|
Net Income (Quarter)
|
-6.46M | -4.31M | -10.37M | -2.08M | -2.44M | -0.03M | 0.75M | -2.68M | -0.76M | -0.21M | -1.27M | -2.11M | -1.24M | -3.95M | -4.42M | -2.26M | -0.44M | -4.63M | -2.63M | 1.46M | -2.34M | -1.32M | -1.24M | -1.23M | -1.63M | -4.81M | 5.16M | -3.58M | -3.11M | -29.91M | 15.42M | -3.17M | -9.14M | -2.35M | 14.47M | -2.10M | -3.39M | -10.94M | -4.10M | -3.89M | -16.77M | -17.77M | 35.41M | -14.86M | -24.83M | -33.51M | 54.69M | -19.54M | -20.13M | -23.51M | -21.71M | -20.09M | -16.17M | -20.67M | 34.06M | -24.39M | -24.64M | -22.84M | 65.22M | -19.57M | -22.15M | -19.01M | 57.89M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | 0.07M | 0.07M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.04M | 0.04M | 0.03M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.05M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.10M | 0.10M | 0.10M | 0.07M | 0.10M | 0.20M | 0.10M | | | | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.06M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M |
|
Share-based Compensation (Quarter)
|
| 0.42M | 0.69M | 0.71M | 0.54M | 0.63M | 0.68M | 0.55M | 0.51M | 0.44M | 0.39M | 0.33M | 0.32M | 0.30M | 0.41M | 0.53M | 0.36M | 0.28M | 0.48M | 0.20M | 0.13M | 0.09M | 0.19M | 0.18M | 0.23M | 0.20M | 0.38M | 0.35M | 0.34M | 0.45M | 0.31M | 0.36M | 0.25M | 0.10M | 0.07M | 0.41M | 0.29M | 0.29M | 0.28M | 0.21M | 0.33M | 1.32M | 0.71M | 1.22M | 1.49M | 1.50M | 1.32M | 0.00M | 2.05M | 2.13M | 1.89M | 2.67M | 2.79M | 2.71M | 2.47M | 3.65M | 4.31M | 3.08M | 3.35M | 4.01M | 3.57M | 3.55M | 4.94M |
|
Deferred Taxes (Quarter)
|
| | | | | | | 0.15M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.03M | -0.01M | 0.03M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | 0.02M | 0.23M | -2.86M | 0.50M | 1.01M | 1.54M | -9.20M | | | | | | | | | | | | | | | | | | | | | | | | | -0.68M | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | 284.00 | | | | 0.09M | | | | 213.00 | | | | | | 0.04M | 0.06M | 0.07M | | 0.10M | 0.10M | 0.12M | | 0.29M | 0.29M | 0.29M | | | 0.27M | 0.29M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | 0.07M | 1.60M | 1.60M | | | | | | 0.01M | | | -0.01M | 0.01M | 3.70M | 4.40M | -0.04M | -0.01M | 0.01M | -0.05M | 0.05M | -0.00M | 1.47M | 1.72M | -0.01M | -1.55M | -1.64M | 0.81M | -2.87M | 0.90M | 0.87M | 0.98M | | 1.42M | 11.90M | 8.70M | 5.40M | 0.88M | 0.01M | 2.61M | -0.86M | -1.78M | 3.36M | 3.53M | 0.43M | 4.48M | 4.83M | 5.08M | 0.04M | 0.07M | 6.28M | 6.40M | 0.00M | 8.43M | 0.48M | 2.67M | 0.03M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.56M | | | | | 0.49M | | | 24.45M | | | 1.00M | | | | | | | 8.07M | 0.03M | 3.30M | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1.94M | -1.10M | 0.01M | -0.32M | -0.20M | -0.07M | -0.07M | -0.07M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 8.48M | | 2.08M | 0.88M | 0.00M | 1.78M | 1.20M | 0.85M | 1.29M | 0.08M | 0.11M | 1.54M | 1.38M | 0.94M | 12.80M | 0.46M | 12.23M | 16.65M | 17.16M | 0.98M | 8.46M | 0.00M | 1.30M | 0.02M | 25.72M | 0.03M | 0.73M | 2.26M | 16.92M | 2.94M | 5.20M | 3.49M | 5.84M | 2.50M | 1.15M | 1.08M | 4.83M |
