|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -85.16M | -10.76M | -14.58M | -33.50M | -27.15M | -21.92M | -21.94M | -22.85M | -28.17M | -16.87M | -123.94M | -18.41M | -20.98M | -12.98M | -13.94M | -15.46M | -20.14M | -18.73M | -18.03M | -35.86M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.10M | 0.05M | | | | | | | | | | | | | 0.60M | | | | 0.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 1.35M | 6.96M | 3.30M | 2.08M | 2.50M | 2.67M | 2.69M | 2.63M | 2.17M | 1.72M | 1.76M | 1.90M | 1.89M | 0.90M | 1.89M | 1.10M | 1.98M | -1.32M | 3.40M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.80M | -8.05M | -12.80M | -15.07M | -13.80M | -14.30M | -16.91M | -18.24M | -18.81M | -13.71M | -11.30M | -10.60M | -9.91M | -11.27M | -10.36M | -19.36M | -10.73M | -12.92M | -13.96M | -21.79M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.14M | 0.04M | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | -0.07M | 0.30M | -0.25M | 0.03M | 0.03M | 0.03M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.06M | 0.08M | 0.08M | 0.09M | 0.14M | 0.17M | 0.17M | 0.17M | 0.18M | 0.18M | 0.18M | 0.58M | 0.61M | 0.60M | 0.59M | 1.24M | 0.95M | -0.40M | 0.59M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | 1.44M | 0.57M | 0.13M | 2.71M | 3.89M | 2.75M | -4.96M | -4.08M | -1.35M | -1.94M | -1.45M | 1.33M | 2.16M | 2.09M | -3.27M | 2.08M | 3.29M | 1.21M | -5.40M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | | | 0.57M | -0.71M | -1.76M | 1.80M | 0.06M | -0.63M | 0.44M | 0.43M | 0.12M | -0.68M | -1.13M | 1.34M | 3.00M | -0.29M | -0.80M | 0.69M | 0.93M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.22M | -0.73M | 0.22M | 1.37M | -0.36M | -0.32M | 1.61M | 1.02M | 5.12M | -5.57M | 2.35M | -2.11M | 3.13M | 0.01M | 0.02M | 0.04M | -0.04M | 0.17M | 0.01M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 8.50M | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.01M | -0.35M | -0.19M | -0.22M | -1.37M | -0.08M | -15.29M | 3.44M | 5.72M | -3.37M | -2.72M | -2.35M | -0.51M | -0.51M | -0.01M | -0.10M | -0.09M | -0.09M | -0.04M | -0.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | | | | | | | | | | | | | | | | | | | 15.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.66M | 0.11M | 0.60M | 50.10M | 0.24M | 0.96M | 8.18M | 5.50M | 15.40M | -0.04M | 0.02M | -0.14M | 0.04M | 34.79M | 30.17M | -1.25M | 0.06M | 18.51M | 0.00M | 34.98M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.37M | 0.11M | 0.60M | 50.18M | 0.36M | 0.60M | 8.43M | 5.73M | 14.96M | 0.10M | 0.02M | -0.14M | | | 0.98M | | | | 1.53M | 22.50M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | -0.01M | -0.00M | -0.00M | 0.01M | -0.01M | 0.01M | 0.00M | -0.01M | 0.03M | -0.01M | -0.03M | 0.05M | 0.00M | 0.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.85M | -8.29M | -12.39M | 34.81M | -14.92M | -13.40M | -24.04M | -9.30M | 2.32M | -17.10M | -14.02M | -13.09M | -10.38M | 23.00M | 19.82M | -20.71M | -10.79M | 5.55M | -13.99M | 13.29M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.06M | -8.28M | -12.07M | -15.29M | -15.16M | -13.94M | -16.59M | -19.85M | -19.83M | -18.82M | -5.74M | -12.95M | -7.80M | -14.40M | -10.38M | -19.37M | -10.77M | -12.88M | -14.13M | -21.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.85M | -8.29M | -12.39M | 34.81M | -14.93M | -13.42M | -24.03M | -9.30M | 2.32M | -17.11M | -14.01M | -13.09M | -10.38M | 23.01M | 19.80M | -20.70M | -10.76M | 5.51M | -13.99M | 13.18M |