|
Net Income
|
| -0.75M | -0.68M | -0.73M | -0.88M | -2.19M | -2.30M | -2.10M | -44.64M | -3.45M | -2.11M | -3.08M | -55.34M | -3.27M | -3.29M | -4.33M | -5.54M | -5.23M | -7.01M | -6.74M | -7.75M | -10.46M | -9.98M | -9.92M | -9.78M | -10.13M | -5.89M | -5.83M | -3.81M | -4.68M | -4.44M | -3.86M | -4.10M | -3.96M | -4.22M | -4.21M | -4.29M | -4.12M | -4.10M | -4.36M | -6.50M | -5.44M | -6.89M | -7.00M | -9.53M | -11.07M | -10.44M | -8.99M | -9.39M | -12.05M | -11.15M | -9.75M | -9.32M | -10.01M | -11.74M | -11.86M | -11.79M | -13.44M | -13.94M | -11.26M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.09M | | 0.09M | 0.09M |
|
Share-based Compensation
|
| 0.06M | 0.06M | 0.08M | 0.05M | 0.10M | 0.12M | 0.13M | 12.01M | 0.34M | 0.35M | 0.97M | 13.99M | 0.56M | 0.42M | 0.41M | | 0.71M | 1.12M | 0.92M | 1.19M | 2.81M | 1.30M | 1.83M | 1.56M | 0.92M | 0.78M | 1.42M | 0.90M | 1.41M | 0.22M | 0.28M | 0.27M | 0.20M | 0.15M | 0.27M | 0.27M | 0.18M | 0.28M | 0.36M | 0.94M | 0.27M | 1.04M | 0.94M | 0.99M | 1.15M | 1.05M | 1.04M | 1.01M | 1.06M | 1.58M | 0.95M | 0.91M | 1.12M | 1.18M | 1.25M | 1.20M | 1.36M | 1.68M | 1.38M |
|
Gains from Investment Securities
|
| | | | 2.43M | | 3.06M | 3.30M | | 0.00M | 0.00M | 0.00M | -0.02M | 0.04M | | -0.02M | | 0.00M | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.65M | | | 8.35M | 8.33M | 10.82M | 11.70M | 11.24M |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | | | 0.10M | | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | 0.22M | 0.19M | 0.65M | 0.88M | 1.22M | 1.65M | 8.30M | 3.50M | 3.71M | 3.17M | 5.90M | 2.52M | 2.00M | 2.11M | 4.86M | 12.56M | 29.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | 8.10M | 4.72M | 12.80M | 6.03M | 6.33M |
|
Cash from Operations
|
| -0.57M | -0.45M | -0.39M | -0.52M | -0.91M | -22.28M | -23.70M | -25.01M | -1.63M | -28.38M | -30.47M | -32.33M | -2.80M | -2.65M | -3.41M | | -4.73M | -5.44M | -5.13M | -6.81M | -6.92M | -8.08M | -7.04M | -9.00M | -8.76M | -4.60M | -6.59M | -3.33M | -2.86M | -3.25M | -3.48M | -3.61M | -3.36M | -3.44M | -3.19M | -3.28M | -3.37M | -4.29M | -3.53M | -5.12M | -5.88M | -4.30M | -5.46M | -7.39M | -10.25M | -6.70M | -7.49M | -9.39M | -8.66M | -7.13M | -7.96M | -7.14M | -7.74M | -9.23M | -10.46M | -10.27M | -12.79M | -8.33M | -10.83M |
|
Amortizatization of Intangibles
|
| | | | | 2.35M | 2.35M | 2.35M | 2.35M | 2.35M | 2.35M | 2.35M | 2.35M | 2.35M | | | | 0.12M | 0.07M | 0.06M | 0.09M | 0.09M | -0.04M | 0.05M | 0.07M | 0.07M | 0.05M | | | | | | | | | | | | | | | -0.20M | -0.49M | -0.46M | -0.45M | -0.35M | -0.21M | -0.12M | 0.04M | 0.16M | 0.24M | 0.31M | 0.20M | 0.16M | 0.13M | 0.16M | 0.16M | 0.14M | 0.30M | 0.25M |
|
Amortization of Deferred Charges
|
| 0.03M | 0.03M | | -1.00 | 2.35M | 2.35M | 2.35M | 2.35M | 2.35M | 2.35M | 2.35M | 2.35M | 2.35M | | | | | | | | | -0.07M | -0.07M | -0.07M | -0.07M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
