|
Net Income (Quarter)
|
| | | | | -39.76M | -2.50M | 29.93M | 7.47M | -12.96M | -1.14M | -9.43M | -26.84M | -11.55M | -24.86M | -0.21M | -7.97M | -11.08M | -6.79M | -7.99M | -13.52M | -0.75M | -7.42M | -8.78M | -9.23M |
|
Depreciation and Depletion (Quarter)
|
| | | | | 0.24M | 0.26M | 0.23M | 0.22M | 0.20M | 0.29M | 0.23M | 0.30M | 0.40M | 0.44M | 0.44M | 0.42M | 0.42M | 0.41M | 0.41M | 0.41M | 0.40M | 0.37M | 0.36M | 0.36M |
|
Share-based Compensation (Quarter)
|
| | | | | 3.27M | 4.25M | 2.42M | 2.44M | 2.34M | 2.18M | 2.10M | 2.03M | 2.22M | 2.45M | 2.40M | 2.05M | 2.01M | 1.95M | 2.19M | 1.80M | 2.80M | 1.37M | 2.80M | 1.36M |
|
Deferred Taxes (Quarter)
|
| | | | | 0.05M | 0.07M | 0.07M | 0.07M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | -0.13M | -0.41M | 0.55M | 0.02M | -0.02M | -0.15M | -0.02M | | 0.38M | -6.34M | -0.38M | 1.31M | -1.57M | -0.70M | 1.66M | -2.51M | 0.52M | 1.73M | 0.79M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | 0.02M | 0.02M | 0.04M | 0.09M | 0.05M | 0.13M | 0.10M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | -9.16M | -8.55M | -7.30M | -9.58M | -13.08M | -9.72M | -8.49M | -7.71M | -9.20M | -7.04M | -6.76M | -7.17M | -7.08M | -6.32M | -3.06M | -4.84M | -5.00M | -4.75M | -3.99M | -4.80M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | 0.34M | 0.23M | 0.21M | 0.22M | 0.20M | 0.25M | 0.26M | 0.31M | 0.33M | 0.37M | 0.41M | 0.40M | -0.04M | 0.24M | 0.25M | 0.25M | 0.29M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | 0.05M | 0.13M | 0.10M | 0.10M | 0.11M | 0.11M | 0.10M | 0.12M | 0.12M | 0.13M | 0.14M | 0.13M | 0.13M | 0.14M | 0.15M | 0.15M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | 0.24M | 0.26M | 0.23M | 0.22M | 0.20M | 0.29M | 0.23M | 0.30M | 0.40M | 0.44M | 0.44M | 0.42M | 0.42M | 0.41M | 0.41M | 0.41M | 0.40M | 0.37M | 0.36M | 0.36M |
|
Change in Receivables (Quarter)
|
| | | | | 0.10M | -0.06M | | -0.02M | -0.05M | | 0.13M | 0.06M | -0.13M | 0.10M | -0.10M | 0.08M | -0.08M | -0.06M | | 0.06M | -0.06M | | | |
|
Change in Inventory (Quarter)
|
| | | | | 0.16M | -0.30M | -0.01M | | -0.00M | 0.07M | -0.07M | 0.01M | 0.04M | -0.04M | 0.05M | -0.07M | | | 0.09M | -0.06M | -0.03M | 0.04M | -0.02M | -0.02M |
|
Change in Account Payables (Quarter)
|
| | | | | 0.16M | 0.40M | -0.12M | 0.82M | 1.39M | 0.14M | -1.31M | 0.07M | -2.41M | 0.24M | 1.04M | -0.39M | 0.14M | -0.58M | 0.61M | -0.44M | 0.17M | -0.58M | 0.54M | -0.48M |
|
Change in Accured Expenses (Quarter)
|
