|
Net Income (Quarter)
|
-5.83M | -6.85M | -0.57M | -5.49M | -4.91M | -6.03M | -5.34M | -10.23M | -20.38M | -17.66M | -25.16M | -21.50M | -23.39M | -21.29M | -19.55M | 6.19M | -19.61M | -17.65M | -18.49M | -25.43M | -19.56M | -21.83M | -21.00M | -21.26M | -23.39M | -25.77M | -18.06M | 67.77M |
|
Depreciation and Depletion (Quarter)
|
0.17M | 0.13M | 0.21M | 0.23M | 0.21M | 0.24M | 0.30M | 0.39M | 0.38M | 0.92M | 0.73M | 0.74M | 0.73M | 0.69M | 0.68M | 0.41M | 0.81M | 0.49M | 0.39M | 1.00M | 0.73M | 0.70M | 0.90M | 1.30M | 1.23M | 1.20M | 1.20M | 0.65M |
|
Share-based Compensation (Quarter)
|
0.05M | 1.48M | 0.93M | -2.40M | 2.16M | 2.41M | 2.64M | 2.77M | 4.61M | 6.09M | 5.89M | 5.16M | 5.27M | 4.56M | 5.59M | -14.29M | 0.35M | 0.40M | 0.40M | 1.23M | 0.86M | 0.97M | 1.27M | 1.36M | 1.76M | 2.00M | 1.82M | 2.07M |
|
Gains from Sales and Divestitures (Quarter)
|
| | 0.23M | 0.28M | 0.06M | 0.00M | 464.00 | 0.07M | 464.00 | 928.00 | 928.00 | 928.00 | 0.31M | 0.31M | 0.55M | 0.55M | 0.31M | 0.67M | 1.63M | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | 4.79M | 5.97M | 2.16M | 0.00M | 2.58M | 29.17M | 8.96M | 0.80M | 7.28M | 0.28M | 0.04M | 2.43M | 3.58M | -0.03M | 0.17M | 4.74M | 4.66M | 0.73M | 0.02M | 0.03M | | 0.09M | | 0.00M | | 6.31M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M |
|
Non-cash Items (Quarter)
|
| | 1.44M | 73.56M | 0.16M | 29.40M | 2.28M | 171.41M | 55.43M | 23.99M | 3.70M | 39.11M | 1.28M | 4.39M | 4.38M | 9.11M | 4.79M | 4.25M | 4.32M | | | | | | | | | |
|
Cash from Operations (Quarter)
|
-6.15M | -4.47M | 74.58M | -29.74M | -9.36M | -10.26M | -10.73M | -14.83M | -25.47M | -17.67M | -15.02M | -17.89M | -17.34M | -13.48M | -11.80M | -11.03M | -19.69M | -14.71M | -11.77M | -21.11M | -21.89M | -14.59M | -16.09M | -7.50M | -24.45M | -19.23M | -17.18M | -17.70M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | 0.14M | 0.07M | 0.01M | 0.00M | | | 0.17M | 0.99M | 0.62M | 0.34M | 0.08M | 0.05M | 0.02M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | 0.02M | 0.16M | 0.17M | 0.27M | 0.18M | -0.02M | -0.03M | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.17M | 0.13M | 0.21M | 0.23M | 0.21M | 0.24M | 0.30M | 0.39M | 0.38M | 0.92M | 0.73M | 0.74M | 0.73M | 0.69M | 0.68M | 0.41M | 0.81M | 0.49M | 0.39M | 1.00M | 0.73M | 0.70M | 0.90M | 1.30M | 1.23M | 1.20M | 1.20M | 0.65M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 1.70M | 0.23M | -0.83M | -0.27M | 0.15M |
|
Change in Account Payables (Quarter)
|
0.09M | 0.27M | 1.35M | -2.35M | 1.43M | -0.46M | 1.90M | 1.42M | -1.85M | -0.51M | 0.45M | -0.38M | -0.43M | 1.23M | -0.34M | 1.30M | 0.55M | -0.20M | -0.04M | 2.79M | -2.58M | 2.08M | -0.23M | -0.60M | 0.10M | 1.09M | -2.87M | -0.64M |
