|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.79M | -42.71M | -50.19M | -62.33M | -47.13M | -50.78M | -53.06M | -57.40M | -57.83M | -49.49M | -10.68M | -28.76M | -35.83M | -27.15M | -26.69M | -26.30M | -21.83M | -35.85M | 8.83M | -5.51M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.60M | 0.70M | 0.73M | 0.74M | 0.80M | 0.80M | 0.81M | 0.80M | 0.80M | 0.40M | 0.38M | 0.38M | 0.40M | 0.10M | 0.14M | 0.13M | 0.10M | 0.10M | 0.09M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.77M | 4.35M | 4.33M | 7.04M | 5.56M | 5.08M | 6.84M | 5.51M | 4.73M | 4.22M | 4.38M | 3.70M | 4.86M | 5.00M | 6.57M | 16.19M | 6.29M | 16.79M | 3.20M | 2.46M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.20M | 0.49M | 0.71M | 0.14M | 0.14M | 0.55M | 1.76M | 0.06M | 0.14M | 0.04M | 0.18M | 607.00 | 0.05M | 0.10M | 0.02M | 0.01M | 0.01M | 0.74M | 0.37M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | -0.66M | 0.00M | 0.00M | 0.00M | 0.26M | 0.00M | 0.00M | 166.00 | -0.43M | | 0.54M | 0.54M | -0.14M | 0.54M | 0.54M | 0.54M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -0.13M | -0.01M | 0.12M | -0.08M | 0.08M | 0.01M | -0.01M | 0.13M | 3.14M | | -2.71M | 0.01M | 2.65M | | 1.04M | 0.20M | -0.44M | 0.25M | -0.21M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.60M | 0.60M | 0.40M | | 400.00M | 0.60M | 0.60M | 0.40M | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.69M | -34.46M | -21.70M | -38.70M | -46.86M | -41.42M | -43.27M | -47.84M | -43.22M | -33.29M | -16.78M | -34.94M | -25.39M | -21.84M | -20.06M | -12.91M | -19.56M | -27.56M | -6.11M | -12.54M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 0.20M | 0.79M | 2.29M | 0.44M | 1.00M | 1.00M | 0.54M | 0.52M | 1.10M | 0.80M | 1.47M | 0.81M | 0.81M | 0.81M | 0.98M | 1.06M | 1.06M | 1.06M | 2.79M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.22M | 0.17M | 0.17M | 0.20M | 0.21M | 0.20M | 0.15M | 0.09M | 0.09M | 0.18M | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.60M | 0.70M | 0.73M | 0.74M | 0.80M | 0.80M | 0.81M | 0.80M | 0.80M | 0.40M | 0.38M | 0.38M | 0.40M | 0.10M | 0.14M | 0.13M | 0.10M | 0.10M | 0.09M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 2.05M | 5.54M | -8.51M | 8.00M | -2.48M | -0.08M | -0.05M | -0.47M | -10.43M | -8.83M | 7.18M | -5.42M | 0.81M | 0.88M | -0.75M | 7.99M | -2.82M | 2.42M | 11.76M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | 12.02M | -2.70M | -1.75M | 0.23M | -0.08M | -0.82M | -1.07M | -0.88M | -1.11M | -1.14M | -0.82M | 0.37M | -0.89M | 2.10M | 2.64M | -1.94M | 0.36M | -1.03M | -2.19M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | 5.88M | -5.70M | -0.05M | 2.19M | -2.28M | -0.05M | 8.49M | -0.05M | -0.05M | -16.92M | 16.23M | -0.05M | -2.08M | -4.99M | 0.73M | 0.59M | -8.41M | 6.31M | -0.17M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.00M | -0.00M | 0.01M | 0.36M | | 0.00M | 0.08M | 0.04M | | -0.04M | 0.04M | 0.08M | 0.02M | 0.03M | 0.02M | -0.65M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 1.60M | 0.46M | -1.34M | 0.04M | 1.61M | 0.98M | 0.09M | 0.02M | 0.02M | 0.00M | 0.03M | | 1.40M | -1.40M | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.00M | | | | | | | | 15.00M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.00M | | | | -5.00M | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.10M | 2.87M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.46M | -4.84M | -7.54M | 53.35M | -21.34M | -0.31M | -0.89M | -0.39M | -5.00M | -2.04M | 5.00M | -0.06M | | | | -15.00M | 1.17M | 6.09M | 2.87M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.00M | 0.00M | 0.28M | 0.00M | | -0.01M | 0.18M | 0.00M | -0.01M | | | | | | | -0.00M | 0.00M | -0.00M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | | | | 5.00M | 28.00M | | -28.00M | 28.00M | | | 33.72M | -33.72M | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 1.00M | 2.50M | 5.15M | 2.00M | | -1.19M | -0.81M | 27.95M | 3.00M | -29.95M | 29.95M | | | 0.62M | 0.62M | 0.62M | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | -0.00M | 14.62M | | | -0.05M | 5.00M | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 2.61M | -2.47M | 4.23M | 1.30M | 0.22M | 0.30M | 0.45M | 0.72M | 0.55M | -0.01M | 0.89M | -0.86M | 3.36M | 0.34M | 36.00M | -34.99M | 1.27M | 0.37M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.54M | 0.26M | 4.17M | | | | | | 0.65M | | | | | | | | | | | |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.19M | 0.19M | 0.19M | 2.01M | 0.19M | 0.19M | 0.19M | 0.19M | 0.18M | 0.18M | -5.29M | 2.01M | -1.66M | 3.66M | -3.32M | | 0.33M | 0.17M | -0.50M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.69M | 24.39M | 6.97M | 38.94M | 49.96M | 2.99M | 3.75M | 18.62M | 22.19M | -30.38M | -2.69M | 43.62M | 27.86M | 14.27M | 2.71M | 25.81M | 52.14M | 4.52M | 15.07M | 5.71M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.55M | -14.90M | -22.27M | 53.60M | -18.23M | -38.74M | -40.42M | -29.62M | -26.03M | -65.71M | -14.46M | 8.62M | 2.47M | -7.57M | -17.35M | -2.10M | 33.74M | -16.95M | 11.83M | -6.84M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.23M | -36.06M | -22.16M | -37.36M | -46.90M | -43.03M | -44.25M | -47.94M | -43.24M | -33.31M | -16.78M | -34.96M | -25.39M | -23.23M | -18.66M | -12.91M | -19.56M | -27.56M | -6.11M | -12.54M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.55M | -14.90M | -22.27M | 53.60M | -18.23M | -38.74M | -40.42M | -29.62M | -26.03M | -65.71M | -14.46M | 8.62M | 2.47M | -7.57M | -17.35M | -2.10M | 33.74M | -16.95M | 11.83M | -6.84M |