|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.83M | -4.71M | -5.68M | -3.27M | -3.15M | -2.33M | -1.17M | -1.35M | -1.48M | -1.42M | -1.09M | -2.01M | -2.68M | | | | | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.04M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.10M | 0.12M | 0.17M | 0.17M | 0.10M | 0.12M | 0.20M | 0.19M | 0.15M | 0.14M | 0.10M | 0.68M | 9.00M | 5.15M | 4.88M | 5.08M | 10.16M | 4.12M | 6.97M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | 3.05M | | 0.58M | 0.14M | 0.85M | 1.01M | 0.13M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.17M | -0.08M | 0.03M | 0.01M | 0.19M | | 0.04M | 0.62M | 0.09M | 0.62M | 0.65M | 0.05M | 1.29M | | 0.06M | 2.10M | 0.03M | -1.35M | 1.48M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.13M | 1.90M | 0.22M | 0.29M | 0.34M | 0.02M | 0.36M | 0.37M | 0.41M | 0.37M | 0.50M | 0.51M | 0.68M | 15.47M | 4.70M | 0.47M | 0.73M | 69.97M | 160.99M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.72M | -4.87M | -4.95M | -4.30M | -2.62M | -2.50M | -1.49M | -1.59M | -0.69M | -1.67M | -1.06M | -0.17M | -11.03M | -27.82M | -18.82M | -20.87M | -23.13M | -21.60M | -22.61M | -23.58M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | | | 1.80M | 1.50M | 1.04M | 0.66M | 0.45M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.04M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | -1.07M | -0.01M | -0.10M | 0.10M | -0.52M | -0.26M | 0.03M | -0.12M | 0.08M | 0.04M | 5.83M | -3.81M | -0.40M | 4.40M | 0.08M | -5.99M | 4.65M | -4.76M | -0.49M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.58M | -0.80M | -0.76M | 0.62M | -0.46M | -0.34M | 0.06M | -0.04M | -0.12M | 0.03M | 0.77M | 0.19M | 0.69M | 1.64M | 2.32M | -2.08M | 4.81M | 2.21M | -1.30M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | -0.26M | -0.28M | 0.41M | -0.26M | -0.61M | -0.36M | 0.60M | -0.25M | -0.20M | -0.24M | 0.61M | -0.60M | 1.98M | -1.99M | 0.15M | 0.62M | 2.40M | 0.81M | -0.46M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | 0.01M | 0.00M | | | | | | | | | | | 0.02M | 0.01M | 0.03M | 0.10M | 0.06M | 0.07M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.17M | 112.89M | 145.33M | 79.03M | 76.47M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.01M | -0.01M | -0.00M | | | | | | | | | | -0.17M | -329.96M | 42.87M | 4.86M | -122.45M | -22.02M | -14.44M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 1.49M | 226.54M | -0.17M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.91M | -1.59M | 423.74M | -0.53M | | | 169.91M | 0.30M | 40.60M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.74M | -4.88M | -4.95M | -4.30M | -2.62M | -2.50M | -1.49M | -1.59M | -0.69M | -1.67M | -1.06M | 27.74M | -12.62M | 395.75M | -349.30M | 22.00M | -18.18M | 25.86M | -44.32M | 2.58M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.73M | -4.90M | -4.95M | -4.30M | -2.62M | -2.50M | -1.49M | -1.59M | -0.69M | -1.67M | -1.06M | -0.17M | -11.03M | -27.82M | -18.84M | -20.88M | -23.16M | -21.70M | -22.67M | -23.65M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.74M | -4.88M | -4.95M | -4.30M | -2.62M | -2.50M | -1.49M | -1.59M | -0.69M | -1.67M | -1.06M | 27.74M | -12.62M | 395.75M | -349.30M | 22.00M | -18.27M | 25.86M | -44.33M | 2.58M |