|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | -30.50M | -30.61M | -33.58M | 92.66M | -27.94M | -31.64M | -34.57M | -6.84M | -5.81M | -13.97M | -27.13M | 1.21M | -15.53M | -17.59M | -14.19M | -11.03M | -9.49M | -7.39M | 57.73M | -7.72M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | 2.10M | 2.10M | 2.10M | 0.30M | 0.30M | 0.30M | 0.30M | 0.13M | 0.10M | 0.10M | 0.12M | 0.10M | 0.10M | 0.10M | 0.10M | 0.12M | 0.10M | 0.10M | 0.09M | 0.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | 4.47M | 4.23M | 4.66M | 4.05M | 3.14M | 2.77M | 3.09M | 0.30M | 0.31M | 0.30M | 0.52M | 0.42M | 1.34M | 1.38M | 1.25M | 1.34M | 1.27M | 1.18M | 1.47M | 1.55M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.10M | 0.11M | 0.19M | 0.19M | 0.28M | 0.37M | | | | | | | 0.11M | 0.11M | 0.10M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | 1.90M | 0.30M | | 2.58M | 9.98M | 2.90M | -0.05M | 2.84M | 3.19M | 0.62M | 3.93M | | | 1.07M | 0.07M | 0.07M | 0.24M | 1.86M | 0.48M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | 5.30M | 4.11M | 2.07M | 4.87M | 0.98M | 0.72M | 0.49M | 6.65M | 7.25M | 7.57M | 0.01M | 10.62M | 0.69M | 62.83M | 12.00 | | | 0.01M | 1.57M | 1.23M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | -24.11M | -25.39M | -30.43M | -30.68M | -30.85M | -24.93M | -27.20M | -12.50M | -11.37M | 15.90M | -10.71M | -14.55M | -22.21M | -19.52M | -11.43M | -12.48M | -10.65M | -4.23M | -6.18M | -6.34M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | -0.25M | -0.25M | 1.56M | -0.04M | 0.13M | 0.78M | 1.07M | 0.13M | -0.13M | 0.41M | 0.14M | 0.14M | 0.07M | 0.23M | -0.21M | 0.15M | 0.15M | -0.31M | 0.62M | 0.16M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.01M | 0.03M | 0.03M | 0.07M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.03M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | 2.10M | 2.10M | 2.10M | 0.30M | 0.30M | 0.30M | 0.30M | 0.13M | 0.10M | 0.10M | 0.12M | 0.10M | 0.10M | 0.10M | 0.10M | 0.12M | 0.10M | 0.10M | 0.09M | 0.10M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | 1.09M | -2.11M | -1.36M | 7.70M | -6.06M | 1.07M | -3.69M | -0.82M | 0.09M | 1.13M | 1.64M | 0.93M | -2.48M | -1.23M | 1.73M | -0.28M | -1.80M | 0.06M | -0.09M | -0.23M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | 2.43M | 2.33M | 1.27M | -4.99M | 6.63M | 4.03M | 1.75M | -2.85M | -1.20M | 1.89M | 2.35M | -2.22M | -2.69M | -1.78M | -1.02M | -2.23M | -0.89M | -0.51M | 0.31M | -0.48M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.97M | -0.10M | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | -2.12M | -0.65M | 6.90M | -0.80M | 6.89M | -6.46M | -2.84M | | 0.02M | -0.37M | -25.50M | -1.33M | 1.12M | -0.76M | 0.69M | -0.15M | -0.27M | -0.04M | -1.44M | -0.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | -0.72M | -0.06M | 0.21M | 0.06M | 1.21M | 0.01M | 0.01M | 0.01M | 0.19M | -0.19M | | 0.12M | 0.22M | 0.26M | -0.53M | 0.25M | -0.25M | | 0.96M | 0.17M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 130.00M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | 44.00M | 39.46M | 8.00M | | 18.00M | | | | | 0.10M | 9.90M | 10.00M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | -13.74M | 4.52M | 43.66M | 168.31M | -41.37M | -108.22M | 17.99M | -0.01M | 0.00M | -0.00M | | 0.10M | 9.89M | 9.94M | -0.00M | | | | 7.00M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | 49.75M | 0.38M | 0.00M | 0.44M | | 0.12M | 0.03M | 0.01M | 0.01M | 0.30M | 0.08M | 99.35M | -5.52M | 1.00M | 0.32M | | | -1.56M | -1.56M | 8.80M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | 11.90M | -20.48M | 13.23M | 138.07M | -72.22M | -133.03M | -9.18M | -12.49M | -11.35M | 16.20M | -10.64M | 84.89M | -17.85M | -8.58M | -11.11M | -12.48M | -10.65M | -5.79M | -0.74M | 2.45M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | -23.39M | -25.33M | -30.64M | -30.74M | -32.06M | -24.94M | -27.21M | -12.50M | -11.56M | 16.09M | -10.71M | -14.67M | -22.44M | -19.79M | -10.90M | -12.73M | -10.40M | -4.23M | -7.14M | -6.52M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | 11.90M | -20.48M | 13.23M | 138.07M | -72.22M | -133.03M | -9.18M | -12.49M | -11.35M | 16.20M | -10.64M | 84.89M | -17.85M | -8.58M | -11.11M | -12.48M | -10.65M | -5.79M | -0.74M | 2.45M |