| | | | | 0.12M | | 0.39M | 0.38M | -2.07M | 1.02M | -0.43M | 1.73M | 2.07M | -1.83M | -0.90M | 0.53M | 0.18M | 2.02M | 0.74M | 1.10M | -2.52M | 0.21M | -0.47M | 0.55M |
|
Other Working Capital Changes (Quarter)
|
| | | | | -0.06M | -0.06M | -0.03M | -0.01M | 0.20M | -0.44M | -0.12M | -0.13M | -0.14M | -0.14M | -0.13M | -0.15M | -0.16M | -0.17M | -0.09M | -0.01M | -0.15M | -0.19M | -0.45M | -0.21M |
|
Capital Expenditures (Quarter)
|
| | | | | 0.20M | 0.22M | 0.24M | -0.66M | 0.94M | 0.89M | 1.65M | 1.70M | 0.28M | -0.04M | 0.05M | 0.04M | 0.01M | 0.00M | 0.00M | 0.00M | | | 0.01M | 0.03M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | 2.50M | 5.50M | 4.40M | 5.00M | | | | 6.25M | 6.25M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | -0.20M | -0.22M | -0.24M | -0.67M | -24.52M | 3.67M | 8.41M | 2.28M | 4.72M | 0.04M | -0.05M | -6.21M | 0.07M | 6.25M | -0.00M | -0.00M | | | -0.01M | -0.03M |
|
Other financing activities (Quarter)
|
| | | | | 1.90M | -1.79M | 0.32M | 0.02M | 0.27M | 0.02M | | 0.03M | | | | | | | 0.09M | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | 5.00M | -20.00M | | 0.69M | | 5.00M | 0.35M | | -0.35M | | | | 10.00M | 10.79M | | | 0.12M | 0.09M |
|
Shares Issued (Quarter)
|
| | | | | 7.11M | 9.13M | 9.06M | 10.40M | 11.94M | 12.07M | 12.17M | 15.26M | 16.21M | 8.55M | 21.52M | 1.09M | 21.99M | 1.83M | 0.73M | 1.94M | 0.97M | 2.31M | 2.68M | 2.79M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | 0.10M | 0.67M | 4.50M | | | | | | 2.10M | 0.60M | 2.67M | 2.30M | 3.30M | 2.36M |
|
Cash from Financing Activities (Quarter)
|
| | | | | -1.90M | 23.79M | 5.23M | -0.02M | 0.23M | 0.55M | 0.09M | 16.37M | 4.59M | 37.83M | -0.24M | -0.02M | -0.02M | 0.03M | -4.07M | 2.53M | 2.67M | 2.13M | 4.64M | 2.07M |
|
Exchange Rate Effect (Quarter)
|
| | | | | 0.03M | -0.06M | -0.08M | 0.03M | 0.01M | -0.16M | -0.01M | 0.12M | 0.02M | -0.05M | -0.09M | 0.11M | -0.06M | 0.03M | 0.05M | -0.15M | 0.01M | 0.06M | 0.00M | 0.02M |
|
Change in Cash (Quarter)
|
| | | | | -11.23M | 14.97M | -2.40M | -10.26M | -37.36M | -5.68M | 0.01M | 11.06M | 0.11M | 30.80M | -7.13M | -13.29M | -7.09M | -0.05M | -7.04M | -2.49M | -2.32M | -2.55M | 0.64M | -2.74M |
|
Free Cash Flow (Quarter)
|
| | | | | -9.36M | -8.77M | -7.55M | -8.92M | -14.02M | -10.60M | -10.15M | -9.41M | -9.48M | -7.00M | -6.81M | -7.21M | -7.09M | -6.32M | -3.06M | -4.84M | -5.00M | -4.75M | -4.00M | -4.83M |
|
Net Cash Flow (Quarter)
|
| | | | | -11.26M | 15.03M | -2.31M | -10.27M | -37.37M | -5.50M | 0.01M | 10.95M | 0.11M | 30.83M | -7.04M | -13.40M | -7.03M | -0.04M | -7.13M | -2.31M | -2.33M | -2.62M | 0.64M | -2.76M |