|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.67M | -18.33M | 70.99M | -12.03M | -15.30M | -14.25M | -11.23M | -12.84M | -18.80M | -11.26M | -13.06M | -9.13M | -8.27M | -9.29M | -8.75M | -5.27M | 17.89M | -2.33M | -7.17M | -0.53M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 1.10M | 1.09M | 1.00M | 0.90M | 0.90M | 0.74M | 0.70M | 0.70M | 0.60M | 0.49M | 0.30M | 0.30M | 0.20M | 0.20M | 0.18M | 0.20M | 0.10M | 0.12M | 0.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.40M | 0.32M | 1.29M | 1.30M | 1.30M | 1.15M | 1.40M | 1.20M | 1.20M | 1.17M | 2.21M | 0.80M | 0.90M | 0.82M | 1.09M | 0.66M | 1.31M | 1.28M | 1.19M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | -0.06M | -0.71M | 0.07M | 0.01M | -0.40M | 1.43M | -0.15M | -0.05M | -0.02M | 0.27M | -0.03M | | 0.06M | -0.76M | 0.05M | | 0.02M | -1.28M | -0.04M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 1.22M | -1.72M | 1.01M | | | 2.50M | -4.66M | 1.77M | -2.23M | -1.66M | 0.23M | | | -0.68M | 0.32M | 0.01M | -0.08M | 0.07M | 0.80M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.65M | 0.09M | 0.34M | 0.26M | -0.02M | 0.31M | 0.04M | 0.48M | -0.20M | 0.54M | 0.56M | -0.01M | 0.23M | 0.06M | -0.14M | 0.10M | 0.16M | 0.10M | 0.07M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.96M | -18.36M | -19.27M | -16.91M | -8.87M | -6.51M | -12.60M | -3.06M | -7.88M | -6.66M | -4.24M | -2.24M | 0.18M | -1.57M | -1.40M | -4.97M | -0.31M | 0.72M | -0.51M | 4.45M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | 2.67M | -0.30M | 1.14M | 0.60M | 0.50M | -1.58M | 0.90M | 0.50M | 0.40M | 2.38M | 1.30M | 1.27M | 0.40M | 0.35M | 1.30M | 1.30M | 0.40M | 4.28M | 1.40M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.23M | 0.22M | 0.28M | -0.28M | | | | 2.56M | 2.22M | 2.10M | 0.61M | 3.66M | 2.24M | -4.07M | 0.64M | -0.19M | -0.45M | | 0.05M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 1.10M | 1.09M | 1.00M | 0.90M | 0.90M | 0.74M | 0.70M | 0.70M | 0.60M | 0.49M | 0.30M | 0.30M | 0.20M | 0.20M | 0.18M | 0.20M | 0.10M | 0.12M | 0.10M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.80M | 2.20M | -1.12M | 0.65M | -1.48M | -2.27M | -1.04M | 1.31M | -0.09M | -0.90M | -0.76M | 2.50M | -0.44M | 1.28M | 0.87M | 3.00M | 0.35M | -0.86M | 0.67M | 2.78M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.48M | -1.27M | -5.70M | -0.55M | -4.31M | -0.15M | 6.10M | -0.48M | -0.45M | -1.55M | 3.49M | 0.06M | 0.21M | 2.14M | 0.05M | -0.17M | -1.35M | 0.04M | -14.43M | 4.13M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.34M | 4.26M | -8.21M | 3.56M | -5.49M | 1.57M | 2.29M | 2.04M | -14.55M | 11.15M | -10.88M | -2.99M | 2.92M | -1.17M | 0.96M | -0.34M | 0.36M | -2.07M | 4.49M | -0.40M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.43M | 0.25M | 0.07M | 0.56M | 0.23M | | | | | | | | | 0.00M | 0.03M | 0.00M | 0.02M | 0.02M | 0.14M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.14M | | 0.35M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | -0.43M | 100.89M | -0.07M | -0.21M | -0.23M | -0.25M | | | | | | | | 2.25M | -0.03M | -0.00M | -0.27M | -0.02M | -0.14M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.19M | -1.45M | | 2.10M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 19.41M | -20.23M | -1.28M | -0.49M | -0.17M | -0.28M | -4.89M | -0.20M | 8.26M | -0.19M | -0.70M | -0.07M | 0.21M | 0.62M | 5.99M | -0.52M | -0.83M | -1.46M | -1.15M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.05M | 0.15M | 0.26M | 0.49M | 0.14M | 0.19M | 0.10M | 0.10M | 0.07M | 0.12M | 0.02M | 0.03M | | 0.09M | 0.00M | 0.05M | 0.09M | 0.08M | 0.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.44M | 0.62M | 61.38M | -18.26M | -9.58M | -6.91M | -13.12M | -7.95M | -8.09M | 1.60M | -4.43M | -2.94M | 0.11M | -1.36M | 1.47M | 0.99M | -0.83M | -0.39M | -1.99M | 3.17M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.19M | -18.79M | -19.53M | -16.98M | -9.43M | -6.74M | -12.60M | -3.06M | -7.88M | -6.66M | -4.24M | -2.24M | 0.18M | -1.57M | -1.40M | -5.00M | -0.31M | 0.70M | -0.53M | 4.32M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.44M | 0.62M | 61.38M | -18.26M | -9.58M | -6.91M | -13.12M | -7.95M | -8.09M | 1.60M | -4.43M | -2.94M | 0.11M | -1.36M | 1.47M | 0.99M | -0.83M | -0.39M | -1.99M | 3.17M |