|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -11.50M | -6.82M | -1.61M | -26.85M | -11.32M | -12.45M | | | -15.42M | -9.39M | -11.24M | -13.54M | -11.01M | -11.01M | -10.54M | -11.20M | -8.62M | -9.67M | -10.38M | -10.26M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.09M | 0.11M | 0.15M | 0.13M | | | | | | -0.09M | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.11M | 0.20M | 0.41M | 0.39M | 1.99M | | | 1.93M | 1.18M | 1.93M | 0.81M | 0.95M | 0.77M | 0.69M | 0.85M | 0.57M | 0.46M | 0.45M | 0.56M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.55M | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.07M | 0.01M | 0.02M | 0.04M | 0.02M | 0.05M | 0.01M | 0.01M | 0.04M | 0.05M | 0.01M | 0.20M | 0.00M | 0.44M | 0.00M | 0.00M | 0.00M | 0.01M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 1.61M | 0.13M | 0.12M | 0.03M | 0.12M | 3.08M | 4.54M | 4.47M | 4.40M | 0.72M | -0.07M | 5.34M | 0.24M | 0.67M | 6.22M | 720.00 | 401.00 | 442.00 | 7.93M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.69M | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.50M | | | | 7.97M | 0.46M | | | | 0.19M | | | | 0.35M | 1.20M | 2.70M | 2.30M | 1.44M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -7.67M | -8.25M | -9.47M | -9.67M | | | | | -13.08M | -7.75M | -6.71M | -12.30M | -9.60M | -12.19M | -8.93M | -9.36M | -8.43M | -9.32M | -8.16M | -8.65M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.04M | -0.02M | 0.35M | 0.06M | -0.72M | 0.76M | 0.14M | -0.27M | -0.10M | -0.06M | 0.36M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.19M | 0.01M | 0.11M | | | | | 0.13M | 0.12M | 0.12M | 0.13M | 0.14M | 0.14M | 0.14M | 0.14M | 0.15M | 0.04M | 0.07M | 0.07M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.09M | 0.11M | 0.15M | 0.13M | | | 0.06M | 0.07M | 0.06M | 0.07M | 0.05M | 0.05M | 0.04M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | -1.70M | -0.01M | -0.55M | | | | | -3.18M | 0.80M | 1.17M | 0.07M | -0.78M | -1.63M | 0.93M | -0.28M | -2.48M | 0.02M | 1.70M | 0.45M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.12M | -0.33M | 0.87M | 0.36M | 0.16M | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.43M | 0.02M | | | | | 0.00M | 0.02M | 0.02M | 0.01M | | | 0.01M | 0.04M | | | 0.00M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.30M | | | | | 31.30M | -22.52M | 65.32M | 15.55M | 16.58M | 16.70M | 34.59M | -59.67M | 11.28M | 72.32M | -72.32M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.44M | -33.44M | -39.05M | 9.39M | | | | | -1.78M | 18.08M | -6.86M | -0.38M | -77.74M | -3.43M | 12.98M | -1.27M | 53.66M | 25.20M | 33.00M | -59.21M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | 0.00M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -21.43M | | -3.11M | 0.24M | | | | | 0.51M | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.57M | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.86M | 0.49M | | | | | 0.05M | 0.04M | | 2.20M | 0.00M | 0.00M | 0.01M | 0.00M | | | | |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 55.32M | 0.43M | 50.76M | 0.27M | | | | | -0.47M | 2.33M | 1.83M | | 120.47M | 0.32M | 0.01M | 0.01M | -0.00M | 0.09M | -0.00M | 0.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.06M | 0.07M | 0.01M | | | | | 0.04M | -0.05M | -0.16M | 0.34M | -0.03M | -0.03M | -0.02M | -0.06M | -0.02M | -0.04M | -0.14M | 0.12M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 50.67M | -41.32M | 2.31M | 0.00M | | | | | -15.29M | 12.60M | -11.90M | -12.34M | 33.10M | -15.33M | 4.05M | -10.69M | 45.22M | 15.93M | 24.69M | -67.74M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -7.67M | -8.25M | -9.90M | -9.69M | | | | | -13.08M | -7.77M | -6.72M | -12.30M | -9.60M | -12.19M | -8.94M | -9.40M | -8.43M | -9.32M | -8.17M | -8.65M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 51.09M | -41.26M | 2.23M | -0.01M | | | | | -15.33M | 12.66M | -11.74M | -12.68M | 33.13M | -15.30M | 4.07M | -10.62M | 45.24M | 15.97M | 24.83M | -67.86M |