|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.38M | -19.39M | -19.16M | -21.32M | -15.77M | -14.19M | -17.57M | -21.93M | -16.34M | -17.09M | -20.10M | -19.31M | -17.86M | -19.79M | -19.72M | -12.50M | -24.53M | 2.50M | -7.73M | -4.43M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.44M | 0.45M | 0.43M | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64M | 1.74M | 1.61M | 1.43M | 1.74M | 2.06M | 1.72M | 1.67M | 2.13M | 2.96M | 2.48M | 1.72M | 2.01M | 3.18M | 2.16M | 1.63M | 3.56M | 0.86M | 1.26M | 1.26M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | -0.13M | 1.68M | 0.19M | 0.20M | -0.18M | 0.60M | -0.62M | 0.27M | -0.64M | 0.38M | | 0.18M | 0.21M | 0.34M | 1.89M | 0.30M | 0.30M | 0.23M | -0.15M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.88M | -14.01M | -16.04M | -19.61M | 20.62M | -20.29M | -18.69M | -16.99M | -27.30M | -19.56M | -21.78M | -17.29M | -19.30M | -14.50M | -20.74M | -10.31M | -13.39M | -15.75M | -5.82M | -4.68M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | -0.29M | -0.30M | -0.25M | -0.17M | -0.08M | 0.08M | 0.22M | 0.39M | 0.53M | 0.66M | 0.62M | 0.55M | 0.68M | 0.98M | 0.92M | 0.72M | 0.67M | 0.54M | 0.42M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.44M | 0.45M | 0.43M | 0.39M | 0.38M | 0.34M | | 0.33M | 0.34M | 0.37M | | 0.35M | 0.36M | 0.34M | | 0.33M | 0.01M | 0.01M | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | 0.03M | 0.37M | -0.77M | 0.41M | 0.66M | -0.14M | -0.48M | 1.31M | -0.05M | -0.44M | -0.40M | 0.36M | -0.37M | -0.16M | 0.80M | -1.23M | -0.16M | -0.12M | 0.13M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.80M | 2.68M | -0.12M | 2.15M | -0.07M | -0.07M | -0.13M | 5.50M | -6.38M | 6.23M | -0.14M | -0.15M | -0.07M | -0.08M | -2.58M | 0.02M | -0.10M | -0.12M | -2.69M | 0.81M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.63M | 0.02M | 0.06M | 0.07M | 0.21M | 0.09M | 0.13M | 0.12M | 0.86M | 0.03M | | 0.10M | 0.00M | | 0.09M | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | | 0.02M | | | | | | | | | 0.35M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.35M | 14.00M | 16.00M | 20.00M | 2.00M | 9.00M | 19.00M | 26.00M | 37.00M | 31.50M | 17.53M | 46.24M | 37.19M | 42.41M | 28.35M | 56.69M | 46.06M | 44.10M | 41.28M | 23.83M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.22M | -38.75M | 15.97M | -8.12M | -60.06M | -13.83M | -13.74M | 12.68M | 16.68M | 1.44M | 10.43M | 22.23M | 11.69M | 9.83M | -11.99M | 13.41M | 11.35M | 15.61M | -10.02M | -1.36M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 26.40M | 75.40M | -1.76M | 0.01M | 0.30M | 9.00M | 0.27M | 0.30M | 4.70M | 1.40M | 0.28M | 0.21M | 22.40M | 0.18M | | 2.65M | 0.45M | -2.92M | 5.36M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Preferred (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.21M | 3.27M | 5.09M | 0.57M | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.87M | 4.29M | 46.95M | 59.12M | 11.48M | 0.11M | 9.13M | 11.08M | 20.42M | 4.74M | 1.68M | 3.81M | 24.43M | 24.37M | 1.77M | 1.42M | 2.78M | 0.45M | 0.84M | 1.64M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | | 0.04M | 0.01M | | | -0.02M | -0.00M | 0.00M | -0.00M | 0.01M | 0.01M | -0.01M | -0.01M | 0.01M | -0.03M | 0.00M | 0.02M | -0.01M | 0.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.17M | -48.47M | 46.93M | 31.40M | -27.95M | -34.01M | -23.32M | 6.77M | 9.80M | -13.38M | -9.67M | 8.75M | 16.82M | 19.69M | -30.94M | 4.48M | 0.75M | 0.34M | -15.00M | -4.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.98M | -14.64M | -16.06M | -19.66M | 20.54M | -20.50M | -18.78M | -17.12M | -27.42M | -20.42M | -21.82M | -17.29M | -19.39M | -14.51M | -20.74M | -10.40M | -13.39M | -15.75M | -5.82M | -4.68M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.21M | -48.47M | 46.88M | 31.39M | -27.95M | -34.01M | -23.30M | 6.78M | 9.79M | -13.38M | -9.67M | 8.74M | 16.83M | 19.70M | -30.95M | 4.52M | 0.74M | 0.32M | -14.99M | -4.40M |