|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.21M | -11.65M | -11.83M | -14.19M | -22.53M | -130.24M | -19.45M | -13.99M | -14.88M | -15.53M | -11.99M | -17.26M | -19.16M | -16.88M | -26.23M | -18.91M | -24.75M | -16.94M | -16.13M | -13.25M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.50M | 0.30M | 0.40M | 0.30M | 0.40M | 0.40M | 0.40M | 0.40M | 0.50M | | | 0.40M | | | | 0.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.55M | 1.26M | 0.87M | 0.62M | 5.76M | 3.36M | 2.56M | 0.93M | 0.28M | 1.62M | 1.57M | 1.16M | 1.15M | -1.95M | | 0.39M | 0.36M | 0.27M | 0.18M | 0.29M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.45M | -56.38M | -143.87M | 0.64M | 11.41M | 16.96M | 16.04M | -0.53M | 1.69M | 9.46M | 2.04M | 2.63M | 0.84M | 7.34M | 5.95M | 3.54M | 3.82M | 10.29M | -15.22M | -7.55M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.79M | -7.01M | -11.25M | -12.97M | -14.84M | -16.12M | -8.85M | -11.24M | -11.52M | -13.92M | -16.96M | -12.41M | -16.20M | -8.23M | -20.18M | -9.42M | -6.69M | -13.89M | -14.76M | -12.51M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | 0.07M | 0.07M | 0.07M | | 0.08M | 0.08M | 0.08M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.08M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.10M | 0.08M | 0.10M | 0.52M | 0.31M | 0.32M | 0.34M | 0.35M | 0.42M | 0.42M | 0.43M | 0.43M | 0.45M | 0.44M | 0.43M | 0.45M | 0.45M | 0.73M | 0.77M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.80M | 1.17M | -0.69M | 2.75M | 0.07M | 1.23M | -0.34M | -0.06M | -1.83M | -2.24M | -0.81M | -0.25M | 0.56M | 1.41M | 2.02M | 1.54M | 1.82M | 0.55M | -0.36M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.93M | -2.27M | 0.80M | 0.74M | -0.28M | 2.24M | 0.97M | 1.23M | 0.45M | -2.61M | 4.53M | 0.66M | 3.34M | 0.40M | 4.38M | 3.16M | 1.32M | -1.10M | 0.89M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51M | 2.69M | 1.55M | 0.06M | 0.41M | 0.28M | 2.16M | 1.33M | 1.25M | 0.44M | 0.42M | 0.24M | 0.52M | 0.18M | 0.08M | 0.09M | 0.30M | 0.20M | 0.91M | 0.13M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.51M | -2.69M | -1.55M | -0.06M | -0.41M | -0.28M | -2.16M | -1.33M | -1.25M | -0.44M | -0.42M | -0.24M | -0.52M | -0.18M | -0.08M | -0.09M | -0.30M | -0.51M | -0.91M | -0.13M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.33M | 8.04M | 7.87M | 4.18M | 5.37M | 0.43M | 1.11M | 0.25M | 1.32M | 0.03M | 0.12M | 1.31M | 0.18M | 0.03M | 0.02M | 0.02M | 0.01M | | | 0.01M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.78M | 8.92M | 23.67M | 3.92M | 10.41M | 16.29M | 11.35M | 12.58M | 8.64M | 17.12M | 14.41M | 12.09M | 17.14M | 11.62M | 15.94M | 11.73M | 12.45M | 11.56M | 13.59M | 9.21M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.76M | 2.38M | 2.37M | 5.14M | 3.43M | 3.62M | -0.73M | 7.11M | -1.81M | 5.12M | 7.28M | 4.90M | 2.02M | 2.90M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | 0.86M | 0.46M | 0.90M | 2.71M | 4.70M | -2.80M | -0.78M | -0.64M | 1.91M | -1.01M | 0.91M | -0.02M | -3.15M | 3.55M | -1.62M | -3.92M | 3.09M | 0.56M | 2.17M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.71M | 0.08M | 11.33M | -8.21M | -2.13M | 4.59M | -2.46M | -0.77M | -4.77M | 4.67M | -3.97M | 0.35M | 0.40M | 0.06M | -0.76M | 0.60M | 1.54M | 0.24M | -1.52M | -1.25M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.30M | -9.70M | -12.80M | -13.03M | -15.25M | -16.39M | -11.01M | -12.57M | -12.77M | -14.36M | -17.38M | -12.64M | -16.72M | -8.41M | -20.26M | -9.51M | -6.99M | -14.10M | -15.67M | -12.64M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.52M | -0.78M | 10.87M | -9.11M | -4.84M | -0.11M | 0.34M | 0.01M | -4.13M | 2.77M | -2.96M | -0.56M | 0.42M | 3.21M | -4.32M | 2.22M | 5.46M | -2.85M | -2.08M | -3.43M |