|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.76M | -1.78M | -2.58M | -3.62M | -2.08M | -4.91M | -3.04M | -3.71M | -8.82M | -2.90M | -5.67M | -2.61M | -2.64M | -2.92M | -0.04M | -32.49M | -19.33M | -1.05M | 50.33M | -57.34M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.00M | 0.14M | -0.24M | | 0.10M | 1.37M | -0.00M | 0.01M | 5.00M | 0.01M | 1.49M | 0.19M | 0.07M | 0.10M | 0.52M | 28.63M | 26.20M | | -20.83M | 0.02M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.23M | 0.01M | 0.54M | 0.54M | 1.19M | | 0.31M | 0.34M | 0.99M | 1.21M | 1.21M | 1.21M | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.48M | -0.57M | -0.22M | 0.20M | 0.05M | -0.69M | -0.06M | 0.03M | 0.11M | | 0.42M | 0.42M | 0.42M | 2.73M | 0.31M | 10.00M | 10.00M | 1.24M | 10.07M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.00M | 54.00M | 0.23M | | 1.02M | | | | | | | | | | | | 123.63M | 9.34M | 0.03M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.60M | -1.90M | -2.05M | -3.84M | -2.01M | -2.82M | -1.93M | -3.99M | -9.92M | -3.58M | -4.74M | -8.59M | 1.41M | -4.72M | -4.83M | 1.24M | -0.35M | -4.91M | 26.75M | -28.94M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.05M | 0.16M | 0.10M | -0.09M | 0.14M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.25M | -0.19M | 0.01M | 0.00M | 0.65M | -0.08M | -0.02M | -0.41M | 0.49M | 0.31M | -0.05M | 0.48M | -0.12M | -0.18M | 0.40M | -0.49M | 0.53M | -0.75M | 0.17M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.86M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.47M | -0.20M | -0.07M | -0.09M | 0.50M | -0.31M | 0.22M | 857.00 | 857.00 | 0.18M | 72.00 | 108.00 | 180.00 | 0.42M | 0.03M | 0.10M | 0.13M | 3.17M | 0.17M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.06M | | 0.01M | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.62M | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.82M | 7.28M | 72.60M | 24.66M | 3.61M | 0.23M | 0.15M | 0.07M | 0.43M | 0.35M | 0.25M | 0.25M | 0.25M | 14.27M | -13.77M | 1.14M | 5.71M | 9.09M | 1.92M | 41.74M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34M | 0.13M | 61.43M | -10.08M | -5.22M | -0.72M | 1.43M | -18.71M | 3.99M | 4.37M | 3.19M | 7.72M | 2.44M | 2.32M | 5.51M | -5.44M | 1.17M | 5.21M | 0.94M | 32.12M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | 0.10M | 1.37M | -1.45M | 0.00M | 1.37M | 0.11M | 1.49M | | 0.81M | 0.12M | | 7.68M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 18.99M | -24.61M | -0.75M | -0.82M | -0.94M | | | | | | | | 6.44M | 2.34M | -4.40M | 0.94M | -9.71M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.08M | | 4.91M | 10.24M | 0.06M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26M | -1.77M | 59.61M | 5.08M | -31.85M | -4.29M | -1.32M | -23.64M | -5.93M | 0.79M | -1.55M | -0.88M | 3.85M | -2.40M | 0.68M | 2.24M | 3.15M | -4.10M | 28.63M | -6.53M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.60M | -1.90M | -2.05M | -3.84M | -2.01M | -2.82M | -1.93M | -4.35M | -9.98M | -3.58M | -4.75M | -8.59M | 1.41M | -4.72M | -4.83M | 1.24M | -0.35M | -4.91M | 26.75M | -28.94M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26M | -1.77M | 59.61M | 5.08M | -31.85M | -4.29M | -1.32M | -23.64M | -5.93M | 0.79M | -1.55M | -0.88M | 3.85M | -2.40M | 0.68M | 2.24M | 3.15M | -4.10M | 28.63M | -6.53M |