|
Net Income
|
-0.00M | -3.07M | 5.49M | 5.09M | 9.84M | 3.93M | 8.09M | -8.10M | 13.74M | 7.48M | -6.45M | -10.81M | -9.80M | -13.40M | -10.54M | -7.44M | -4.05M | -14.63M | -0.57M | -6.89M | -8.89M | -9.57M | -5.69M | -7.83M | -4.95M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | 1.04M | | | | | | | | | | |
|
Share-based Compensation
|
| | | | 0.08M | 0.08M | 0.08M | 9.69M | 3.10M | 0.16M | 1.09M | 1.86M | 1.81M | 1.69M | 2.09M | 2.21M | 1.38M | 1.36M | 1.39M | 1.55M | 1.49M | 1.33M | 1.07M | 0.86M | 0.80M |
|
Gains from Sales and Divestitures
|
| | | 5.16M | 9.85M | 9.19M | 10.59M | 12.25M | 11.70M | 11.06M | 10.02M | 9.02M | 5.74M | 5.79M | 6.75M | 6.55M | 6.07M | 6.42M | 7.61M | 7.14M | 6.75M | | | | |
|
Gains from Investment Securities
|
| 2.81M | -4.93M | | | 0.60M | 0.36M | -3.17M | -21.35M | -12.41M | -3.09M | -2.32M | -0.38M | -0.65M | 1.14M | -0.26M | -0.38M | -1.12M | 0.31M | -0.11M | 0.10M | 0.05M | 0.27M | 0.09M | 0.17M |
|
Asset Writedowns and Impairment
|
| | | 2.70M | 4.42M | 4.28M | 4.89M | 8.03M | 5.94M | 9.45M | 3.22M | 4.27M | 4.44M | 5.65M | 5.26M | 5.34M | 4.89M | 6.53M | 5.64M | 5.93M | 5.45M | | | | |
|
Cash from Operations
|
| -0.16M | -0.25M | -12.87M | 6.95M | 4.03M | 7.26M | -0.13M | -4.39M | -0.57M | 3.74M | -5.50M | 0.22M | -19.31M | -2.91M | -5.64M | 0.83M | -9.69M | 1.98M | -0.63M | -5.42M | -28.50M | 3.44M | -6.63M | 3.99M |
|
Amortizatization of Intangibles
|
| | | | -0.17M | 0.22M | 0.70M | 0.69M | 0.68M | 0.63M | 1.02M | 1.09M | 1.17M | 1.26M | 1.09M | 0.50M | 0.56M | 0.61M | 0.67M | 0.74M | 0.82M | 0.88M | 0.96M | 0.91M | 0.84M |
|
Amortization of Deferred Charges
|
| | | | 0.33M | 0.00M | 0.38M | 0.38M | 0.39M | 0.39M | 0.39M | 0.40M | 0.72M | 0.61M | 0.53M | 0.33M | 0.34M | 0.35M | 0.35M | 0.35M | 0.36M | 0.38M | 0.48M | 0.69M | 1.55M |
|
Depreciation & Amortization (CF)
|
| | | | 32.03M | 33.75M | 36.06M | 37.10M | 35.82M | 35.02M | 32.74M | 29.70M | 26.66M | 27.74M | 29.68M | 31.21M | 31.44M | 34.20M | 34.03M | 34.70M | 34.00M | 37.91M | 39.39M | 41.79M | 41.28M |
|
Change in Receivables
|
| | | | 3.56M | 6.62M | 4.59M | 8.88M | 5.65M | 9.55M | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | -0.38M | 0.48M | 0.52M | 5.29M | -5.14M | -0.33M | 0.40M | -0.68M | 1.15M | -1.64M | 0.25M | -0.54M | -0.24M | 0.17M | 0.75M | -0.20M | -0.54M | 0.58M | 1.55M | -0.51M | 0.50M |
|
Change in Accured Expenses
|
0.00M | 0.12M | 0.03M | 3.19M | 1.44M | 0.34M | -0.79M | -0.72M | 0.28M | 0.23M | -1.15M | 1.01M | 1.65M | 2.45M | -0.59M | 0.78M | 1.41M | 2.83M | -4.12M | 2.59M | 0.64M | -5.89M | 1.57M | -0.09M | -0.63M |