0.51M | | | | 1.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.24M | 0.25M | 0.26M | 0.02M | 0.30M | 0.35M | 0.39M | 0.05M | 0.06M | 0.06M | | 0.07M | 0.08M | 0.10M | 0.13M | 0.16M | 0.33M | 0.20M | 0.38M | 0.33M | 0.31M | 0.31M | 0.29M | 0.25M | 0.23M | 0.22M | 0.16M | 0.13M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.03M | 0.04M | 0.08M | 0.09M | 0.09M | 0.10M | 0.11M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M | 0.09M |
|
Change in Receivables
|
| 0.01M | -0.08M | 0.09M | 0.01M | -0.02M | 0.11M | 0.13M | 0.17M | -0.11M | 0.06M | 0.07M | 0.08M | 0.05M | -0.07M | 0.00M | | 0.00M | 0.04M | 0.19M | -0.19M | -0.04M | 0.10M | -0.07M | 0.02M | -0.02M | 0.08M | 0.02M | -0.10M | -0.07M | 0.01M | 0.00M | 0.04M | -0.05M | 0.01M | 0.03M | 0.05M | -0.10M | 0.00M | 0.10M | 0.12M | -0.08M | 0.07M | 0.09M | 0.14M | -0.09M | 0.10M | 0.10M | 0.12M | -0.10M | -0.52M | 0.04M | 0.09M | 0.10M | 0.06M | 0.17M | 0.15M | -0.37M | 0.12M | -0.27M |
|
Change in Accured Expenses
|
| 0.17M | -0.07M | 0.09M | 0.31M | 0.09M | 1.20M | 0.72M | 0.68M | 0.32M | 1.31M | 1.14M | 1.73M | 0.01M | 0.14M | 0.38M | | -0.38M | 0.41M | 0.59M | -0.25M | 1.07M | 0.41M | 1.01M | -0.33M | -0.36M | 0.64M | -2.19M | -1.03M | 0.05M | 0.59M | -0.26M | -0.17M | 0.00M | 0.38M | 0.45M | 0.62M | 0.09M | -0.60M | 0.83M | 0.96M | -1.42M | 0.30M | 0.29M | 1.55M | -0.04M | 1.41M | -0.04M | 0.02M | 0.20M | 1.09M | 0.14M | 1.40M | 1.42M | 0.67M | -0.00M | 0.90M | -1.04M | 4.27M | -1.96M |
|
Capital Expenditures
|
| 0.00M | 1.00 | | -1.00 | 0.10M | 0.39M | 0.46M | 0.51M | 0.09M | 0.87M | 1.09M | 1.16M | 0.12M | 0.02M | 0.10M | | 0.25M | 0.44M | 0.57M | 0.98M | 0.35M | 0.32M | 0.13M | 0.03M | 0.01M | 0.01M | 0.12M | -0.04M | 0.01M | | | | 0.01M | | 0.06M | | | 0.01M | 0.14M | 0.06M | | 0.03M | 0.07M | 0.11M | 0.17M | 0.31M | 0.45M | 0.07M | 0.13M | 0.13M | 0.32M | 0.01M | 0.08M | | | | 0.90M | -0.88M | 0.02M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | 13.75M | 14.00M | 2.43M | | | | | 0.03M | | | | | | | | | | 2.50M | 3.24M | 9.37M | 13.29M | 38.22M | 10.58M | 12.43M | 15.22M | 42.98M | 25.28M | 12.27M | 6.02M | 5.63M | 6.87M | 10.09M | 4.51M | 21.23M | 13.79M | 19.52M |
|
Cash from Investing Activities
|
| -0.00M | -1.00 | | 1.00 | -0.10M | -0.49M | -0.56M | -0.62M | -0.09M | -0.98M | -1.19M | -1.27M | -0.12M | -0.02M | -0.10M | | -0.25M | -0.44M | -0.57M | -0.98M | -0.35M | -28.27M | 3.37M | 0.42M | 5.18M | 18.86M | -0.12M | 0.04M | -0.01M | -0.03M | 0.06M | | -0.01M | | -0.06M | | | | -0.15M | -0.06M | -111.70M | -19.00M | 8.05M | -8.79M | 18.36M | 7.61M | 5.16M | 7.02M | 7.33M | 11.48M | 3.82M | 13.56M | 4.64M | 14.02M | -9.43M | 4.51M | -14.58M | -4.98M | 10.16M |
|
Other financing activities
|
36.32M | | | | 39.36M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | | | | | | | | | | | | | | | | | | | | -0.04M | | | | | -0.01M | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances
|
