|
Net Income
|
| 12.92M | -3.66M | -6.70M | -0.31M | -10.07M | -14.00M | -18.84M | -21.64M | -24.02M | -22.43M | -23.75M | -23.45M | -39.84M | | -37.79M | -28.82M | -30.53M | -25.93M | -26.22M | -30.21M | -28.45M | -28.39M | -26.69M | -25.83M | -28.87M | -30.21M | -24.14M | -21.88M | -26.02M | -32.29M | -33.40M | -23.67M | -37.51M | -43.84M | -49.94M | -33.35M |
|
Depreciation and Depletion
|
0.06M | 0.08M | | | 0.02M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.51M | 0.58M | 0.30M | 1.58M | 2.16M | 2.27M | 4.54M | 7.71M | 9.52M | 8.88M | 7.45M | 7.21M | 7.24M | 8.06M | 7.62M | 7.12M | 6.76M | 6.53M | 6.20M | 6.05M | 5.51M | 5.36M | 2.95M | 2.82M | 2.44M | 2.37M | 2.29M | 2.22M | 2.22M | 2.61M | 2.76M | 3.56M | 3.49M | 3.30M | 3.07M | 2.73M | 3.03M |
|
Cash from Discontinued Operations
|
3.53M | | -2.75M | 3.46M | 2.60M | | -9.62M | 27.39M | -44.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | 0.12M | | | | 0.12M | | | | 0.18M | | | | 0.09M | | | | 0.28M | | | | 0.37M | | | | 0.29M | | | | 0.39M | | | |
|
Gains from Investment Securities
|
1.88M | 0.98M | -0.11M | 0.28M | | 21.23M | -0.10M | | | 31.70M | | 0.01M | | 0.96M | | 0.01M | | 2.30M | | 1.03M | 0.55M | -0.55M | 0.17M | 0.28M | 0.56M | 0.27M | 1.02M | -0.34M | -0.77M | -0.01M | 0.39M | -0.42M | -0.30M | 0.22M | 0.88M | 0.43M | 5.96M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.26M | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | 14.13M | | | | 26.50M | | | | 30.80M | | | | 13.50M | | | | 2.15M | | | | 1.91M | | | | 5.13M | | | | 2.05M | | | |
|
Cash from Operations
|
-3.53M | 13.35M | -2.75M | -3.46M | 2.60M | -5.96M | -9.62M | -8.15M | -9.28M | -10.28M | -17.93M | -14.55M | -12.53M | -26.00M | -35.63M | -23.93M | -25.08M | -21.24M | -27.40M | -18.95M | -18.48M | -20.07M | -24.00M | -24.20M | -17.61M | -21.75M | -25.81M | -20.27M | -17.30M | -13.00M | -31.73M | -23.75M | -27.66M | -13.62M | -42.02M | -39.83M | -42.27M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | 0.24M | 0.25M | 0.24M | 0.29M | 0.37M | 0.38M | 0.38M | 0.49M | 0.24M | 0.23M | 0.23M | 0.24M | 0.28M | 0.20M | 0.59M | 0.68M | 0.40M | 0.35M | 0.22M | 0.05M | -0.96M | 0.22M | 2.29M | 1.34M | 0.77M | 0.87M | 0.16M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | 0.24M | 0.25M | 0.24M | 0.29M | 0.37M | 0.38M | 0.38M | 0.49M | 0.24M | 0.23M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.06M | 0.08M | | | 0.02M | 0.06M | 0.24M | 0.05M | 0.06M | 0.07M | 0.06M | 0.06M | 0.07M | 0.11M | 0.08M | 0.10M | 0.10M | 0.12M | 0.20M | 0.20M | 0.20M | 0.21M | 0.21M | 0.20M | 0.20M | 0.22M | 0.22M | 0.20M | 0.20M | 0.19M | 0.12M | 0.10M | 0.10M | 0.03M | 0.10M | 0.10M | 0.10M |
|
Change in Receivables
|
| | 0.06M | 0.01M | -0.02M | -0.13M | 0.00M | 0.23M | -0.12M | | | | | | | | 2.41M | 4.24M | -0.75M | 3.21M | -1.73M | 3.93M | -2.22M | 2.10M | -2.17M | 3.27M | -0.21M | 3.01M | -2.66M | 2.60M | -1.28M | 3.26M | 5.39M | -2.50M | -0.66M | 0.01M | 0.05M |
|
Change in Inventory
|
| | | | | | 0.03M | -0.21M | -0.14M | | | | | | | | 0.22M | 0.62M | 1.37M | 0.09M | 0.39M | 1.02M | -0.08M | 0.56M | 0.17M | -0.28M | 1.14M | -0.48M | 0.01M | 0.67M | 1.57M | 0.20M | 0.15M | 1.63M | -1.64M | -0.46M | 1.21M |
|
Change in Accured Expenses
|
1.99M | -1.18M | 0.38M | 0.65M | 0.67M | 0.83M | -0.66M | 2.08M | 0.64M | 2.15M | -2.44M | 1.22M | 1.03M | 3.12M | -2.64M | 0.59M | -0.46M | 5.35M | -4.84M | 2.06M | -0.30M | 0.47M | -2.17M | -1.28M | 0.71M | 4.05M | 4.75M | -0.73M | -2.32M | 2.46M | -5.83M | 13.04M | -4.07M | 7.75M | -3.60M | 7.13M | -4.79M |
