|
Net Income (Quarter)
|
| | | | | | | | | | | | | | -7.68M | -8.04M | -9.52M | -280.93M | -18.45M | -14.76M | -12.91M | | -9.75M | -8.55M | -7.33M | -6.91M | -6.98M | -5.49M | -4.16M | -4.04M | -3.45M | -3.75M | -2.91M | -3.73M | -3.77M | -2.64M | -2.80M | -2.90M | -1.58M | -1.36M | -1.45M | -1.57M | -1.77M | -1.93M | -2.83M | -3.35M | -4.30M | -2.31M | -7.90M | -5.25M | -6.09M | -3.91M | -2.67M | -5.14M | -2.60M | -2.66M | -2.40M | -1.45M | -1.76M | -2.10M | -1.96M | -2.07M |
|
Depreciation and Depletion (Quarter)
|
| | | 2.44M | 1.37M | 1.39M | 1.44M | 1.63M | 1.58M | 1.49M | 1.53M | 1.54M | 1.55M | 1.56M | 1.47M | 1.49M | 1.49M | 1.47M | 1.43M | 1.40M | 1.38M | 1.37M | 1.36M | 1.36M | 0.38M | 0.38M | 0.33M | 0.29M | 0.27M | 0.14M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.02M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Share-based Compensation (Quarter)
|
-1.54M | 2.71M | | 0.06M | 0.06M | -1.22M | 0.35M | 12.44M | 0.06M | 0.06M | 0.03M | 13.18M | 0.16M | 13.43M | 0.22M | 13.86M | 14.07M | 14.27M | 0.26M | 0.20M | 0.23M | | 0.22M | 0.34M | 0.15M | 0.18M | 0.08M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 178.00 | 0.00M | 0.02M | | | | | | | | | | | | | | 1.68M | 1.40M | 0.56M | -1.87M | 2.15M | 0.26M | -0.22M | 0.76M | -0.76M | 0.21M | 0.40M | 0.26M | 0.26M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 0.01M | 0.28M | 0.41M | 0.00M | 25.00 | 0.15M | 0.16M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | | | 0.02M | -0.02M | -0.00M | 0.48M | 0.00M | 0.12M | 0.00M | 0.51M | -5.00 | 0.35M |
|
Asset Writedowns and Impairment (Quarter)
|
| 1.77M | | 78.00M | | | | | | 3.40M | | | | 0.82M | | 83.99M | 83.99M | 84.32M | 0.08M | 0.00M | -0.01M | | | | | | 0.00M | | | -381.00 | | | | 0.01M | 130.00 | 342.00 | -774.00 | 661.00 | -141.00 | | | | | | | | | | | | | | | | 0.52M | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.21M | 0.25M | |
|
Cash from Operations (Quarter)
|
-5.23M | -5.70M | -7.54M | -64.51M | -68.97M | -71.91M | -4.01M | -79.75M | -84.74M | 4.80M | -5.13M | -4.90M | -5.00M | -7.40M | -6.50M | -122.59M | -130.65M | -138.01M | -5.44M | -7.02M | -5.04M | -3.30M | -5.86M | -4.70M | -2.99M | -3.30M | -2.66M | -3.61M | -4.44M | -1.89M | -1.49M | -0.69M | -0.86M | -0.97M | -1.16M | -0.65M | -0.76M | -0.15M | -0.25M | -0.13M | -1.10M | -1.41M | -2.01M | -2.20M | -2.01M | -3.18M | -2.79M | -2.58M | -2.55M | -2.58M | -4.94M | -1.64M | -0.75M | -2.21M | -1.20M | -3.65M | -2.05M | -1.53M | -1.55M | -1.81M | -1.74M | -1.81M |
|
Amortizatization of Intangibles (Quarter)
|
| | | 0.80M | 0.80M | 0.80M | | | | | | | | | | | | 3.27M | 8.99M | 4.51M | 3.02M | 7.45M | 1.92M | 1.08M | 1.43M | 1.78M | 1.47M | 1.72M | 0.47M | 0.77M | 1.01M | 1.44M | 1.24M | 1.51M | 1.36M | 1.20M | 1.12M | 1.06M | 0.77M | 0.49M | 0.07M | 0.05M | 0.54M | 0.15M | 0.15M | 0.17M | 2.07M | 0.02M | 0.24M | 0.29M | 0.90M | 0.64M | 0.23M | 0.04M | 0.04M | 397.00 | 0.02M | 0.02M | 0.00M | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | 0.20M | 0.20M | 0.20M | | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | 1.05M | 0.13M | 0.93M | 0.33M | | 0.08M | 0.13M | 0.09M | -0.16M | 0.58M | 0.15M | 0.55M | -1.20M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | 0.00M | | | 0.00M | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
1.95M | 2.17M | 2.33M | 15.58M | 16.95M | 18.35M | 1.44M | 21.43M | 23.01M | 24.51M | 1.54M | 27.61M | 29.17M | 30.74M | 1.47M | 1.51M | 1.51M | 36.70M | 1.44M | 1.41M | 1.39M | 1.37M | 1.38M | 1.38M | 0.42M | 0.42M | 0.37M | 0.33M | 0.31M | 0.19M | 0.10M | 0.10M | 0.09M | 0.09M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.03M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Change in Receivables (Quarter)