|
Change in Taxes
|
| 0.10M | 0.21M | 0.01M | -0.23M | -0.08M | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | | | 0.06M | 0.05M | 0.17M | 0.26M | 0.26M | 0.37M | 0.47M | 0.37M | 0.36M | 0.13M | 0.30M | 0.22M | 0.23M | 0.20M | 0.13M | 0.19M | 0.31M | 0.63M | 0.38M | 0.26M | 0.30M |
|
Cash from Investing Activities
|
| -250.00M | 0.08M | -0.27M | -0.07M | -0.13M | -0.27M | -0.35M | -0.33M | -0.48M | -0.61M | -0.39M | -0.37M | -0.14M | -0.30M | -0.22M | -0.24M | -0.21M | -0.13M | -0.21M | -0.32M | -0.65M | -0.40M | -0.26M | -0.30M |
|
Other financing activities
|
0.03M | 0.01M | | | | | | | | | | | | | | | 0.01M | | | | | | | | 2.51M |
|
Long-Term Debt Issuances
|
0.00M | | | | 4.71M | 13.77M | 0.54M | 5.27M | | 1.23M | | 9.94M | | 8.58M | 4.35M | 5.03M | 1.54M | 3.38M | 10.06M | 4.58M | 1.46M | 18.32M | 5.13M | 4.88M | 2.89M |
|
Long-Term Debt Repayments
|
| | | | 0.76M | 2.79M | 6.55M | 1.40M | 4.95M | 7.58M | 13.22M | 2.95M | 5.49M | 0.82M | 25.00M | | | | 2.84M | 2.81M | 3.88M | 2.87M | 10.13M | 2.02M | 3.94M |
|
Short-Term Debt repayments
|
| 0.01M | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| 245.60M | | | 0.11M | 0.00M | 0.08M | 149.92M | | | 0.06M | | 0.01M | 0.00M | | | | 0.00M | | | 0.19M | 0.00M | | | 0.01M |
|
Cash from Financing Activities
|
708.00 | 251.73M | | | 4.06M | 26.46M | -5.92M | 42.24M | -4.76M | -5.45M | -13.36M | 6.94M | -5.53M | 7.72M | -21.68M | 2.48M | -3.29M | -0.15M | 6.91M | 1.64M | -2.34M | 15.40M | -5.28M | 1.57M | -3.73M |
|
Change in Cash
|
708.00 | 1.58M | -0.17M | 16.24M | 10.93M | 30.36M | 1.07M | 41.76M | -9.48M | -6.51M | -10.23M | 1.05M | -5.68M | -11.73M | -24.89M | -3.38M | -2.70M | -10.06M | 8.76M | 0.80M | -8.08M | -13.74M | -2.24M | -5.32M | -0.03M |
|
Beginning Cash Balance
|
| | 1.58M | -14.90M | -9.75M | 35.26M | -0.33M | -41.76M | 109.21M | 99.01M | 90.85M | 83.97M | 82.84M | 77.16M | 65.44M | 41.61M | 34.89M | 31.46M | 22.47M | 32.92M | 33.96M | 17.21M | 8.21M | 8.98M | 3.43M |
|
Free Cash Flow
|
| -0.16M | -0.25M | -12.87M | 6.88M | 3.98M | 7.09M | -0.39M | -4.65M | -0.94M | 3.27M | -5.87M | -0.14M | -19.45M | -3.20M | -5.87M | 0.60M | -9.89M | 1.85M | -0.81M | -5.73M | -29.13M | 3.06M | -6.89M | 3.69M |
|
Net Cash Flow
|
708.00 | 1.58M | -0.17M | -13.14M | 10.93M | 30.36M | 1.07M | 41.76M | -9.48M | -6.51M | -10.23M | 1.05M | -5.68M | -11.73M | -24.89M | -3.38M | -2.70M | -10.06M | 8.76M | 0.80M | -8.08M | -13.74M | -2.24M | -5.32M | -0.03M |