XML 65 R54.htm IDEA: XBRL DOCUMENT

Equity (Tables)

12 Months Ended

Dec. 31, 2019

Stock Options [Member]

Statement Line Items [Line Items]

Schedule of Stock Options

		Options Outstanding (000s)				Weighted Average Grant Date Fair Value $				Weighted Average Exercise Price $				Options Exercisable (000s)				Weighted Average Exercise Price $
As at December 31, 2017			3,099								3.80				1,529				3.85
Options granted			468				1.26				4.13
Exercised			(156	)							1.99
Forfeited			(303	)							4.38
As at December 31, 2018			3,108								3.88				1,965				3.80
Options granted			817				1.86				4.06
Replacement awards (Note 21)			536				1.69				2.64
Exercised			(356	)							2.16
Forfeited			(408	)							5.11
As at December 31, 2019			3,697								4.05				2,833				4.12

Schedule of fair value of options granted

		For the year ended December 31, 2019				For the year ended December 31, 2018
Risk-free interest rate		1.17% - 1.83%				2.07% – 2.47%
Expected life		5 years				5 years
Expected volatility in market price of shares			50	%			50	%
Expected dividend yield			0	%			0	%
Expected forfeiture rate			15	%			15	%

RSU [Member]

Statement Line Items [Line Items]

Schedule of Restricted share units

		Number of RSUs (000s)
Outstanding, December 31, 2017			145
Granted			164
Converted			(30	)
Expired			(33	)
Outstanding, December 31, 2018			246
Granted			-
Converted			(94	)
Expired			(11	)
Outstanding, December 31, 2019			141

Warrants [Member]

Statement Line Items [Line Items]

Schedule of warrants

		Warrants Outstanding (000s)				Weighted Average Exercise Price $				Warrants Exercisable (000s)				Weighted Average Exercise Price $
As at December 31, 2018			1,779				2.66				982				2.42
Warrants exercised			(583	)			2.05				-				-
As at December 31, 2019			1,196				2.96				982				2.96