|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | -2.24M | -1.60M | -1.35M | -2.08M | -4.07M | -2.27M | -1.47M | -1.62M | -0.78M | -5.18M | -0.46M | -0.49M | | | | 0.51M | | | -26.19M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.08M | 0.06M | 0.13M | 0.07M | 0.14M | 0.18M | 0.24M | 0.26M | -0.45M | 0.35M | 0.57M | 0.67M | -1.58M | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.18M | 0.16M | 0.15M | 0.47M | 0.50M | 1.37M | 1.05M | 0.42M | 0.69M | 0.62M | 0.59M | 1.95M | 2.06M | 2.10M | 2.40M | 2.16M | 2.31M | 2.55M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.50M | | | 7.85M | | | | -2.10M | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.51M | | 7.27M | | -0.65M | 0.00M | 0.15M | -0.02M | 0.01M | 13.83M | 609.62M | -0.03M | | | 1,994.93M | -0.14M | -0.08M | -0.01M | 0.24M | -0.08M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.30M | | | -0.06M | 0.06M | | | | 10.00M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | 4.21M | 4.06M | 4.04M | 0.00M | | | 12.99M | 35.02M | 2.27M | 6,671.26M | | | | 3,818.60M | | | | 5.44M | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 0.07M | 0.21M | 0.02M | -0.16M | 0.39M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.08M | 2.68M | -1.42M | -4.32M | -1.76M | -6.09M | -9.72M | -8.07M | -10.11M | -9.01M | 13.85M | -8.90M | 3.37M | -26.61M | -21.58M | -19.95M | -16.29M | -24.66M | -31.47M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.00M | 0.01M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.08M | 0.07M | 0.07M | 0.07M | 0.14M | 0.19M | 0.26M | 0.26M | 0.30M | 0.36M | 0.57M | 0.67M | 0.71M | 0.73M | 0.73M | 0.78M | 1.01M | 1.13M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | 0.07M | 0.49M | -0.04M | -0.40M | -0.24M | 0.00M | -0.25M | 0.62M | -0.57M | -0.17M | -0.81M | 0.15M | -0.22M | -0.04M | 0.15M | -0.05M | -0.17M | 0.05M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | -1.26M | -0.08M | 1.92M | 0.10M | 0.08M | -0.13M | -0.02M | -0.11M | -0.10M | -0.03M | 0.02M | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | -1.64M | -0.08M | 0.12M | 1.53M | 0.57M | -0.59M | 1.03M | -1.12M | 2.26M | -0.88M | 0.12M | 15.70M | -13.05M | -2.57M | 2.12M | 1.67M | -1.09M | -4.21M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.09M | 0.03M | 0.13M | 0.09M | 0.15M | 0.20M | -0.18M | 0.96M | 0.09M | | 10.09M | -10.06M | 54.39M | 0.01M | 0.04M | 0.04M | 0.05M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.54M | 22.76M | | | | | 38.23M | | 40.51M | 21.70M | 49.82M | 48.15M | -119.67M | 47.64M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | 35.18M | -0.03M | -0.15M | -35.17M | -28.84M | 25.26M | -0.57M | -0.23M | -0.09M | -47.30M | -3.29M | -29.74M | -138.60M | -5.57M | 4.26M | 13.99M | 28.54M | -109.55M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.06M | -56.32M | 0.03M | 0.03M | | | | 0.40M | 0.13M | 0.13M | 0.64M | 0.36M | | 0.14M | 0.23M | -0.37M | 0.29M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | 0.03M | 0.03M | -0.08M | 0.51M | 0.00M | 0.35M | 166.33M | 122.08M | 0.63M | 0.34M | 9.97M | 0.13M | 0.21M | -0.01M | 164.36M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.14M | 37.89M | -1.45M | -4.46M | -36.90M | -34.90M | 15.46M | -8.13M | -10.34M | -8.74M | 132.88M | 109.89M | -25.74M | -164.86M | -17.17M | -15.56M | -2.09M | 3.87M | 23.34M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.14M | 2.77M | -1.45M | -4.45M | -1.85M | -6.24M | -9.92M | -7.89M | -11.07M | -9.10M | 13.85M | -18.99M | 13.43M | -81.00M | -21.59M | -19.99M | -16.33M | -24.71M | -31.47M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.14M | 37.89M | -1.45M | -4.46M | -36.90M | -34.90M | 15.46M | -8.13M | -10.34M | -8.74M | 132.88M | 109.89M | -25.74M | -164.86M | -17.17M | -15.56M | -2.09M | 3.87M | 23.34M |