|
Net Income (Quarter)
|
-5.16M | -10.76M | -5.04M | -25.85M | -10.48M | -8.30M | -7.00M | -5.88M | -6.37M | -5.44M | -6.99M | -9.90M | -9.76M | -14.61M | -13.93M | -11.94M | -10.25M | -13.09M | -23.01M | -20.08M | -13.57M | -16.89M | -17.09M | -14.42M | -11.22M | -11.98M | -9.38M | -10.74M |
|
Depreciation and Depletion (Quarter)
|
0.67M | 0.67M | 0.70M | 0.70M | 0.72M | 0.71M | 0.69M | 0.68M | 0.74M | 0.74M | 0.75M | 0.76M | 0.70M | 0.70M | 0.73M | 0.73M | 0.71M | 0.80M | 0.79M | 0.83M | 0.89M | 0.98M | 0.96M | 1.07M | 1.23M | 0.76M | 0.91M | 0.91M |
|
Share-based Compensation (Quarter)
|
| 5.30M | 0.07M | 19.97M | 3.52M | 2.48M | 2.56M | 2.52M | 3.91M | 5.44M | 5.23M | 7.15M | 8.39M | 12.66M | 12.97M | 13.71M | 13.66M | 16.38M | 19.01M | 18.66M | 18.07M | 20.60M | 23.19M | 22.45M | 19.80M | 20.17M | 19.03M | 19.73M |
|
Gains from Investment Securities (Quarter)
|
| | | 0.02M | 5.48M | -0.06M | 0.92M | -6.27M | 0.92M | -0.92M | | 1.62M | 0.94M | 0.14M | | -0.87M | 1.10M | 0.27M | 0.47M | 0.54M | 1.48M | 0.27M | -1.11M | -0.63M | | | 0.16M | -0.16M |
|
Asset Writedowns and Impairment (Quarter)
|
0.22M | 0.46M | 0.49M | 1.03M | 0.91M | 0.43M | 0.54M | 0.12M | 0.14M | -0.06M | 0.05M | 0.46M | 0.09M | 0.53M | -0.06M | 0.64M | 0.35M | 0.51M | 0.72M | 0.82M | 0.06M | 0.69M | 0.73M | 0.23M | 1.13M | 1.12M | 0.20M | 1.15M |
|
Cash from Operations (Quarter)
|
-3.87M | -2.57M | -3.27M | -4.70M | -4.50M | -4.04M | -2.63M | -0.17M | 3.62M | 4.36M | 4.37M | 2.48M | 5.40M | 1.27M | 1.05M | 2.95M | 8.28M | 6.29M | -5.52M | -2.60M | 11.16M | 2.06M | 8.95M | 4.14M | 18.10M | 5.09M | 9.30M | 10.94M |
|
Amortizatization of Intangibles (Quarter)
|
0.39M | 0.39M | -0.77M | 1.53M | | 0.71M | 0.36M | -1.49M | 0.19M | 0.33M | -0.02M | 0.54M | -0.13M | -0.01M | 0.93M | 0.22M | 0.35M | 0.38M | 2.00M | 0.81M | 0.22M | 0.66M | 0.47M | 4.84M | 0.01M | | | 1.51M |
|
Amortization of Deferred Charges (Quarter)
|
0.05M | 0.05M | 0.05M | 0.04M | 0.07M | 0.05M | 0.05M | 7.53M | 2.58M | 2.86M | 3.18M | -8.43M | 4.02M | 4.45M | -8.44M | 18.61M | 5.86M | -5.86M | 19.06M | -18.98M | 0.05M | 7.36M | 4.24M | 4.70M | 0.05M | 0.06M | 17.10M | -16.98M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.67M | 0.67M | 0.70M | 0.70M | 0.72M | 0.71M | 0.69M | 0.68M | 0.74M | 0.74M | 0.75M | 0.76M | 0.70M | 0.70M | 0.73M | 0.73M | 0.71M | 0.80M | 0.79M | 0.83M | 0.89M | 0.98M | 0.96M | 1.07M | 1.23M | 0.76M | 0.91M | 0.91M |
|
Change in Receivables (Quarter)
|
0.77M | -1.41M | 1.55M | 1.84M | 2.12M | 2.21M | 0.86M | 2.89M | -1.11M | 0.15M | -0.04M | 9.91M | -2.31M | 2.32M | 1.80M | 9.74M | 1.15M | 6.05M | 0.55M | 19.23M | -13.02M | 8.88M | -3.52M | 29.91M | -18.12M | 3.60M | -5.81M | 38.60M |
|
Change in Accured Expenses (Quarter)
|
