|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.01M | -10.54M | -11.20M | -8.62M | -9.67M | -10.38M | -10.26M | -11.35M | -11.51M | -16.60M | -16.11M | -20.35M | -22.12M | -24.23M | -29.26M | -26.64M | -30.52M | -29.71M | -32.22M | -37.93M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | 0.69M | 0.85M | 0.57M | 0.46M | 0.45M | 0.56M | 0.86M | 0.96M | 0.99M | 1.36M | 2.26M | 2.20M | 2.37M | 3.04M | 2.97M | 2.67M | 3.42M | 5.36M | 10.73M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.00M | 0.44M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.18M | 1.06M | 0.00M | 0.00M | 0.08M | 1.12M | 0.26M | 0.12M | 0.40M | 2.15M | 0.12M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.67M | 6.22M | 720.00 | 401.00 | 442.00 | 7.93M | 551.00 | 468.00 | 0.05M | 9.63M | 381.00 | 381.00 | 0.02M | 13.55M | 0.08M | 0.04M | 13.21M | 13.24M | 12.87M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 1.20M | 2.70M | 2.30M | 1.44M | 2.00M | 1.80M | 4.70M | 25.39M | 8.30M | 7.60M | 7.20M | 11.59M | 16.30M | 15.40M | 5.30M | 8.36M | 11.60M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.19M | -8.93M | -9.36M | -8.43M | -9.32M | -8.16M | -8.65M | -12.03M | -10.27M | -13.16M | -15.60M | -20.64M | -22.50M | -22.67M | -23.28M | -27.19M | -26.26M | -22.53M | -25.06M | -33.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.72M | 0.76M | 0.14M | -0.27M | -0.10M | -0.06M | 0.36M | 0.01M | 1.82M | 1.51M | 1.64M | 1.37M | -1.30M | 0.04M | 5.33M | 1.15M | -1.07M | 0.04M | 2.75M | 0.04M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.14M | 0.15M | 0.04M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.13M | 0.13M | 0.13M | 0.16M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.04M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | -0.01M | 0.02M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.63M | 0.93M | -0.28M | -2.48M | 0.02M | 1.70M | 0.45M | -0.98M | 0.99M | 3.06M | 1.47M | -0.77M | 1.34M | 1.38M | 2.26M | -3.15M | 1.19M | 3.12M | 3.65M | -4.63M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.04M | | | 0.00M | | 0.00M | 0.23M | 0.04M | 0.02M | 0.01M | 0.02M | 0.00M | -0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.05M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.70M | 34.59M | -59.67M | 11.28M | 72.32M | -72.32M | | 24.00M | 30.00M | 38.00M | 45.40M | 41.50M | 33.00M | 40.55M | 49.95M | 44.40M | 64.00M | 44.40M | 29.40M | 13.13M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.43M | 12.98M | -1.27M | 53.66M | 25.20M | 33.00M | -59.21M | -6.09M | -1.01M | -56.59M | 6.57M | 10.79M | 29.54M | -98.17M | 17.89M | 29.33M | 24.33M | 21.47M | -93.56M | 38.78M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | 0.00M | | 0.00M | | 0.18M | | 0.00M | 0.00M | 0.09M | 0.90M | 0.21M | 0.12M | 0.02M | 4.79M | 0.24M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.60M | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.23M | | -0.00M | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.00M | | | | | 0.03M | 0.10M | 0.06M | 0.09M | 0.05M | 0.01M | 0.24M | -0.29M | 0.17M | 0.07M | | 0.12M | 0.04M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.01M | 0.01M | -0.00M | 0.09M | -0.00M | 0.00M | 0.03M | 0.10M | 74.75M | 7.89M | 0.05M | 0.06M | 118.32M | -0.84M | 2.32M | -0.05M | -0.02M | 135.56M | -0.20M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.02M | -0.06M | -0.02M | -0.04M | -0.14M | 0.12M | -0.02M | -0.07M | -0.06M | 0.03M | 0.00M | -0.02M | 0.08M | -0.07M | -0.03M | -0.14M | -0.07M | -0.04M | 0.07M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.33M | 4.05M | -10.69M | 45.22M | 15.93M | 24.69M | -67.74M | -18.12M | -11.24M | 4.95M | -1.10M | -9.80M | 7.08M | -2.44M | -6.30M | 4.43M | -2.12M | -1.16M | 16.90M | 5.61M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.19M | -8.94M | -9.40M | -8.43M | -9.32M | -8.17M | -8.65M | -12.03M | -10.50M | -13.20M | -15.63M | -20.65M | -22.52M | -22.67M | -23.27M | -27.19M | -26.28M | -22.53M | -25.06M | -33.05M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.30M | 4.07M | -10.62M | 45.24M | 15.97M | 24.83M | -67.86M | -18.09M | -11.17M | 5.01M | -1.14M | -9.80M | 7.10M | -2.52M | -6.23M | 4.46M | -1.98M | -1.08M | 16.94M | 5.58M |