|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -85.99M | -10.15M | -9.38M | -3.40M | -7.32M | 20.02M | -5.42M | -4.51M | -5.59M | -6.15M | -6.65M | -5.53M | -26.60M | 38.80M | -8.20M | -3.14M | -1.24M | -1.50M | -5.51M | -4.01M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.73M | 5.24M | 1.18M | 0.88M | 0.48M | 2.93M | 0.69M | 0.21M | 0.17M | 0.17M | 0.28M | 0.42M | 0.41M | 0.41M | 0.50M | 0.37M | 0.29M | -1.02M | 0.31M | 0.32M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.57M | | | -1.02M | -0.30M | 0.04M | -0.19M | -0.02M | -0.05M | 0.07M | -0.14M | -0.83M | | -0.00M | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.99M | | -0.03M | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.42M | -6.83M | -5.43M | -3.99M | -6.12M | -5.43M | -6.05M | -3.87M | -5.83M | -4.66M | -3.75M | -2.26M | -6.29M | -3.54M | -2.06M | -2.54M | -1.27M | -1.15M | -2.26M | -4.12M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.10M | 0.10M | 0.08M | -0.19M | | | 0.08M | 0.10M | 0.25M | 0.50M | 0.50M | 0.53M | 3.81M | 0.05M | 0.04M | 0.05M | 0.06M | 0.08M | 0.04M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.02M | 0.04M | 0.07M | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.04M | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.39M | -0.44M | -0.44M | -0.44M | -0.44M | -0.44M | -0.44M | -0.44M | 0.23M | -0.56M | | | | | -0.50M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.18M | -0.29M | -0.20M | 1.39M | -0.53M | -0.49M | -1.77M | 1.85M | -0.45M | -2.53M | 0.46M | -0.24M | -0.11M | 0.07M | -0.10M | -0.36M | 0.30M | 0.22M | 0.09M | -0.39M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | 0.54M | 0.12M | 0.87M | -2.65M | -0.05M | -0.05M | -0.04M | -0.05M | -0.06M | -0.07M | -0.04M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.85M | -22.85M | 0.05M | 0.19M | 0.04M | 0.37M | | 0.48M | 2.43M | -2.89M | 0.10M | 0.25M | -0.35M | -0.00M | -0.00M | | -0.00M | 0.04M | 0.00M | -0.09M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | 0.10M | | 0.15M | | | | | 0.00M | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.86M | -0.15M | -0.05M | -0.09M | -0.04M | 0.13M | | | | -0.02M | -0.10M | -0.25M | -0.02M | | | | | -0.01M | -0.00M | -0.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | 0.00M | | 0.03M | | 0.02M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | | | | | | | | 16.50M | 1.41M | | 2.48M | | 2.25M | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 5.18M | 3.75M | 0.36M | 0.36M | 0.56M | 0.52M | 0.51M | 0.03M | 2.08M | 2.54M | 2.52M | 0.17M | 4.46M | 0.29M | 0.30M | 0.01M | 0.02M | 0.03M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | | 11.99M | | | 7.71M | | | | | | | 1.10M | | | | | | 10.48M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | -0.42M | 11.99M | -0.01M | 0.01M | 7.59M | | 0.31M | 8.54M | 7.70M | 1.39M | -0.02M | 3.89M | 1.01M | 2.25M | 4.93M | 0.03M | | 9.56M | 0.01M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.78M | -7.40M | 6.51M | -4.09M | -6.15M | 2.29M | -6.05M | -3.56M | 2.71M | 3.02M | -2.46M | -2.53M | -2.42M | -2.54M | 0.19M | 2.40M | -1.27M | -1.16M | 7.29M | -4.15M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.28M | 16.02M | -5.48M | -4.18M | -6.16M | -5.80M | -6.05M | -4.35M | -8.26M | -1.77M | -3.85M | -2.51M | -5.93M | -3.54M | -2.06M | -2.54M | -1.27M | -1.19M | -2.27M | -4.03M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.78M | -7.40M | 6.51M | -4.09M | -6.15M | 2.29M | -6.05M | -3.56M | 2.71M | 3.02M | -2.46M | -2.53M | -2.42M | -2.54M | 0.19M | 2.39M | -1.24M | -1.16M | 7.29M | -4.11M |