|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.22M | -6.16M | -14.18M | -17.43M | -42.20M | -30.63M | -33.79M | -12.26M | -7.45M | -0.61M | -1.32M | -0.63M | 0.02M | -7.14M | -0.05M | -0.01M | 0.15M | | 0.35M | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.15M | 0.05M | 0.03M | 0.03M | 0.20M | 0.01M | 0.03M | 0.03M | 0.03M | 0.01M | 0.03M | 0.03M | 0.03M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36M | 1.88M | 2.12M | 2.91M | -2.50M | 0.26M | 0.08M | 4.55M | -12.84M | 3.41M | 3.63M | 3.38M | 3.23M | 2.67M | 2.22M | 1.67M | 1.53M | 0.76M | 0.09M | 0.58M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.66M | 0.09M | -0.09M | 0.01M | 0.06M | -0.10M | -0.08M | -0.03M | 0.15M | -0.08M | 0.15M | 0.16M | 0.14M | -0.00M | | | -1.00 | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | | -0.00M | -0.00M | -0.00M | | 3.90M | | | | | | 0.30M | | | | -0.07M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.81M | -8.66M | -3.95M | -14.02M | -20.88M | -34.53M | -25.56M | -18.43M | -9.49M | -6.02M | -5.65M | -5.65M | -4.38M | -11.30M | -7.77M | -5.48M | -5.45M | -6.20M | -8.88M | -5.50M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.20M | 0.19M | 0.19M | 0.20M | 0.20M | 0.12M | 0.13M | 0.13M | 0.13M | 0.13M | 0.14M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.15M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | -0.72M | 1.49M | 0.17M | -5.47M | -0.40M | 4.25M | 0.88M | -0.58M | -2.12M | 0.40M | -1.14M | 2.32M | 0.66M | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.96M | -0.73M | 1.58M | 1.36M | 0.91M | 0.12M | -0.88M | -0.08M | 0.20M | 0.20M | -1.32M | 0.62M | -0.50M | -0.86M | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.52M | 0.68M | 3.43M | -0.58M | 15.07M | -11.44M | 6.67M | -1.29M | -3.01M | -2.50M | -2.99M | 0.31M | -0.26M | -1.28M | -0.39M | -0.23M | -0.86M | -1.86M | 0.30M | -0.71M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46M | -2.83M | 3.21M | 7.88M | -0.06M | 8.37M | -9.28M | -5.80M | -5.01M | 1.30M | 0.94M | 0.53M | 1.18M | -1.64M | -0.94M | 0.72M | 0.51M | 0.94M | -2.30M | 1.03M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | 4.11M | -2.75M | -1.66M | -0.17M | -0.66M | -2.97M | -3.40M | -2.78M | 1.34M | -0.66M | -0.07M | -1.47M | 0.51M | -0.17M | -0.09M | -0.65M | 0.81M | 0.31M | -1.15M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.30M | 0.19M | 0.10M | 0.15M | 0.29M | 0.14M | 0.03M | 0.21M | | 0.04M | 0.05M | 0.06M | 0.00M | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | 0.11M | 0.19M | 0.70M | 0.97M | 0.48M | 6.13M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | | 2.50M | | | | | | | | | | 16.16M | 0.17M | -0.01M | 0.15M | | 0.35M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | | | | | 3.20M | 1.80M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | 2.20M | -0.19M | 2.40M | -0.15M | -0.29M | -0.14M | 5.97M | 0.79M | | -0.04M | 0.06M | 0.13M | 17.25M | 1.15M | 0.47M | 6.28M | | 3.52M | 1.80M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.21M | 0.05M | 0.15M | 0.69M | 0.26M | 0.08M | -390.00 | 0.05M | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.20M | 0.04M | 0.15M | 0.67M | 1.56M | 2.27M | 5.17M | 2.12M | 36.97M | -0.15M | 0.00M | | -4.22M | | | | 23.37M | | -0.05M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.57M | 4.97M | 1.66M | | 33.57M | | | | | | 23.37M | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.80M | -6.26M | -4.09M | -11.46M | -20.36M | -33.26M | -23.43M | -7.29M | -6.59M | 30.95M | -5.84M | -5.59M | -4.23M | 1.69M | -6.59M | -5.01M | 0.78M | 17.20M | -5.39M | -3.72M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.03M | -8.96M | -4.13M | -14.12M | -21.03M | -34.82M | -25.70M | -18.46M | -9.71M | -6.02M | -5.69M | -5.70M | -4.45M | -11.30M | -7.77M | -5.48M | -5.45M | -6.20M | -8.88M | -5.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.80M | -6.26M | -4.09M | -11.46M | -20.36M | -33.26M | -23.43M | -7.29M | -6.59M | 30.95M | -5.84M | -5.59M | -4.25M | 1.72M | -6.62M | -5.01M | 0.83M | 17.17M | -5.36M | -3.75M |