|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.20M | 9.51M | 3.42M | -24.20M | -8.22M | 26.36M | -42.01M | -7.19M | -7.22M | 21.23M | 5.96M | -49.04M | 4.14M | 3.10M | -17.07M | 24.85M | -3.45M | 8.77M | -12.85M | -4.89M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.16M | 0.15M | 0.19M | 0.18M | 0.19M | 0.22M | 0.21M | 0.21M | 0.21M | 0.20M | 0.19M | 0.16M | 0.16M | 0.04M | 0.09M | 0.09M | 0.08M | 0.08M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 1.07M | 0.38M | 1.70M | 0.79M | 0.96M | 0.47M | 0.76M | 0.63M | 0.51M | 0.41M | 0.40M | 0.38M | 0.39M | 0.38M | 0.92M | 0.29M | 0.29M | 0.28M | 0.92M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.34M | -4.41M | -4.20M | -6.59M | -3.27M | -9.27M | -6.59M | -4.82M | -5.78M | -7.02M | -5.44M | -5.28M | -4.51M | -1.80M | -2.62M | -4.08M | -4.62M | -1.20M | -1.97M | -2.63M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.06M | 0.09M | 0.22M | 0.18M | 0.23M | 0.21M | 0.21M | 0.21M | 0.23M | 0.22M | 0.05M | 0.10M | 0.08M | 0.11M | 0.01M | 0.07M | 0.07M | 0.07M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.16M | 0.15M | 0.19M | 0.18M | 0.19M | 0.22M | 0.21M | 0.21M | 0.21M | 0.20M | 0.19M | 0.16M | 0.16M | 0.04M | 0.09M | 0.09M | 0.08M | 0.08M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 0.20M | 0.49M | -0.15M | 0.48M | -0.69M | 0.39M | 0.99M | -0.46M | 0.22M | -0.91M | 0.03M | -0.18M | -0.34M | -0.21M | 0.72M | -0.28M | 0.01M | -0.17M | 3.43M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | -0.65M | -0.80M | 0.18M | 0.47M | -0.78M | -0.09M | 1.08M | -0.72M | -0.67M | 0.23M | 0.81M | -1.03M | -0.42M | 0.15M | 0.26M | -0.24M | 0.15M | -0.14M | 1.30M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | -0.44M | -0.42M | 1.86M | 1.06M | -1.26M | 0.97M | -1.04M | 0.49M | -0.66M | 0.52M | -0.95M | 0.35M | 1.44M | -1.36M | -0.87M | 0.12M | 0.04M | 0.20M | 2.70M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | -0.30M | -0.12M | 2.22M | -0.95M | -3.40M | -1.19M | 13.66M | -0.16M | -0.04M | -0.03M | 0.47M | -0.04M | -0.02M | -0.01M | 0.17M | -0.03M | -0.01M | -0.02M | 0.13M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.17M | | 0.01M | 1.93M | 0.00M | | | 1.37M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.11M | 10.45M | 10.10M | 17.94M | 62.55M | | -52.55M | 52.55M | 1.39M | 0.23M | 0.10M | -1.43M | 13.40M | 9.51M | 12.08M | 4.25M | 12.41M | 8.17M | 9.90M | 10.88M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -59.59M | 12.20M | 14.32M | -5.35M | 59.67M | -38.32M | 44.04M | -2.88M | -31.35M | -2.70M | 3.94M | 4.13M | 5.10M | -0.79M | 1.40M | 3.36M | 3.17M | 1.07M | 3.81M | -9.38M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.00M | 0.07M | 7.59M | 0.05M | 0.05M | 0.05M | | 13.54M | -13.19M | | | 2.34M | 2.60M | 0.25M | 1.26M | 2.48M | -2.28M | 0.35M | 9.83M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.92M | 0.00M | 0.07M | -0.00M | 0.05M | 0.05M | 0.05M | | 0.32M | 0.04M | | | 0.52M | 4.42M | 0.25M | 1.26M | 0.20M | | 0.35M | 9.83M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.04M | | | 0.52M | | | | 0.20M | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | 0.39M | -0.45M | 0.25M | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.01M | 7.79M | 10.19M | -11.94M | 56.45M | -47.54M | 37.50M | -7.69M | -36.81M | -9.68M | -1.49M | -1.14M | 1.11M | 1.83M | -0.97M | 0.54M | -1.25M | -0.13M | 2.20M | -2.17M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.01M | | | | 11.64M | | | | 50.36M | | | | 1.23M | | | | 3.73M | 3.73M | 3.73M | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.17M | -4.11M | -4.08M | -8.81M | -2.32M | -5.87M | -5.40M | -18.48M | -5.62M | -6.99M | -5.41M | -5.74M | -4.47M | -1.78M | -2.61M | -4.25M | -4.59M | -1.19M | -1.95M | -2.75M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.01M | 7.79M | 10.19M | -11.94M | 56.45M | -47.54M | 37.50M | -7.69M | -36.81M | -9.68M | -1.49M | -1.14M | 1.11M | 1.83M | -0.97M | 0.54M | -1.25M | -0.13M | 2.20M | -2.17M |