-1.52M | 0.86M | 0.33M | 1.76M | -0.30M | 1.25M | -0.23M | 5.92M | -3.74M | 1.75M | 6.40M | 4.09M | 1.54M | 2.59M | 0.68M | 2.24M | -1.59M | 4.59M | -2.76M | -0.47M | -2.87M | 2.65M | -1.31M | 4.65M | -1.49M | -1.73M | -1.53M | 5.38M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | -1.10M | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
2.56M | 0.28M | 2.25M | -2.44M | 4.30M | -5.51M | 0.88M | 5.08M | 7.25M | 3.54M | -13.29M | 28.10M | 7.34M | -5.06M | 13.42M | -18.62M | -0.84M | -0.87M | 25.58M | -27.42M | 7.67M | -9.63M | 6.68M | 33.51M | 3.23M | -3.43M | 0.94M | -4.06M |
|
Capital Expenditures (Quarter)
|
0.16M | 0.22M | 0.17M | -0.54M | 0.31M | 0.24M | 1.67M | -1.85M | 0.17M | -0.17M | 0.66M | -0.66M | 0.31M | 0.60M | 0.51M | 0.40M | 0.38M | 0.26M | 0.80M | -1.31M | 1.09M | 0.49M | 0.48M | -1.69M | 1.36M | 0.91M | 0.79M | 1.05M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | 6.43M | | 139.35M | -0.14M | 1.41M | | | | | | 50.33M | 1.46M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | 3.36M | 9.60M | 39.41M | 19.70M | 19.65M | | 63.07M | -63.07M | | 22.63M | 24.62M | 38.71M | -80.43M | 22.55M | 13.83M | 3.80M | 4.90M | 2.75M | 1.00M | | -3.75M |
|
Cash from Investing Activities (Quarter)
|
-0.16M | -0.22M | -0.17M | -0.22M | -0.31M | -50.22M | -1.41M | -1.86M | -16.48M | 1.85M | 3.15M | -10.64M | -29.90M | -14.78M | 25.88M | -18.87M | -8.69M | -8.68M | -101.44M | 32.17M | 20.05M | 13.34M | 3.32M | 4.01M | 1.39M | 0.09M | -51.12M | -2.51M |
|
Other financing activities (Quarter)
|
0.05M | 0.48M | 1.02M | 3.68M | 0.13M | -0.01M | 0.28M | -0.22M | 0.12M | | -0.00M | 0.06M | 0.02M | | | | | | 0.82M | 0.21M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
-0.24M | -0.29M | -2.80M | 127.63M | 6.88M | -3.33M | 42.03M | -1.23M | 0.64M | -0.25M | -0.44M | -0.05M | -0.96M | 0.41M | -0.34M | 0.70M | -1.10M | 1.19M | 73.70M | -19.83M | -11.48M | -4.01M | -10.25M | -4.59M | -5.00M | -4.54M | 28.84M | -3.79M |
|
Change in Cash (Quarter)
|
-4.27M | -3.07M | -6.24M | 122.71M | 2.07M | -57.58M | 37.99M | -3.26M | -12.21M | 5.95M | 7.08M | -8.22M | -25.45M | -13.10M | 26.58M | -15.22M | -1.51M | -1.20M | -33.25M | 9.73M | 19.74M | 11.39M | 2.02M | 3.56M | 14.50M | 0.64M | -12.98M | 4.63M |
|
Free Cash Flow (Quarter)
|
-4.03M | -2.79M | -3.44M | -4.16M | -4.82M | -4.28M | -4.30M | 1.68M | 3.45M | 4.53M | 3.70M | 3.13M | 5.09M | 0.67M | 0.53M | 2.56M | 7.90M | 6.03M | -6.32M | -1.30M | 10.07M | 1.57M | 8.47M | 5.83M | 16.75M | 4.18M | 8.51M | 9.88M |
|
Net Cash Flow (Quarter)
|
-4.27M | -3.07M | -6.24M | 122.71M | 2.07M | -57.58M | 37.99M | -3.26M | -12.21M | 5.95M | 7.08M | -8.22M | -25.45M | -13.10M | 26.58M | -15.22M | -1.51M | -1.20M | -33.25M | 9.73M | 19.74M | 11.39M | 2.02M | 3.56M | 14.50M | 0.64M | -12.98M | 4.63M |