|
Cash from Operations (Quarter)
|
| -1.56M | -6.72M | -2.09M | -1.30M | -3.62M | -0.81M | 0.79M | -2.70M | 1.73M | -2.15M | 0.26M | -0.50M | -0.68M | -6.26M | -2.29M | -0.53M | -2.12M | -3.52M | -2.71M | 2.65M | -1.33M | -1.83M | -1.36M | -1.61M | -1.89M | -1.49M | -3.34M | -7.81M | -4.26M | -4.81M | -3.56M | 0.35M | -1.02M | -5.16M | -2.11M | -3.06M | -2.43M | -2.00M | -4.35M | -7.17M | -9.50M | -13.28M | -19.57M | -18.93M | -17.77M | -21.97M | -13.53M | -16.70M | -15.05M | -17.31M | -19.41M | -19.38M | -20.49M | -16.53M | -16.36M | -18.11M | -27.12M | -18.27M | -16.84M | -19.35M | -11.90M | -19.45M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.60M | 9.32M | 0.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.04M | 0.09M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | 0.48M | 0.63M | 0.67M | 0.69M | 0.98M | 1.07M | 0.98M | 0.82M | 0.69M | 0.43M | 0.20M | 0.91M |
|
Amortization of Deferred Charges (Quarter)
|
| 0.93M | 1.91M | | | | | | | 0.04M | 0.04M | 0.03M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | -0.07M | 0.01M | 0.01M | 0.00M | 1.94M | | 0.04M | 0.06M | | | | | 0.12M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.19M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.25M | 0.26M | 0.26M | 0.12M | 0.12M | 0.11M | 0.11M | 0.09M | 0.08M | 0.07M | 0.07M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.04M | 0.04M | 0.03M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.05M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.21M | 0.07M | 0.07M | 0.28M | 0.12M | 0.12M | 0.05M | -0.14M | -0.24M | -0.36M | -0.51M | -0.55M | 0.11M | 0.11M | 0.06M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M |
|
Change in Receivables (Quarter)
|
| -3.56M | 0.91M | -2.98M | 2.22M | -0.32M | 1.06M | -3.28M | 2.30M | -1.84M | 0.83M | -0.57M | -0.33M | -1.54M | 1.43M | -1.43M | | | 0.11M | 5.86M | -5.59M | -0.39M | 0.51M | -0.34M | 0.14M | 0.31M | -0.23M | -0.13M | 2.19M | -0.67M | 0.55M | -0.05M | -0.90M | -0.31M | 0.91M | -0.56M | -0.28M | -1.62M | 0.01M | 0.97M | -0.81M | 2.65M | 0.77M | 0.19M | -0.10M | -3.13M | -1.15M | -0.24M | 0.00M | 0.44M | -0.46M | 0.08M | -0.12M | 0.74M | 0.23M | -0.80M | 0.12M | 0.00M | 0.12M | -0.04M | -0.19M | 0.52M | 0.37M |
|
Change in Account Payables (Quarter)
|
| -1.81M | -3.57M | 0.75M | -1.42M | -2.01M | 1.00M | -0.04M | 0.65M | -0.22M | -0.15M | -0.41M | 1.70M | -1.88M | 0.02M | -0.66M | -0.03M | -0.16M | 0.11M | 0.15M | -0.33M | 0.10M | 0.21M | -0.35M | 0.48M | 0.80M | -0.07M | 1.57M | -3.19M | -0.65M | -0.35M | 0.38M | -0.26M | -0.09M | 0.22M | -0.36M | 0.26M | -0.22M | -0.03M | 0.91M | -0.73M | 0.68M | -0.26M | -0.19M | 1.00M | -1.42M | 2.03M | 0.17M | 0.67M | -1.45M | 3.38M | 0.43M | -1.20M | -0.99M | -0.98M | 1.69M | -1.07M | -1.55M | -0.92M | 0.87M | -0.23M | 3.95M | -2.09M |
|
Change in Accured Expenses (Quarter)
|
