|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -13.11M | -32.42M | -25.11M | -20.44M | -18.32M | -25.38M | -37.50M | -13.88M | -15.05M | -17.43M | -17.26M | -14.56M | -13.05M | -14.03M | -13.33M | 34.12M | -8.08M | -8.26M | -7.63M | -10.37M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.60M | 1.07M | 0.69M | 0.60M | 0.60M | 0.79M | 0.75M | 0.70M | 0.70M | 0.78M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.22M | 0.16M | 2.12M | 6.58M | 4.62M | 0.70M | 0.60M | 4.35M | 6.12M | 0.70M | 6.43M | 19.14M | 0.30M | 3.13M | 2.48M | -8.52M | 0.20M | 0.30M | 0.30M | 0.43M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32M | -0.32M | -0.05M | | -0.22M | 0.00M | -0.00M | -0.02M | | | -0.02M | 0.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | -0.16M | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -3.92M | 5.00M | 6.30M | -7.90M | -6.84M | -7.12M | -1.82M | -8.44M | -17.15M | -14.32M | -13.82M | -10.72M | -10.18M | -10.98M | -7.73M | -6.96M | -4.50M | -3.47M | -4.22M | -4.94M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.05M | 0.02M | 0.10M | 0.07M | 0.05M | 0.09M | 0.10M | 0.09M | 0.09M | 0.32M | 0.37M | 0.37M | 0.09M | 0.68M | -0.51M | 0.76M | 0.12M | 0.10M | 0.13M | 0.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.06M | 0.07M | 0.07M | 0.12M | 0.12M | 0.10M | 0.20M | 0.16M | 0.31M | 0.40M | 0.40M | 0.60M | 0.70M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.42M | | 0.19M | 0.13M | 0.16M | -0.24M | 0.12M | 0.07M | 0.04M | 0.16M | 0.09M | 0.03M | 0.16M | 0.08M | 0.08M | 0.07M | 0.09M | 0.09M | 0.26M | 0.03M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.07M | 0.24M | 0.17M | 0.21M | 0.30M | -0.10M | 0.59M | 0.34M | 0.39M | -0.14M | -0.13M | -0.19M | -0.30M | -0.42M | -0.19M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.95M | -0.05M | -0.61M | -0.61M | -0.16M | 1.03M | -1.20M | 1.18M | -0.31M | 1.58M | -0.94M | -0.81M | 0.49M | -1.01M | 0.83M | 0.09M | -0.71M | 0.67M | -0.09M | 0.39M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.11M | 2.66M | -0.05M | 2.37M | -0.12M | -2.98M | 0.85M | 7.05M | -7.23M | -5.38M | -0.63M | 0.53M | -0.85M | -3.08M | -1.88M | -0.55M | 0.69M | -0.68M | 0.35M | 0.77M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.20M | 0.23M | 0.23M | 0.56M | -0.51M | 0.09M | -0.07M | -0.43M | -0.07M | -0.29M | 2.12M | -0.17M | -0.39M | -0.12M | -1.13M | 0.60M | -0.62M | -0.32M | 0.07M | 0.19M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.03M | 0.59M | 0.42M | 0.34M | 0.26M | 0.96M | 0.63M | 2.02M | 0.80M | 1.68M | 1.34M | 1.93M | 2.67M | 1.18M | 0.54M | -3.99M | 0.20M | 0.25M | 0.03M | -0.08M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.76M | 0.89M | 45.38M | 21.45M | 54.56M | 20.36M | 21.22M | 6.00M | 4.08M | 0.78M | 0.49M | | 0.14M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.03M | -0.67M | -0.42M | -0.34M | -0.26M | -33.57M | 4.39M | 8.86M | -9.65M | -1.77M | 0.85M | -1.67M | 3.11M | 8.91M | -6.94M | 2.58M | 0.58M | 0.49M | -4.04M | -0.45M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.03M | -0.98M | 0.15M | 5.80M | | | | 3.49M | 0.22M | 6.28M | 5.47M | 1.40M | | | | 1.51M | 2.44M | 5.69M | -8.04M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 8.31M | 14.76M | 50.72M | 5.67M | -0.54M | 0.13M | -0.31M | 3.41M | 21.57M | 0.47M | 5.24M | 15.89M | -0.26M | 21.62M | -9.21M | 4.50M | 4.07M | 8.92M | 0.20M | 4.90M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 7.48M | -6.45M | 10.10M | | | 0.21M | | 3.49M | 5.81M | -5.60M | | 13.18M | | | -18.26M | 18.26M | | | 0.70M | 3.80M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | -0.17M | 0.06M | -0.11M | 0.04M | -0.06M | 0.04M | -0.10M | 0.11M | -0.13M | 0.13M | -0.06M | 0.13M | 0.02M | 0.07M | 0.02M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 4.36M | 9.12M | 43.96M | -2.48M | -7.47M | -42.83M | -4.37M | 3.72M | -5.20M | -15.68M | -7.69M | 3.40M | -7.22M | 4.80M | -23.84M | 0.06M | 0.24M | 4.72M | 3.71M | -0.47M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -3.94M | 4.41M | 5.88M | -8.24M | -7.10M | -8.09M | -2.46M | -10.46M | -17.95M | -16.00M | -15.15M | -12.66M | -12.85M | -12.16M | -8.27M | -2.97M | -4.70M | -3.72M | -4.25M | -4.86M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 4.36M | 19.10M | 56.60M | -2.57M | -7.64M | -40.56M | 2.26M | 3.83M | -5.24M | -15.62M | -7.73M | 3.50M | -7.33M | 19.55M | -23.88M | 0.12M | 0.14M | 5.93M | -8.06M | -0.49M |