|
Net Income
|
-0.02M | -0.21M | -2.23M | -4.05M | -7.24M | -2.18M | -2.31M | -3.99M | -3.40M | -6.40M | -4.37M | -5.59M | -4.79M | -5.39M | -5.88M | -7.05M | -6.65M | -6.53M | -5.87M | -5.13M | -4.74M | -6.14M | -5.03M | -6.83M |
|
Depreciation and Depletion
|
| 0.03M | 0.39M | 0.42M | 1.84M | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 0.00M | 0.00M | 0.01M | -0.00M | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.02M | 0.02M | 0.04M | -0.06M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Gains from Investment Securities
|
| | | | | | | | | | | -0.01M | | | | | | | | | | | | |
|
Cash from Operations
|
| -0.45M | -0.93M | -3.59M | -5.40M | 0.59M | -3.43M | 3.04M | 1.31M | -3.25M | 1.36M | 4.71M | 1.51M | 5.66M | -3.25M | -1.65M | -2.26M | -0.60M | -1.33M | -2.88M | 2.40M | -1.07M | -1.78M | -1.15M |
|
Amortizatization of Intangibles
|
| | 0.08M | 1.08M | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | 0.02M | 0.57M | 0.57M | 0.56M | 0.56M | 0.59M | 0.67M | 0.66M | 0.65M | 0.15M | 0.16M | 0.16M | 0.15M | 0.20M | 0.22M | 0.22M | 0.22M | 0.32M | 0.38M | 0.39M |
|
Depreciation & Amortization (CF)
|
| 0.03M | 0.47M | 1.50M | 1.84M | 4.94M | 4.82M | 5.16M | 4.77M | 4.74M | 7.27M | 8.81M | 7.00M | 7.23M | 7.12M | 8.19M | 7.73M | 7.56M | 7.13M | 7.27M | 7.41M | 7.55M | 7.80M | 8.39M |
|
Change in Accured Expenses
|
0.02M | 0.01M | 0.57M | 0.40M | 0.88M | 1.67M | -0.65M | -0.67M | 0.30M | -0.51M | 1.61M | 1.40M | 0.53M | 0.34M | 3.03M | -0.64M | -2.21M | -0.14M | 1.28M | 0.31M | -0.23M | -0.65M | -2.18M | 0.91M |
|
Other Working Capital Changes
|
| 0.27M | -0.07M | 1.35M | 1.09M | 3.82M | 5.35M | -2.09M | 1.63M | 0.94M | 3.75M | -0.28M | 2.76M | -4.08M | 8.56M | -2.02M | 0.91M | -1.16M | 2.91M | 4.09M | -1.04M | -1.41M | 1.91M | 2.47M |
|
Capital Expenditures
|
| 7.10M | 85.00M | 163.87M | 157.03M | | | | 5.38M | 73.79M | | | 2.04M | 3.10M | 2.95M | 2.75M | 0.08M | 2.18M | 3.84M | 2.89M | 0.70M | 2.07M | 2.79M | 2.14M |
|
Cash from Investing Activities
|
| -7.10M | -85.50M | -163.97M | -156.04M | -2.59M | -4.24M | -6.29M | -23.38M | -64.80M | -3.39M | -4.31M | -2.04M | -2.61M | -2.95M | -2.75M | -0.08M | -2.18M | -3.84M | -8.84M | -0.70M | -6.51M | -36.62M | -2.14M |
|
Other financing activities
|
0.32M | 4.38M | 30.34M | 19.19M | 13.45M | 14.24M | 2.74M | 0.15M | 0.03M | 3.30M | | | 2.93M | | | | 0.10M | 2.23M | | 0.32M | | 3.75M | 0.20M | -0.02M |
|
Cash from Financing Activities
|
0.01M | 58.69M | 242.95M | 144.22M | 87.01M | 81.39M | 11.32M | -7.00M | -7.49M | -11.83M | -18.08M | -3.73M | 28.83M | -7.01M | -8.98M | -7.38M | -9.79M | 45.38M | -2.72M | -3.27M | | 51.25M | -0.20M | 0.02M |
|
Dividends Paid - Common
|
| | 0.73M | 9.65M | 3.89M | 4.84M | 5.55M | 27.47M | 5.88M | 6.29M | 6.54M | 27.68M | 6.66M | 7.00M | 7.23M | 26.03M | 7.67M | | -0.00M | | | | | |
|
Change in Cash
|
0.01M | 51.15M | 156.52M | -23.34M | -74.44M | 79.40M | 3.65M | -10.25M | -29.56M | -79.88M | -20.11M | -3.33M | 28.31M | -3.96M | -15.18M | -11.77M | -12.12M | 42.60M | -7.89M | -14.99M | 1.69M | 43.68M | -38.61M | -3.27M |
|
Beginning Cash Balance
|
-0.01M | 0.01M | 51.16M | 207.68M | 184.34M | 109.90M | 189.30M | 192.95M | 182.70M | 153.14M | 73.26M | 53.15M | 49.82M | 78.13M | 74.17M | 58.99M | 39.06M | 27.91M | 71.95M | 62.95M | 46.88M | 50.20M | 92.42M | 3.27M |
|
Free Cash Flow
|
| -7.54M | -85.93M | -167.46M | -162.43M | 0.59M | -3.43M | 3.04M | -4.07M | -77.04M | 1.36M | 4.71M | -0.52M | 2.56M | -6.20M | -4.39M | -2.34M | -2.78M | -5.17M | -5.77M | 1.69M | -3.14M | -4.58M | -3.29M |
|
Net Cash Flow
|
0.01M | 51.15M | 156.52M | -23.34M | -74.44M | 79.40M | 3.65M | -10.25M | -29.56M | -79.88M | -20.11M | -3.33M | 28.31M | -3.96M | -15.18M | -11.77M | -12.12M | 42.60M | -7.89M | -14.99M | 1.69M | 43.68M | -38.61M | -3.27M |