|
Net Income (Quarter)
|
-11.44M | -10.87M | -17.69M | -19.06M | -14.28M | | -16.58M | -18.09M | -13.89M | 46.12M | -14.88M | 12.05M | -40.89M | 37.52M | -9.19M | 8.93M | -26.20M | -195.79M | -13.25M |
|
Depreciation and Depletion (Quarter)
|
| 0.14M | 0.18M | 0.17M | 0.15M | 0.17M | 0.19M | 0.18M | 0.17M | -0.40M | 0.19M | -0.10M | 0.44M | -0.35M | 0.15M | -0.05M | 0.34M | 0.15M | |
|
Share-based Compensation (Quarter)
|
| -0.72M | 0.24M | 5.20M | 0.25M | 0.90M | 0.39M | 0.29M | 0.39M | -0.94M | 0.41M | -0.23M | 0.70M | -0.62M | 0.38M | 0.59M | 0.55M | 2.98M | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | -6.75M | | | | 13.55M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | 7.59M | 3.88M | 0.22M | -11.00M | 1.42M | 0.39M | 1.16M | -2.31M | -0.04M | 0.11M | 0.03M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | -0.02M | | | | 0.01M | -0.01M | 0.74M | | 0.01M | -0.01M | | | | | | |
|
Non-cash Items (Quarter)
|
| -10.85M | -11.75M | -15.12M | -16.21M | | -16.87M | -19.08M | -21.07M | | -16.93M | -18.74M | -20.71M | | -0.36M | -19.02M | -10.09M | | -1.80M |
|
Cash from Operations (Quarter)
|
| -11.45M | -10.91M | -14.69M | -15.15M | -16.26M | -18.72M | -17.80M | -18.98M | 53.15M | -18.79M | 17.23M | -53.45M | 50.76M | -10.55M | 11.08M | -28.63M | -11.44M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.14M | 0.18M | 0.17M | 0.15M | 0.17M | 0.19M | 0.18M | 0.17M | -0.40M | 0.19M | -0.10M | 0.44M | -0.35M | 0.15M | -0.05M | 0.34M | 0.15M | |
|
Change in Receivables (Quarter)
|
| -0.03M | -0.06M | 0.04M | | | -0.03M | 0.01M | | | -0.09M | 0.59M | | | 0.86M | -1.74M | | | -0.75M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | 0.21M | -1.84M | | | -3.75M |
|
Change in Account Payables (Quarter)
|
| -0.49M | 1.37M | 0.50M | 0.75M | 0.73M | 0.79M | 0.57M | 1.12M | -2.17M | -0.94M | 0.65M | 2.58M | -2.28M | -1.89M | 3.91M | | | 0.55M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | 0.10M | 0.07M | 0.11M | 0.44M | -0.56M | -1.89M | 2.71M | -0.97M | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | -2.02M | 3.30M | -0.18M | | 0.00M | | | | |
|
Other Working Capital Changes (Quarter)
|
| -0.06M | 0.04M | -0.06M | 0.54M | | 0.22M | -0.30M | 0.58M | -0.65M | -0.02M | 0.18M | -0.24M | 0.03M | 0.13M | 0.01M | -0.01M | | 0.16M |
|
Capital Expenditures (Quarter)
|
| 2.18M | -1.57M | -1.07M | -0.52M | 6.92M | -1.47M | -1.02M | -0.51M | 3.70M | -0.48M | -0.22M | -0.22M | 0.50M | -0.09M | -2.31M | 2.14M | 1.54M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | 0.77M | 2.67M | 0.34M | | | | 0.33M | | | | 0.10M | -0.00M | 0.17M | -0.40M | 0.10M | 0.10M | |
|
Cash from Investing Activities (Quarter)
|
| -3.38M | -1.57M | -8.35M | -0.13M | 8.89M | -1.47M | 0.71M | -2.19M | -1.82M | -0.48M | -0.01M | -2.43M | 1.45M | -0.30M | -4.32M | | | -4.51M |
|
Other financing activities (Quarter)
|
| 4.63M | 0.06M | 2.53M | 3.33M | | 0.04M | 2.43M | 3.24M | -4.23M | | | -1.74M | | 0.14M | 0.01M | 1.15M | | |
|
Cash from Financing Activities (Quarter)
|
| 93.88M | 0.00M | | | 41.84M | 0.00M | | | 5.23M | 0.00M | 1.42M | -1.42M | 6.70M | 0.12M | 14.31M | -14.54M | 59.11M | 2.80M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | -0.01M | -0.00M | -0.01M | | -0.00M | -0.00M | -0.00M | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | 0.01M | 0.42M | -0.44M | 3.37M | 0.01M | 13.33M | -13.43M | -0.02M | |
|
Change in Cash (Quarter)
|
| 9.70M | -12.45M | -9.77M | -12.30M | 19.11M | -19.23M | -10.94M | -11.57M | 40.07M | -19.29M | 18.66M | | | -6.93M | 17.14M | 25.45M | -8.82M | -15.26M |
|
Beginning Cash Balance (Quarter)
|
| | 79.33M | | | | 74.33M | | | -71.82M | 60.98M | -59.30M | | | 37.55M | -35.50M | 35.74M | | |
|
Free Cash Flow (Quarter)
|
| -13.63M | -9.34M | -13.62M | -14.63M | -23.18M | -17.25M | -16.78M | -18.47M | 49.45M | -18.31M | 17.45M | -53.23M | 50.25M | -10.47M | 13.39M | -30.78M | -12.98M | |
|
Net Cash Flow (Quarter)
|
| 79.04M | -12.48M | -23.04M | -15.28M | 34.48M | -20.20M | -17.09M | -21.17M | 56.56M | -19.26M | 18.63M | -57.30M | 58.90M | -10.73M | 21.07M | -43.17M | 47.67M | -1.71M |