|
Change in Accured Expenses (Quarter)
|
-0.48M | 1.23M | 0.72M | 0.02M | -1.32M | 1.20M | 0.99M | 2.21M | -4.03M | 1.26M | 1.57M | 0.80M | -1.35M | 0.73M | 0.23M | 0.36M | -1.12M | 0.90M | 1.95M | -0.46M | -5.05M | 1.00M | -0.72M | 0.80M | -2.51M | 2.00M | 0.19M | 1.75M |
|
Other Working Capital Changes (Quarter)
|
| | -0.37M | 2.60M | -0.25M | -0.81M | 0.07M | 1.61M | -0.34M | -13.73M | | | -1.39M | -0.25M | -1.56M | 3.22M | 0.00M | -0.01M | -0.12M | 0.14M | | 1.39M | -1.62M | 0.96M | 0.41M | 0.03M | -0.25M | -1.78M |
|
Capital Expenditures (Quarter)
|
0.46M | -0.44M | 0.05M | 0.99M | 0.34M | 0.91M | -1.23M | 2.12M | 1.79M | -1.03M | 2.09M | 0.06M | 0.01M | 0.00M | -0.02M | 5.14M | 1.51M | 4.42M | 0.25M | 1.66M | 5.61M | 5.96M | 4.88M | 1.45M | 0.12M | 0.14M | 0.17M | 0.08M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | 130.78M | 19.65M | 14.03M | 3.08M | -0.02M | 26.33M | | 2.50M | 15.10M | 11.63M | 8.14M | 23.35M | 21.99M | 0.02M | 17.00M | 1.00M | 1.00M | | | | 14.00M | 26.90M | 32.90M | 0.00M | 22.80M | 15.00M |
|
Cash from Investing Activities (Quarter)
|
-35.34M | 7.01M | 4.64M | 5.43M | 13.69M | 2.17M | -1.02M | -4.43M | -26.21M | -16.86M | -8.41M | -14.65M | -12.66M | 6.02M | 13.21M | 4.49M | 15.49M | -3.42M | 0.75M | -1.66M | -5.61M | -102.39M | -12.58M | -2.77M | 32.78M | -11.30M | 7.60M | 14.92M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | -0.15M | -0.08M | -2.41M | 2.63M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
0.34M | 0.09M | 59.39M | 82.20M | 0.31M | 0.39M | 40.60M | 15.38M | 0.57M | 0.33M | 0.35M | 0.11M | 0.20M | | 0.06M | -0.24M | 45.40M | -0.04M | -2.19M | 144.59M | 0.14M | 67.56M | 0.73M | 0.93M | 0.17M | 0.01M | 0.13M | 0.38M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | -0.00M | 0.07M |
|
Change in Cash (Quarter)
|
-41.15M | 2.63M | 138.60M | 57.88M | 4.63M | -7.71M | 28.86M | -3.88M | -51.11M | -34.20M | -23.09M | -32.43M | -29.80M | -7.46M | 1.47M | -6.78M | 41.20M | -18.17M | -13.21M | 121.83M | -27.36M | -49.43M | -27.95M | -9.33M | 8.50M | -30.53M | -9.46M | -2.33M |
|
Free Cash Flow (Quarter)
|
-6.61M | -4.03M | 74.53M | -30.73M | -9.71M | -11.17M | -9.50M | -16.95M | -27.27M | -16.64M | -17.12M | -17.95M | -17.36M | -13.48M | -11.78M | -16.16M | -21.20M | -19.14M | -12.02M | -22.76M | -27.50M | -20.55M | -20.97M | -8.95M | -24.57M | -19.37M | -17.35M | -17.79M |
|
Net Cash Flow (Quarter)
|
-41.15M | 2.63M | 138.60M | 57.88M | 4.63M | -7.71M | 28.86M | -3.88M | -51.11M | -34.20M | -23.09M | -32.43M | -29.80M | -7.46M | 1.47M | -6.78M | 41.20M | -18.17M | -13.21M | 121.83M | -27.36M | -49.43M | -27.95M | -9.33M | 8.50M | -30.52M | -9.46M | -2.41M |