|
Net Income
|
| 0.13M | -2.97M | | -1.93M | -1.33M | -2.97M | | -4.07M | -3.30M | -4.18M | | | | | | | |
|
Depreciation and Depletion
|
0.10M | | | 0.20M | | | | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.60M | 1.40M | 1.80M | 1.80M | 1.80M | 1.80M |
|
Gains from Investment Securities
|
| | | 0.00M | 0.07M | 0.02M | 0.14M | 0.07M | | | 0.12M | -0.06M | -0.03M | 0.29M | 0.04M | 0.03M | 0.01M | 0.06M |
|
Asset Writedowns and Impairment
|
| | | | | | | | 2.17M | 0.80M | 1.10M | 0.59M | 0.18M | | | | | |
|
Cash from Operations
|
-0.09M | | -2.28M | -1.77M | -1.18M | -1.53M | -2.17M | -1.39M | -2.04M | -1.82M | -1.70M | -6.63M | 1.25M | -3.33M | -4.98M | -6.62M | -2.41M | -5.97M |
|
Amortizatization of Intangibles
|
-0.01M | | -0.03M | -0.05M | -0.05M | -0.05M | -0.09M | -0.15M | -0.45M | -0.13M | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.07M | 0.16M | 0.22M | 0.28M | 0.27M | 0.35M | 0.39M | 0.51M | 0.69M | 0.48M | 0.38M | 0.38M | 0.85M | 1.93M | 2.35M | 2.44M | 2.39M | 2.29M |
|
Change in Account Payables
|
-0.07M | | 0.96M | 0.03M | -0.29M | -0.11M | 0.19M | 0.59M | -0.23M | -0.12M | 1.66M | -0.39M | 0.72M | 0.95M | 1.23M | 0.69M | 0.84M | 0.80M |
|
Change in Accured Expenses
|
0.06M | | 0.00M | 0.20M | 0.23M | -0.15M | -0.28M | 0.43M | -0.07M | 0.20M | -0.67M | 0.82M | 0.17M | 0.88M | -0.27M | 0.22M | 1.47M | 0.15M |
|
Capital Expenditures
|
2.62M | | 24.33M | 3.27M | 13.42M | 9.96M | 12.94M | 21.09M | 30.31M | 44.42M | 43.91M | 37.92M | 41.47M | 31.24M | 27.21M | 20.60M | 23.57M | 11.74M |
|
Acquisitions
|
| | | | | | -1.41M | | | | | | | | | | | |
|
Cash from Investing Activities
|
-3.40M | | -21.65M | -39.13M | -13.74M | -10.08M | -0.58M | -21.17M | -30.47M | -49.59M | -43.89M | -37.87M | -41.45M | -31.47M | -27.30M | -20.63M | -23.59M | -11.84M |
|
Other financing activities
|
| | | 0.00M | -0.19M | 0.00M | -0.17M | -0.04M | 3.52M | 0.01M | -0.87M | 1.29M | 1.84M | 0.01M | | 0.07M | 0.11M | 1.59M |
|
Long-Term Debt Issuances
|
| | | | | | | | | | 21.87M | 41.47M | 11.30M | 19.37M | 30.63M | 24.04M | 22.77M | 128.88M |
|
Short-Term Debt issuances
|
24.00M | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | 4.00M | | | | | | |
|
Shares Issued
|
| | | | | 4.10M | 6.90M | | | 1.09M | 3.00M | 0.01M | 0.70M | 1.00M | 1.35M | 0.27M | 3.75M | 4.38M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | 0.05M | | | |
|
Cash from Financing Activities
|
24.00M | | 192.40M | 20.18M | -8.18M | 3.98M | 6.82M | -0.14M | 0.33M | 1.00M | 29.50M | 63.08M | 33.20M | 27.14M | 33.60M | 25.92M | 28.22M | 23.86M |
|
Change in Cash
|
20.51M | | 168.47M | -20.71M | -23.10M | -7.63M | 4.07M | -22.70M | -32.18M | -50.41M | -16.10M | 18.59M | -7.01M | -7.66M | 1.32M | -1.32M | 2.22M | 6.06M |
|
Free Cash Flow
|
-2.71M | | -26.61M | -5.04M | -14.61M | -11.49M | -15.11M | -22.48M | -32.34M | -46.24M | -45.61M | -44.55M | -40.23M | -34.57M | -32.19M | -27.22M | -25.98M | -17.71M |
|
Net Cash Flow
|
20.51M | | 168.47M | -20.71M | -23.10M | -7.63M | 4.07M | -22.70M | -32.18M | -50.41M | -16.10M | 18.59M | -7.01M | -7.66M | 1.32M | -1.32M | 2.22M | 6.06M |