|
Other Working Capital Changes
|
| | 0.31M | | -0.01M | 0.35M | -0.45M | -0.11M | -0.09M | | 0.04M | 1.04M | -0.56M | -0.13M | 0.52M | 0.52M | 2.23M | -0.93M | 2.95M | -1.01M | 0.81M | 1.36M | 1.80M | 1.16M | 0.15M | 0.52M | 1.04M | 0.58M | 3.31M | -5.76M | -0.25M | 2.17M | 1.84M | -5.21M | 4.14M | -0.93M | 0.07M |
|
Capital Expenditures
|
| | | | | | 0.07M | 0.13M | 0.33M | 0.02M | 0.04M | 0.04M | 0.05M | 0.19M | 0.10M | 0.29M | 0.66M | 0.17M | 0.29M | 0.07M | 0.19M | 0.20M | 0.03M | 0.06M | 0.15M | 0.01M | 0.02M | 0.01M | 0.10M | 0.06M | | 0.08M | 0.10M | 0.12M | 0.04M | 0.14M | 0.09M |
|
Divestments
|
-0.13M | | -0.08M | -0.02M | -0.12M | | 35.83M | -0.18M | -0.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | -35.90M | | | | | | | 38.49M | 22.50M | 38.11M | 13.89M | 49.64M | 15.31M | 10.98M | 18.33M | 9.63M | 13.62M | -0.09M | 27.67M | 23.12M | 30.47M | 3.73M | 11.33M | 3.54M | 13.52M | 12.08M | 12.14M | 69.97M | 40.43M | 30.34M | 40.21M |
|
Cash from Investing Activities
|
-0.13M | -0.05M | -0.08M | -0.02M | -0.12M | -36.05M | 35.83M | -0.18M | -0.33M | -0.03M | -0.04M | -142.19M | -12.66M | 9.30M | 13.03M | 17.51M | 13.23M | 49.47M | 15.02M | -30.74M | 10.66M | 9.12M | 13.60M | -0.15M | -35.49M | 23.11M | 6.27M | 3.72M | 0.40M | -11.34M | 13.52M | 12.00M | -106.75M | 60.62M | -25.96M | 28.41M | 31.40M |
|
Other financing activities
|
| | -0.11M | | | | | | | | | | | | 0.20M | | | 0.01M | | 0.01M | 0.12M | 0.02M | 0.09M | 0.06M | 0.02M | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.38M | -0.07M | -0.11M | 62.15M | -0.40M | -0.06M | 64.26M | -0.02M | -0.01M | 2.20M | 163.51M | 0.37M | 1.13M | 0.24M | 0.09M | 16.30M | 0.06M | 0.08M | 0.00M | 72.52M | -0.17M | -0.03M | 70.74M | -0.08M | 1.10M | 25.37M | 0.67M | 0.14M | 116.08M | 0.04M | 54.66M | 100.28M | 39.61M | 0.07M | 0.03M | 0.30M | 8.27M |
|
Change in Cash
|
| | | | | | 90.46M | -8.35M | -9.63M | -8.11M | 145.53M | -156.37M | -24.06M | -16.46M | -22.52M | 9.88M | -11.79M | 28.30M | -12.37M | 22.83M | -7.98M | -10.98M | 60.34M | -24.43M | -52.00M | 26.72M | -18.87M | -16.41M | 99.18M | -24.30M | 36.44M | 88.53M | -94.81M | 47.07M | -67.95M | -11.12M | -2.60M |
|
Beginning Cash Balance
|
-9.77M | 21.36M | -2.94M | 55.73M | 57.81M | 37.00M | 37.00M | 90.46M | 119.11M | 109.43M | 101.16M | 246.79M | 90.21M | 66.15M | 48.99M | 26.47M | 36.35M | 24.56M | 52.87M | 40.49M | 63.32M | 55.34M | 45.04M | 70.88M | 80.69M | 28.68M | 55.41M | 36.54M | 20.13M | 119.30M | 95.00M | 131.44M | 219.72M | 124.91M | 171.99M | 104.03M | 92.64M |
|
Free Cash Flow
|
-3.53M | 13.35M | -2.75M | -3.46M | 2.60M | -5.96M | -9.70M | -8.28M | -9.61M | -10.31M | -17.98M | -14.60M | -12.58M | -26.19M | -35.73M | -24.22M | -25.74M | -21.41M | -27.69M | -19.01M | -18.67M | -20.27M | -24.02M | -24.26M | -17.77M | -21.77M | -25.83M | -20.29M | -17.40M | -13.05M | -31.73M | -23.83M | -27.76M | -13.73M | -42.07M | -39.97M | -42.36M |
|
Net Cash Flow
|
-3.28M | 13.23M | -2.94M | 58.67M | 2.08M | -42.07M | 90.46M | -8.35M | -9.63M | -8.11M | 145.53M | -156.37M | -24.06M | -16.46M | -22.52M | 9.88M | -11.79M | 28.30M | -12.37M | 22.83M | -7.98M | -10.98M | 60.34M | -24.43M | -52.00M | 26.72M | -18.87M | -16.41M | 99.18M | -24.30M | 36.44M | 88.53M | -94.81M | 47.07M | -67.95M | -11.12M | -2.60M |