|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.33M | -14.52M | -9.75M | -14.75M | -13.94M | -9.79M | -9.57M | -12.43M | -13.92M | -10.17M | -48.49M | -27.79M | -12.91M | -14.40M | -23.45M | -18.15M | -18.70M | -12.02M | -64.48M | -9.30M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.09M | | 0.09M | 0.09M | 0.12M | 0.09M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | 0.94M | 0.99M | 1.15M | 1.05M | 1.04M | 1.01M | 1.06M | 1.58M | 0.95M | 0.91M | 1.12M | 1.18M | 1.25M | 1.20M | 1.36M | 1.68M | 11.40M | 1.26M | 0.92M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.30M | -5.46M | -7.39M | -10.25M | -6.70M | -7.49M | -9.39M | -8.66M | -7.13M | -7.96M | -7.14M | -7.74M | -9.23M | -10.46M | -10.27M | -12.79M | -8.33M | -10.83M | -5.97M | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.49M | -0.46M | -0.45M | -0.35M | -0.21M | -0.12M | 0.04M | 0.16M | 0.24M | 0.31M | 0.20M | 0.16M | 0.13M | 0.16M | 0.16M | 0.14M | 0.30M | 0.25M | 0.16M | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.11M | 0.03M | 0.04M | 0.08M | 0.09M | 0.09M | 0.10M | 0.11M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.09M | 0.14M | -0.09M | 0.10M | 0.10M | 0.12M | -0.10M | -0.52M | 0.04M | 0.09M | 0.10M | 0.06M | 0.17M | 0.15M | -0.37M | 0.12M | -0.27M | -0.07M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.89M | 1.55M | | 1.37M | -0.04M | -1.37M | 0.20M | 1.09M | 0.14M | 1.40M | 1.42M | 0.67M | -0.00M | 0.90M | -1.04M | 4.27M | -1.96M | 0.94M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | -0.18M | -0.17M | -0.02M | -0.13M | -0.13M | -0.13M | -0.14M | -0.14M | -0.14M | -0.15M | -0.15M | -0.15M | -0.16M | -0.16M | -0.17M | -0.17M | -0.17M | -0.18M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.17M | 0.31M | 0.45M | -0.70M | 0.13M | 0.13M | 0.32M | 0.01M | 0.08M | | | | 0.90M | -0.88M | 0.02M | 0.70M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.01M | 9.59M | 13.29M | 17.09M | 17.80M | 26.34M | 15.22M | 42.98M | 25.28M | 12.27M | 6.02M | 5.63M | 6.87M | -2.24M | 16.84M | 21.23M | -19.99M | | 0.90M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.00M | 8.05M | -8.79M | 18.36M | 7.61M | 5.16M | 7.02M | 7.33M | 11.48M | 3.82M | 13.56M | 4.64M | 14.02M | -9.43M | 4.51M | -14.58M | -4.98M | 10.16M | 10.75M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.26M | | | | 0.07M | | | | | | 0.11M | 0.25M | | 0.01M | 0.00M | | 0.03M | 2.06M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.65M | | | 4.43M | 8.33M | 0.67M | 4.43M | 6.33M | 6.27M | 11.79M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.23M | | 14.96M | | | | | | | | | | | 7.40M | 44.17M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.23M | | 14.96M | | | 0.07M | | | | | | 0.11M | 2.06M | 7.43M | 44.19M | 0.00M | | 0.03M | 2.55M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.08M | 2.58M | -1.22M | 8.11M | 0.91M | -2.25M | -2.37M | -1.33M | 4.35M | -4.14M | 6.42M | -3.00M | 6.84M | -12.46M | 38.43M | -27.38M | -13.31M | -0.65M | 7.33M | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.30M | -5.46M | -7.40M | -10.42M | -7.01M | -7.93M | -8.69M | -8.79M | -7.26M | -8.27M | -7.15M | -7.82M | -9.23M | -10.46M | -10.27M | -13.70M | -7.45M | -10.85M | -5.97M | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.08M | 2.58M | -1.22M | 8.11M | 0.91M | -2.25M | -2.37M | -1.33M | 4.35M | -4.14M | 6.42M | -3.00M | 6.84M | -12.46M | 38.43M | -27.38M | -13.31M | -0.65M | 7.33M | |