|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -14.18M | -12.59M | -12.52M | -17.73M | -19.24M | -23.31M | -26.43M | -26.54M | -26.07M | -25.43M | -26.21M | -30.92M | -28.17M | -28.97M | -29.03M | 29.33M | -40.44M | -44.45M | 39.41M | -60.14M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.19M | 1.25M | 1.24M | 3.44M | 2.79M | 2.86M | 2.78M | 2.65M | 2.64M | 2.51M | 2.33M | 2.44M | 3.25M | 3.21M | 2.71M | 2.20M | 3.04M | 3.00M | 3.64M | 5.38M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.05M | 0.08M | -0.04M | -0.02M | -0.10M | -0.18M | -0.28M | -0.02M | -0.07M | 1.28M | | 0.31M | 0.59M | 0.22M | -0.97M | 0.32M | -0.05M | 0.37M | 0.72M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -3.59M | -7.95M | -7.59M | -11.04M | -17.73M | -19.55M | -14.06M | -26.79M | -22.74M | -20.59M | -9.29M | -22.64M | -26.73M | -19.82M | -27.57M | -15.11M | -40.22M | -39.64M | -40.36M | -54.50M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.11M | 0.44M | 0.75M | 0.67M | 0.66M | 0.48M | 0.39M | 0.29M | 0.21M | 0.10M | 0.06M | 0.02M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | -0.01M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.13M | 0.14M | 0.14M | 0.13M | 0.13M | 0.15M | 0.16M | 0.16M | 0.17M | 0.20M | 0.17M | 0.19M | 0.20M | 0.21M | 0.20M | 0.22M | 0.23M | 0.22M | 0.25M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.93M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.41M | -1.63M | 1.33M | -0.53M | 1.69M | -0.94M | 1.46M | -0.68M | 0.60M | -1.83M | 3.02M | 0.11M | 0.06M | -1.94M | 6.10M | 1.50M | -5.86M | -1.39M | 2.51M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.80M | -1.87M | 1.52M | -1.00M | 0.22M | 0.51M | 0.75M | -1.04M | 1.03M | 1.72M | 0.23M | -1.24M | 4.01M | 2.87M | -2.44M | -1.78M | 5.04M | 8.12M | -8.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -1.30M | -1.73M | 3.00M | 0.28M | 0.62M | 1.79M | 1.24M | 5.62M | -1.94M | -1.72M | -0.79M | -2.25M | 1.00M | -1.76M | -0.14M | 1.44M | 0.78M | -2.10M | 1.28M | 0.49M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.01M | 0.03M | 0.29M | 0.36M | 0.20M | 0.09M | 0.92M | 0.19M | 0.01M | 0.07M | 0.01M | 0.00M | 0.29M | -0.25M | 0.06M | 0.07M | 0.34M | 0.15M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 15.34M | 15.92M | 14.43M | 7.95M | 34.20M | 50.66M | 45.82M | 65.03M | 41.07M | 20.29M | 51.15M | 28.35M | 45.39M | 32.53M | 11.56M | 15.48M | 38.23M | 48.88M | 20.21M | 41.68M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 5.51M | 6.37M | 6.95M | -166.48M | 14.88M | 17.64M | 12.90M | 12.43M | 30.04M | 20.10M | -2.52M | -6.21M | 19.61M | 28.56M | -6.70M | -126.19M | 37.16M | 48.67M | -3.33M | 21.26M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.06M | 1.70M | 210.31M | 0.61M | 0.06M | 0.77M | 0.14M | 0.17M | 0.17M | 57.81M | -0.03M | 0.20M | 0.13M | 0.28M | 150.10M | 3.00M | 0.29M | 4.66M | 23.21M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | -0.32M | 0.49M | 0.09M | -0.00M | -0.01M | -0.52M | -0.63M | -0.34M | 1.05M | 0.46M | 0.07M | 0.08M | -0.60M | -0.62M | -0.07M | 0.12M | 0.41M | 3.36M | 2.72M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.23M | -1.84M | 1.55M | 32.87M | -2.25M | -1.85M | -0.91M | -14.85M | 7.13M | 0.72M | 46.46M | -28.81M | -6.83M | 8.26M | -34.61M | 8.73M | 0.06M | 9.73M | -35.67M | -7.31M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -3.61M | -7.96M | -7.60M | -11.08M | -18.02M | -19.90M | -14.27M | -26.88M | -23.66M | -20.79M | -9.30M | -22.70M | -26.74M | -19.83M | -27.86M | -14.85M | -40.28M | -39.71M | -40.71M | -54.65M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.97M | -1.52M | 1.06M | 32.78M | -2.25M | -1.84M | -0.39M | -14.22M | 7.47M | -0.33M | 46.01M | -28.88M | -6.91M | 8.86M | -33.99M | 8.81M | -0.06M | 9.33M | -39.03M | -10.03M |