| | | | | 2.34M | 2.34M | 2.34M | 2.34M | 2.34M | 2.34M | 2.34M | 2.34M | -0.05M | 14.47M | 0.52M | | | | | 1.09M | 0.55M | 0.24M | 7.01M | -1.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | | | | | | | 0.92M | 1.40M | 6.58M | | 0.16M | 14.84M | | | 0.16M | 1.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| 0.60M | 0.38M | 0.54M | 1.06M | 0.89M | 28.38M | 28.38M | 32.76M | 0.07M | 32.76M | 51.65M | 51.59M | 51.59M | | | | 21.45M | 2.37M | 37.40M | 1.00 | 0.13M | 0.10M | 2.06M | 0.07M | | 0.11M | 6.53M | 5.09M | 1.45M | 10.33M | | | 3.28M | 0.00M | 1.10M | 4.43M | 1.46M | 17.35M | 0.17M | 93.33M | 1.26M | 17.96M | | 14.96M | | | 0.07M | | | | | | 0.11M | 1.70M | 7.40M | 44.17M | 0.00M | | 0.03M |
|
Shares Repurchased
|
| | | | | 1.13M | 1.13M | 1.13M | 1.13M | 1.13M | 1.13M | 1.13M | 0.50M | 1.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Issued
|
| | | | | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 0.60M | 0.38M | 0.54M | 13.81M | 0.89M | 32.07M | 32.07M | 36.45M | 0.07M | 37.66M | 59.46M | 59.43M | -0.05M | 14.47M | | | 21.68M | 3.18M | 38.56M | 1.13M | -0.24M | -1.06M | 3.66M | -0.06M | -0.16M | -16.66M | 6.37M | 4.07M | 1.29M | 15.11M | | | 3.24M | 2.90M | 1.49M | 4.44M | 2.46M | 22.77M | 12.33M | 99.76M | 1.26M | 19.23M | | 14.96M | | | 0.07M | | | | | | 0.11M | 2.06M | 7.43M | 44.19M | 0.00M | | 0.03M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | -34.00 | -0.00M | 929.00 | -0.00M | -844.00 | 0.00M | -0.01M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| 0.03M | -0.07M | 0.14M | 0.54M | -0.11M | 9.30M | 7.82M | 10.82M | -1.66M | 8.30M | 27.80M | 25.84M | -2.97M | 11.80M | -3.51M | | 16.70M | -2.70M | 32.86M | -6.66M | -7.50M | -37.41M | -0.01M | -8.65M | -3.73M | -2.40M | -0.35M | 0.79M | -1.57M | 11.83M | -3.42M | -3.61M | -0.12M | -0.54M | -1.76M | 1.16M | -0.92M | 18.48M | 8.65M | 94.58M | -116.32M | -4.08M | 2.58M | -1.22M | 8.11M | 0.91M | -2.25M | -2.37M | -1.33M | 4.35M | -4.14M | 6.42M | -3.00M | 6.84M | -12.46M | 38.43M | -27.38M | -13.31M | -0.65M |
|
Free Cash Flow
|
| -0.57M | -0.45M | -0.39M | -0.52M | -1.00M | -22.66M | -24.15M | -25.53M | -1.72M | -29.25M | -31.56M | -33.49M | -2.92M | -2.67M | -3.51M | | -4.98M | -5.89M | -5.70M | -7.79M | -7.27M | -8.40M | -7.17M | -9.03M | -8.77M | -4.61M | -6.71M | -3.30M | -2.86M | -3.25M | -3.48M | -3.61M | -3.37M | -3.44M | -3.25M | -3.28M | -3.37M | -4.30M | -3.67M | -5.18M | -5.88M | -4.33M | -5.54M | -7.50M | -10.42M | -7.01M | -7.93M | -9.46M | -8.79M | -7.26M | -8.27M | -7.15M | -7.82M | -9.23M | -10.46M | -10.27M | -13.70M | -7.45M | -10.85M |
|
Net Cash Flow
|
| 0.03M | -0.07M | 0.14M | 13.29M | -0.11M | 9.30M | 7.82M | 10.82M | -1.66M | 8.30M | 27.80M | 25.84M | -2.97M | 11.80M | -3.51M | | 16.70M | -2.70M | 32.86M | -6.66M | -7.50M | -37.41M | -0.01M | -8.65M | -3.73M | -2.40M | -0.34M | 0.78M | -1.57M | 11.83M | -3.42M | -3.61M | -0.12M | -0.54M | -1.76M | 1.16M | -0.92M | 18.48M | 8.65M | 94.58M | -116.32M | -4.08M | 2.58M | -1.22M | 8.11M | 0.91M | -2.25M | -2.37M | -1.33M | 4.35M | -4.14M | 6.42M | -3.00M | 6.84M | -12.46M | 38.43M | -27.38M | -13.31M | -0.65M |