|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.76M | -19.01M | -11.01M | -7.46M | -12.20M | -11.93M | | -15.15M | 2.55M | -11.26M | 13.39M | -2.54M | -4.17M | -6.78M | 13.48M | -8.19M | -9.47M | -11.35M | 29.07M | -15.77M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33M | 1.37M | 1.32M | 1.18M | 1.30M | 0.97M | 0.95M | 0.88M | 1.05M | 0.97M | -2.29M | 0.15M | 0.22M | 0.20M | 0.27M | 1.09M | 1.43M | 1.79M | 2.08M | 3.38M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | | | | -0.21M | 0.51M | -0.21M | -0.07M | 0.18M | 0.02M | -0.08M | | -0.02M | 0.33M | | 0.89M | 2.70M | 0.05M | 2.92M | 0.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.89M | -0.98M | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | | | | | | | | | 0.42M | 0.50M | 0.58M | 20.50M | 0.84M | 0.95M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.91M | -14.48M | -10.94M | -22.64M | -15.58M | -8.78M | -12.93M | -11.00M | -13.43M | -9.72M | 20.45M | -1.10M | -1.60M | -2.74M | -5.39M | -6.77M | -5.43M | -7.88M | -4.92M | -10.90M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | | | | | | | | | | | | | | | | | | 0.01M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.61M | 0.61M | 0.84M | 0.58M | 0.77M | 0.57M | 0.60M | 0.76M | 0.74M | -0.20M | -0.03M | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.36M | | | -0.03M | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.42M | 1.69M | 0.04M | 1.12M | 0.12M | -1.14M | 1.16M | 0.85M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.74M | 0.38M | -0.36M | -2.91M | 0.52M | 0.80M | 0.29M | -0.90M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.46M | -0.06M | 34.78M | 19.65M | 7.29M | 0.45M | -26.40M | -0.61M | 18.89M | 15.52M | -34.08M | -0.05M | 0.16M | 0.13M | 1.26M | | -0.96M | -0.18M | -0.22M | 0.36M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | -0.26M | 0.95M | 0.30M | -0.28M | 0.02M | 1.01M | 0.05M | 0.03M | 0.11M | -0.18M | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.85M | 17.05M | 6.30M | 13.49M | 5.40M | 5.11M | 11.00M | 9.00M | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | -0.35M | -0.34M | -16.95M | -10.87M | 5.47M | 1.11M | 11.90M | -1.37M | -1.98M | 3.45M | 9.00M | 2.18M | 0.14M | | | | | | -55.44M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.25M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.62M | 21.92M | 4.90M | 6.56M | 0.28M | 0.28M | 0.09M | | 19.78M | | -14.78M | | 9.89M | 2.41M | 74.78M | -1.20M | 0.35M | 0.24M | -0.05M | 214.73M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -1.13M | -0.90M | -0.99M | -3.32M | -2.81M | 1.95M | 0.20M | 0.21M | -0.34M | -0.07M | | | | 0.00M | -0.01M | -0.11M | 0.77M | -0.61M | -0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.26M | 5.96M | -7.29M | -34.03M | -29.48M | -5.83M | -9.79M | 1.11M | 5.20M | -12.04M | -2.96M | -1.10M | 8.29M | -0.33M | 69.39M | -7.98M | -5.19M | -6.87M | -5.58M | 148.41M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.68M | -14.23M | -11.89M | -22.94M | -15.29M | -8.79M | -13.94M | -11.04M | -13.46M | -9.83M | 20.63M | -1.10M | -1.60M | -2.74M | -5.39M | -6.77M | -5.43M | -7.88M | -4.92M | -10.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.29M | 7.08M | -6.38M | -33.03M | -26.16M | -3.03M | -11.73M | 0.91M | 4.98M | -11.71M | 9.12M | 7.90M | 10.46M | -0.19M | 69.39M | -7.97M | -5.08M | -7.64M | -4.97M | 148.39M |