2.56M | -0.59M | 0.60M | -1.97M | 0.63M | -0.60M | 0.76M | -1.15M | 0.59M | -1.69M | -1.08M | -0.14M | 1.08M | -0.84M | 0.17M | 0.18M | -0.71M | 0.59M | -0.18M | -0.65M | 1.53M | -0.89M |
|
Change in Accured Expenses
|
| 1.99M | -1.30M | 0.67M | 3.78M | -0.60M | -3.67M | 3.98M | 1.93M | 2.13M | -3.77M | 3.68M | 2.48M | 2.69M | -3.67M | 0.54M | -0.73M | 5.18M | -7.66M | -1.75M | 4.17M | 3.98M | -6.73M | 0.63M | -2.02M |
|
Capital Expenditures
|
| -0.07M | 0.18M | -0.11M | 0.28M | 0.29M | 0.72M | 0.45M | | 0.11M | 0.17M | 3.10M | 0.74M | 1.49M | 0.59M | 0.36M | 0.60M | 0.16M | | 0.20M | -0.01M | -0.00M | | | 0.30M |
|
Change in Acquisitions & Divestments
|
| 63.76M | | | | | 114.99M | 94.50M | 54.08M | 86.11M | 72.39M | 65.67M | 78.33M | 67.06M | 65.56M | 64.15M | 90.27M | 69.98M | 54.35M | 55.72M | 68.71M | 54.45M | 54.77M | 60.79M | 51.18M |
|
Cash from Investing Activities
|
| -0.20M | -0.18M | -103.83M | -32.32M | -54.17M | -61.73M | 32.43M | -100.63M | -59.41M | -4.00M | 33.23M | 19.91M | 9.28M | 53.53M | 15.15M | 57.73M | 31.95M | -53.40M | -11.71M | 0.16M | 13.67M | 29.12M | 38.92M | 4.09M |
|
Other financing activities
|
| | | | | | -0.00M | | 0.18M | -0.29M | 0.22M | | 0.15M | | 0.10M | 0.00M | 0.26M | -0.00M | 0.08M | | 0.30M | 0.00M | 0.11M | | 0.16M |
|
Shares Issued
|
| 0.07M | 0.16M | 0.08M | 0.53M | 194.31M | 0.17M | 0.54M | 0.87M | 0.75M | 0.26M | 0.26M | 0.21M | 0.05M | 0.06M | 0.00M | | | 0.52M | 0.14M | 0.01M | 0.11M | | | 0.11M |
|
Shares Repurchased
|
| -0.01M | | | 0.09M | -0.02M | | | | | | | | | 0.09M | | 0.02M | | 0.11M | | 0.09M | | 0.15M | | 0.02M |
|
Preferred Shares Issued
|
| | | | 4.50M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 0.08M | 0.16M | 152.22M | 2.50M | 194.05M | -0.15M | 170.50M | 0.58M | 0.47M | 0.48M | 0.26M | 0.36M | 0.05M | -0.68M | -0.75M | -10.75M | 57.67M | 34.58M | 0.14M | 10.51M | 0.11M | -0.05M | | 7.77M |
|
Change in Cash
|
| -10.42M | -16.69M | 33.80M | -44.22M | 118.29M | -86.81M | 184.93M | -118.40M | -84.62M | -30.12M | 11.29M | -7.75M | -19.80M | 19.72M | -4.59M | 16.27M | 65.61M | -36.93M | -16.55M | -13.46M | -4.15M | -4.21M | 26.86M | -19.35M |
|
Beginning Cash Balance
|
100.97M | 100.97M | 90.55M | 73.86M | 107.65M | 251.75M | 181.73M | 96.21M | 281.15M | 160.74M | 76.12M | 46.00M | 57.30M | 49.55M | 29.75M | 49.48M | 44.71M | 60.98M | 126.59M | 89.66M | 73.11M | 59.65M | 55.50M | 51.29M | 78.16M |
|
Free Cash Flow
|
| -10.23M | -16.85M | -14.48M | -14.68M | -21.88M | -25.66M | -18.45M | -18.36M | -25.78M | -26.77M | -25.29M | -28.76M | -30.62M | -33.71M | -19.36M | -31.31M | -24.17M | -18.12M | -5.17M | -24.12M | -17.93M | -33.28M | -12.06M | -31.51M |
|
Net Cash Flow
|
| -10.42M | -16.69M | 33.80M | -44.22M | 118.29M | -86.81M | 184.93M | -118.40M | -84.62M | -30.12M | 11.29M | -7.75M | -19.80M | 19.72M | -4.59M | 16.27M | 65.61M | -36.93M | -16.55M | -13.46M | -4.15M | -4.21M | 26.86M | -19.35M |