| -1.06M | -0.22M | -0.26M | 0.67M | -0.20M | -0.60M | 0.13M | 0.28M | 0.05M | -0.87M | 0.95M | -1.32M | 0.57M | 0.57M | -1.27M | -0.56M | 1.06M | -1.32M | 0.23M | 0.42M | -0.50M | -0.20M | 0.47M | -0.91M | 0.52M | 0.51M | -0.73M | 1.45M | -0.75M | -0.33M | 0.72M | 0.44M | 0.53M | -1.68M | -0.70M | -0.48M | -1.09M | 1.49M | 1.11M | -1.09M | 1.17M | 5.79M | -2.19M | -1.86M | 10.97M | -9.21M | 2.66M | -1.53M | 6.43M | -2.16M | -2.83M | -2.10M | 1.62M | 1.42M | -2.75M | 5.01M | -4.74M | 2.37M | -1.70M | -0.36M | 0.10M | 4.35M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.28M | -0.05M | 0.20M | 0.52M | 1.42M | 1.26M | 0.69M | -2.94M | -2.60M | -0.24M | 0.06M | 0.01M | -0.11M | -0.34M | 3.36M | 1.52M | 0.69M | 1.57M | 0.14M | -1.01M | 2.59M | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| -0.01M | 0.05M | | | 0.04M | | | | | | 0.03M | 0.05M | 0.01M | | 0.04M | 0.04M | 0.01M | | 0.04M | 0.02M | 0.01M | 0.02M | 150.00 | 0.01M | 0.10M | 0.01M | 0.04M | 0.04M | 0.01M | 0.02M | 0.14M | -0.00M | 0.83M | 0.01M | 0.00M | | 1.00 | | 0.02M | 0.02M | 0.06M | 0.10M | 4.21M | 7.69M | 0.07M | 0.15M | 0.01M | 0.02M | 0.06M | 0.04M | 0.05M | -0.00M | | | | | | | | | | 0.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | 0.07M | | | | | | | | 0.01M | | | | 0.01M | | | | | 687.00 | | | | | | 104.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.02M | 0.06M | 0.02M | 0.04M | 0.06M | 0.08M | 0.04M | 0.01M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 66.80M | | | | | | | | | | | | 13.70M | 11.20M | 14.49M | 17.02M | 30.91M | 32.80M | 18.69M | 25.02M | | | | | 34.56M | 26.00M | 15.98M | 25.87M | 14.00M | 19.50M | 27.00M | 26.84M | 38.04M | 105.55M | | 9.40M |
|
Cash from Investing Activities (Quarter)
|
| 0.01M | -0.05M | | | -0.04M | 1.76M | 0.07M | | | | -0.03M | -0.05M | -0.01M | | -0.03M | -0.04M | -0.01M | | -0.03M | -0.02M | -0.01M | -0.02M | -150.00 | -0.06M | -0.12M | -0.04M | 0.14M | 13.63M | -0.02M | -0.03M | -0.67M | -0.17M | -0.15M | -0.01M | -0.00M | -0.01M | -28.22M | -0.05M | 6.56M | 6.10M | -47.89M | -37.00M | 19.16M | 25.08M | 18.41M | 24.87M | -0.01M | -48.97M | -25.40M | 0.98M | 13.30M | 3.99M | 4.40M | -7.96M | -39.52M | -3.70M | 1.20M | 13.63M | -5.10M | 101.11M | -149.32M | -79.16M |
|
Other financing activities (Quarter)
|
| | 0.07M | -0.07M | 0.01M | | -0.01M | 0.22M | -0.00M | -0.12M | | 0.11M | | | | | | | | | | | | -885.00 | 0.32M | -0.32M | 0.61M | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.35M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | 2.50M | | | | | | | | | | | | | | | | | | | | 3.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | -0.25M | -0.25M | -0.25M | -0.25M | -0.25M | -0.25M | -0.25M | -0.25M | -0.25M | | | 99.00 | | 0.08M | | 0.02M | | | | | | | | | 0.03M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | 0.86M | | | 0.12M | -0.00M | -0.16M | -1.17M | 1.09M | -1.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| 3.47M | 15.92M | 0.08M | 5.10M | -0.05M | 0.04M | | | 1.00 | | 0.05M | 3.76M | 2.26M | -0.05M | 2.72M | 2.56M | -4.59M | 17.46M | 0.08M | 0.29M | 0.57M | -0.94M | 0.02M | 0.24M | -0.26M | 263.00 | 0.04M | -0.03M | 0.02M | | 0.02M | 0.00M | | 28.73M | 12.67M | -12.67M | | | 0.06M | 22.80M | 25.60M | 22.54M | 34.18M | -34.07M | 52.25M | -52.13M | 0.11M | 24.22M | 121.00M | 121.00M | 0.14M | | 0.08M | | 0.17M | 86.60M | 86.60M | 96.60M | 0.17M | 72.40M | -72.28M | |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | 12.