|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.83M | -33.51M | -5.38M | -19.54M | -20.13M | -23.52M | 51.09M | -20.09M | -16.17M | -20.67M | -8.89M | -24.39M | -24.64M | -22.84M | -23.18M | -19.57M | -22.15M | -19.01M | 57.89M | -22.56M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.10M | 0.20M | 0.10M | | | | 0.12M | 0.12M | 0.12M | 0.14M | 0.11M | 0.06M | 0.04M | -0.01M | 0.03M | 0.03M | 0.03M | 0.01M | 0.02M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | 1.50M | 1.32M | 2.03M | 2.05M | 2.13M | 1.89M | 2.67M | 2.79M | 2.71M | 2.47M | 3.65M | 4.31M | 3.08M | 3.35M | 4.01M | 3.57M | 3.55M | 4.94M | 3.38M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.68M | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | 0.04M | 0.05M | 0.07M | | 0.10M | 0.10M | 0.12M | | 0.29M | 0.29M | 0.29M | | | 0.27M | 0.29M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 2.61M | -0.86M | 3.46M | 3.36M | 3.53M | -0.30M | 4.48M | 4.83M | 5.08M | 0.04M | 6.54M | 6.28M | 0.35M | 0.00M | 0.04M | 8.10M | 8.66M | 0.03M | 0.69M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.07M | 0.03M | 3.30M | | | | | | | | | | | | | | | | | 0.71M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.16M | 0.98M | 8.46M | 1.27M | 0.00M | 0.02M | 25.72M | 0.03M | 0.73M | 2.26M | 16.92M | 15.08M | 3.30M | 4.16M | 5.84M | 2.50M | 4.32M | 4.50M | 0.88M | 0.51M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.93M | -17.77M | -21.97M | -13.53M | -16.70M | -15.05M | -17.31M | -19.41M | -19.38M | -20.49M | -16.53M | -16.36M | -18.11M | -27.12M | -18.27M | -16.84M | -19.35M | -11.90M | -19.45M | -20.94M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.63M | 0.67M | 0.69M | 0.98M | 1.07M | 0.98M | 0.82M | 0.69M | 0.43M | 0.20M | 0.91M | 0.87M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.19M | 0.22M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.28M | 0.12M | 0.12M | 0.05M | -0.14M | -0.24M | -0.36M | -0.51M | -0.55M | 0.14M | 0.11M | 0.06M | 0.04M | -0.01M | 0.03M | 0.03M | 0.03M | 0.01M | 0.02M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -3.13M | -1.15M | -0.24M | 0.00M | 0.44M | -0.46M | 0.08M | -0.12M | 0.74M | 0.23M | -0.80M | 0.12M | 0.00M | 0.12M | -0.04M | -0.19M | 0.52M | 0.37M | 0.45M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -1.42M | 2.03M | 0.17M | 0.67M | -1.45M | 3.38M | 0.43M | -1.20M | -0.99M | -0.98M | 1.69M | -1.07M | -1.55M | -0.92M | 0.87M | -0.23M | 3.95M | -2.09M | -1.19M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.86M | 10.97M | -9.21M | 2.66M | -1.53M | 6.43M | -2.16M | -2.83M | -2.10M | 1.62M | 1.42M | -2.75M | 5.01M | -4.74M | 2.37M | -1.70M | -0.36M | 0.10M | 4.35M | -2.49M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.01M | 2.59M | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.69M | 0.07M | 0.15M | 0.01M | 0.02M | 0.06M | 0.04M | 0.05M | -0.00M | | | | | | | | | | 0.00M | 0.02M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.04M | 0.01M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.80M | 18.69M | 25.02M | | | | | 34.56M | 26.00M | 15.98M | 25.87M | 14.00M | 19.50M | 27.00M | 26.84M | 38.04M | 105.55M | | 9.40M | 39.62M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.08M | 18.41M | 24.87M | -0.01M | -48.97M | -25.40M | 0.98M | 13.30M | 3.99M | 4.40M | -7.96M | -39.52M | -3.70M | 1.20M | 13.63M | -5.10M | 101.11M | -149.32M | -79.16M | -3.69M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.40M | 0.32M | 0.35M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.25M | 12.46M | 0.11M | 24.22M | -23.47M | -0.69M | 0.06M | | | 86.54M | 0.16M | 0.01M | 0.13M | 9.69M | 0.17M | -0.16M | 112.08M | -112.05M | 0.18M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.02M | 0.12M | 12.54M | 3.18M | 21.58M | 32.06M | -0.04M | -0.30M | 13.06M | 0.59M | 72.75M | -0.26M | -0.05M | 0.27M | 10.09M | 34.12M | 52.24M | 39.35M | 81.13M | 78.47M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.17M | 0.76M | 15.44M | -10.35M | -44.09M | -8.39M | -16.37M | -6.41M | -2.33M | -15.50M | 48.26M | -56.14M | -21.85M | -25.65M | 5.45M | 12.18M | 134.00M | -121.87M | -17.48M | 53.84M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.62M | -17.84M | -22.11M | -13.54M | -16.72M | -15.11M | -17.34M | -19.46M | -19.38M | -20.49M | -16.53M | -16.36M | -18.11M | -27.12M | -18.27M | -16.84M | -19.35M | -11.90M | -19.45M | -20.96M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.17M | 0.76M | 15.44M | -10.35M | -44.09M | -8.39M | -16.37M | -6.41M | -2.33M | -15.50M | 48.26M | -56.14M | -21.85M | -25.65M | 5.45M | 12.18M | 134.00M | -121.87M | -17.48M | 53.84M |