|
Net Income (Quarter)
|
-6.80M | -8.01M | -14.89M | -25.22M | -32.98M | -21.12M | -12.30M | -14.07M | -4.41M | -6.51M | -3.15M | -9.78M | -10.99M | 7.69M | 8.50M | 4.38M | 7.01M | 9.79M | 129.66M |
|
Depreciation and Depletion (Quarter)
|
0.10M | 0.20M | 0.10M | 0.10M | 0.10M | 0.10M | 0.20M | 0.04M | 0.04M | 0.05M | -0.02M | 0.05M | 0.05M | 0.10M | 0.20M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Share-based Compensation (Quarter)
|
| 3.26M | 3.35M | 6.09M | 10.43M | 7.96M | 10.19M | 8.96M | 9.27M | 9.45M | 10.83M | 8.26M | 10.79M | 11.46M | 11.76M | 9.89M | 15.23M | 14.87M | 15.47M |
|
Gains from Investment Securities (Quarter)
|
| | 4.72M | -4.00M | -1.30M | | | 5.73M | -4.74M | 10.40M | -10.34M | 8.11M | -6.46M | -0.69M | 1.42M | 10.59M | -9.95M | 46.66M | -46.12M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | 0.92M | | | -0.92M | | | | 0.30M | 0.34M | 0.01M | 0.47M | -0.03M |
|
Cash from Operations (Quarter)
|
| 4.58M | -11.81M | -21.54M | -16.99M | -16.37M | -2.16M | -9.20M | 3.67M | 4.09M | 8.96M | 10.69M | 3.25M | 6.35M | 12.32M | 12.06M | 13.32M | 26.45M | 36.80M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | 0.46M | 0.23M | 0.15M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M |
|
Amortization of Deferred Charges (Quarter)
|
| 0.91M | 0.85M | 0.94M | 0.73M | 0.75M | -1.95M | 0.09M | 0.43M | 0.92M | -1.32M | 0.34M | 0.32M | 0.31M | 0.29M | 0.28M | 0.31M | 0.13M | 0.57M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.10M | 0.23M | 0.42M | 2.20M | 2.30M | 2.33M | 2.37M | 2.27M | 2.28M | 2.29M | 2.30M | 2.29M | 2.37M | 2.40M | 2.72M | 2.86M | 3.07M | 3.93M | 3.47M |
|
Change in Receivables (Quarter)
|
| 0.89M | -1.19M | -17.16M | -2.90M | 3.64M | 9.94M | -2.15M | 2.49M | 6.26M | 2.45M | -5.14M | 3.59M | 8.22M | 9.45M | -5.65M | 6.85M | 7.68M | 14.63M |
|
Change in Inventory (Quarter)
|
| 0.23M | 0.62M | 1.07M | 0.54M | 3.27M | -4.38M | -1.11M | 1.59M | 0.55M | -6.84M | 2.24M | -0.79M | 8.24M | -5.73M | 1.51M | 0.10M | 4.46M | -4.27M |
|
Change in Account Payables (Quarter)
|
| 3.71M | -1.64M | -14.69M | -0.33M | 1.15M | 1.21M | -4.27M | -2.41M | 5.79M | -7.01M | 3.49M | 0.64M | 7.92M | -12.49M | -0.14M | -2.45M | 6.12M | -0.48M |
|
Change in Accured Expenses (Quarter)
|
| 2.86M | 1.07M | -1.67M | -1.39M | -2.28M | -2.38M | -4.63M | 3.27M | -1.81M | 5.36M | -3.07M | 2.29M | -1.95M | 7.24M | -6.53M | -0.99M | 1.69M | 15.14M |
|
Other Working Capital Changes (Quarter)
|
| -3.25M | 5.72M | 2.94M | -2.53M | 2.00M | 2.25M | 0.19M | 0.74M | 1.10M | 2.58M | -0.09M | -5.93M | 11.13M | -5.47M | 4.24M | -1.46M | 3.54M | 0.37M |
|
Capital Expenditures (Quarter)
|
| | 0.08M | 0.16M | 0.24M | -0.40M | | 0.35M | 0.52M | -0.86M | 0.51M | | 2.27M | -2.21M | 0.05M | 0.90M | -0.10M | 0.77M | 0.23M |
|
Acquisitions (Quarter)
|
| 2.98M | | 112.31M | 1.09M | | -2.47M | | | | | | | | | 2.83M | | | |
|
Cash from Investing Activities (Quarter)
|
| -4.48M | -0.08M | -112.47M | -1.33M | -0.30M | 2.47M | -0.37M | -0.52M | -0.37M | -0.96M | -1.09M | -1.23M | -0.97M | -6.84M | -4.35M | -27.74M | -1.84M | -1.41M |
|
Other financing activities (Quarter)
|
| | | 0.00M | 0.70M | | | | | | | 2.40M | -0.56M | -1.84M | 6.29M | 12.77M | -12.77M | 10.88M | |
|
Cash from Financing Activities (Quarter)
|
| -0.45M | 192.84M | 0.87M | -0.57M | -3.77M | 31.18M | -4.70M | -15.09M | -4.22M | -0.94M | -5.71M | 85.39M | -7.21M | -5.21M | 2.18M | 278.29M | -1.61M | 3.21M |
|
Change in Cash (Quarter)
|
| -0.36M | 180.95M | -133.13M | -18.90M | -20.45M | 31.49M | -14.28M | -11.94M | -0.49M | 7.06M | 3.89M | 87.41M | -1.82M | 0.27M | 9.90M | 263.87M | 23.00M | 38.60M |
|
Free Cash Flow (Quarter)
|
| 4.58M | -11.89M | -21.70M | -17.23M | -15.97M | -2.16M | -9.55M | 3.15M | 4.96M | 8.45M | 10.69M | 0.98M | 8.56M | 12.27M | 11.16M | 13.43M | 25.68M | 36.57M |
|
Net Cash Flow (Quarter)
|
| -0.36M | 180.95M | -133.13M | -18.90M | -20.45M | 31.49M | -14.28M | -11.94M | -0.49M | 7.06M | 3.89M | 87.41M | -1.82M | 0.27M | 9.90M | 263.87M | 23.00M | 38.60M |