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 1.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 200.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 3.47M | 15.88M | 0.01M | 5.79M | -0.05M | 0.03M | 3.20M | -0.82M | 1.21M | 0.12M | -0.06M | 3.46M | 0.84M | 0.79M | 1.38M | 2.31M | 10.50M | 2.55M | -0.17M | 0.04M | 0.32M | 0.03M | 0.02M | 3.59M | 2.06M | -0.69M | 3.05M | -0.20M | 12.99M | | 0.02M | -3.46M | 4.41M | 31.52M | 12.70M | -0.16M | -0.06M | 0.04M | 0.10M | 54.54M | 136.15M | 22.70M | 34.42M | 18.02M | 0.12M | 12.54M | 3.18M | 21.58M | 32.06M | -0.04M | -0.30M | 13.06M | 0.59M | 72.75M | -0.26M | -0.05M | 0.27M | 10.09M | 34.12M | 52.24M | 39.35M | 81.13M |
|
Exchange Rate Effect (Quarter)
|
| 0.11M | -0.04M | -0.00M | -0.00M | -0.05M | -0.15M | 0.00M | -0.01M | 0.01M | -0.00M | -0.00M | -0.00M | 367.00 | 0.00M | -590.00 | -526.00 | -0.01M | -0.01M | -0.01M | 0.01M | -504.00 | -0.00M | -0.00M | -0.10M | -0.07M | -0.00M | 0.01M | 0.04M | 0.04M | -0.01M | -0.00M | -0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| 2.04M | 9.07M | -2.08M | 4.45M | -3.75M | 0.83M | 4.07M | -3.53M | 2.95M | -2.02M | 0.17M | 2.92M | 0.15M | -5.46M | -0.95M | 1.73M | 8.36M | -0.98M | -2.92M | 2.69M | -1.02M | -1.82M | -1.33M | 1.82M | -0.02M | -2.23M | -0.14M | 5.66M | 8.75M | -4.85M | -4.21M | -3.33M | 3.24M | 26.35M | 10.58M | -3.23M | -30.70M | -2.01M | 2.31M | 53.47M | 78.75M | -27.58M | 34.02M | 24.17M | 0.76M | 15.44M | -10.35M | -44.09M | -8.39M | -16.37M | -6.41M | -2.33M | -15.50M | 48.26M | -56.14M | -21.85M | -25.65M | 5.45M | 12.18M | 134.00M | -121.87M | -17.48M |
|
Free Cash Flow (Quarter)
|
| -1.55M | -6.77M | -2.09M | -1.30M | -3.66M | -0.81M | 0.79M | -2.70M | 1.73M | -2.15M | 0.23M | -0.54M | -0.69M | -6.26M | -2.33M | -0.58M | -2.14M | -3.52M | -2.75M | 2.63M | -1.34M | -1.85M | -1.36M | -1.62M | -1.99M | -1.50M | -3.38M | -7.85M | -4.26M | -4.83M | -3.70M | 0.35M | -1.85M | -5.16M | -2.11M | -3.06M | -2.43M | -2.00M | -4.37M | -7.19M | -9.56M | -13.39M | -23.78M | -26.62M | -17.84M | -22.11M | -13.54M | -16.72M | -15.11M | -17.34M | -19.46M | -19.38M | -20.49M | -16.53M | -16.36M | -18.11M | -27.12M | -18.27M | -16.84M | -19.35M | -11.90M | -19.45M |
|
Net Cash Flow (Quarter)
|
| 1.92M | 9.11M | -2.07M | 4.49M | -3.71M | 0.98M | 4.06M | -3.52M | 2.94M | -2.02M | 0.17M | 2.92M | 0.15M | -5.46M | -0.95M | 1.73M | 8.36M | -0.97M | -2.91M | 2.67M | -1.02M | -1.82M | -1.33M | 1.92M | 0.05M | -2.23M | -0.15M | 5.62M | 8.71M | -4.83M | -4.21M | -3.28M | 3.24M | 26.35M | 10.58M | -3.23M | -30.70M | -2.01M | 2.31M | 53.47M | 78.75M | -27.58M | 34.02M | 24.17M | 0.76M | 15.44M | -10.35M | -44.09M | -8.39M | -16.37M | -6.41M | -2.33M | -15.50M | 48.26M | -56.14M | -21.85M | -25.65M | 5.45M | 12.18M | 134.00M | -121.87M | -17.48M |