|
-0.30M | 0.35M | 0.41M | 0.65M | | 0.34M | 0.01M | 0.13M | 0.10M | 0.10M | 0.07M | 0.14M | 0.10M | 0.46M | 0.32M | 1.18M | 1.25M | 2.81M | -1.10M | 0.36M | 0.03M | | -0.45M | -0.53M | -0.53M | 0.19M | -0.53M | 0.14M | -0.15M | -0.02M | 0.00M | 0.03M | -0.01M | 0.14M | -0.11M | 0.01M | -0.04M | -0.02M | -141.00 | | 0.01M | -210.00 | 0.01M | -0.02M | 0.00M | 0.05M | 0.51M | 0.27M | -0.72M | -0.11M | 0.09M | -0.08M | -0.01M | | | | -0.02M | | | | | |
|
Change in Inventory (Quarter)
|
| 0.87M | 1.54M | 3.38M | 3.12M | 2.47M | -0.15M | 2.31M | 2.37M | 2.16M | 0.01M | 2.08M | 2.10M | 1.89M | 0.24M | 2.33M | 2.08M | 2.43M | 1.43M | 0.96M | -0.33M | | -0.12M | -0.08M | -0.62M | -0.89M | -0.90M | -0.11M | -0.13M | -0.03M | 0.04M | -0.07M | -0.03M | -0.31M | 0.02M | -0.00M | 0.01M | -0.15M | -0.02M | 17.00 | | 0.02M | 0.13M | -0.08M | 0.03M | -0.02M | 0.05M | 0.04M | 0.01M | -0.07M | -0.00M | 0.15M | -0.01M | -0.01M | -0.02M | -460.00 | -0.00M | -0.00M | -0.00M | -121.00 | -0.01M | 0.10M |
|
Change in Account Payables (Quarter)
|
-0.07M | 0.55M | 0.65M | 0.68M | 0.28M | 229.00 | -0.09M | 0.49M | | | -0.16M | 0.34M | 0.61M | | -0.04M | 0.57M | 1.67M | 1.57M | 0.75M | -0.54M | 0.40M | | -0.18M | -0.16M | 0.34M | | | -0.34M | 1.37M | -1.62M | 0.01M | -0.01M | 0.97M | -0.90M | -0.32M | 0.03M | 0.49M | 173.00 | -0.29M | -0.03M | -0.07M | 0.07M | -0.10M | 0.02M | -0.02M | | -0.04M | 0.05M | 0.07M | -0.12M | -0.01M | -0.04M | 0.01M | 0.02M | 0.03M | -0.03M | 0.01M | -0.01M | 0.01M | 0.13M | -0.13M | -0.03M |
|
Change in Accured Expenses (Quarter)
|
0.39M | -0.34M | 0.00M | 2.66M | 1.37M | 1.12M | -0.04M | 1.00M | 1.26M | 0.84M | | 1.16M | 0.74M | 0.47M | 0.01M | 1.28M | 1.21M | 1.98M | 0.01M | 0.04M | 0.03M | | -0.02M | -0.11M | 0.09M | -0.47M | -0.01M | -0.04M | -0.02M | 0.08M | 0.26M | -0.27M | 0.50M | 0.60M | 0.30M | -0.21M | 0.86M | -0.89M | 0.32M | 0.35M | -0.38M | 0.12M | -0.31M | -0.22M | 0.28M | -0.04M | 0.40M | -0.10M | 0.84M | 0.47M | -0.11M | -0.60M | 0.50M | 0.00M | 0.02M | -0.67M | 0.11M | -0.40M | 0.01M | -0.24M | 0.04M | 0.03M |
|
Capital Expenditures (Quarter)
|
5.03M | -5.53M | | 0.10M | 1.10M | 1.10M | | 132.82M | 133.92M | 134.82M | | 1.10M | 135.32M | 135.34M | -0.02M | 135.40M | 1.10M | 135.48M | 0.02M | 0.01M | | | | 0.02M | 0.02M | 0.01M | | | 0.01M | | 0.10M | 0.04M | | 163.00 | 0.17M | | -0.16M | | | | | | | | 0.06M | 0.10M | 0.06M | 0.16M | -0.12M | 0.08M | 0.05M | 3.79M | 0.00M | 0.01M | | | | | 483.00 | 0.00M | 0.03M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | | | 0.01M | | | | 0.01M | | 0.25M | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
0.01M | 0.04M | 0.01M | 0.27M | 0.31M | 0.31M | 0.03M | 0.36M | 0.39M | 0.52M | 0.09M | 0.79M | 0.88M | 0.94M | 0.20M | 1.20M | 1.30M | 1.40M | 0.11M | 0.05M | 0.08M | | 0.07M | 0.03M | 0.06M | 0.04M | 0.02M | 0.01M | 0.03M | 0.01M | 0.01M | 0.00M | | 0.01M | 0.00M | 590.00 | 0.01M | -745.00 | 157.00 | -1.00 | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
7.09M | 5.15M | 16.77M | 884.58M | 887.28M | 893.87M | 6.88M | 907.12M | 907.12M | 907.12M | | 907.12M | 907.12M | 907.12M | | 907.12M | 907.12M | 907.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
1.15M | 0.90M | -3.17M | -144.22M | -147.04M | -142.91M | 4.49M | -133.64M | -134.30M | -135.35M | -0.48M | -136.26M | -136.20M | -136.28M | -0.18M | -136.60M | -136.88M | -137.37M | -0.15M | -0.08M | -0.10M | | -0.07M | -0.05M | -0.08M | 0.03M | 0.13M | -0.01M | -0.03M | -0.01M | -0.01M | -0.00M | 0.01M | -0.01M | -0.00M | 0.84M | -0.01M | 745.00 | 0.25M | 1.00 | | | 0.02M | -0.11M | -0.06M | -0.14M | -0.14M | -0.02M | -0.03M | -0.08M | -0.05M | -3.80M | -0.01M | -0.01M | | | | | -483.00 | -0.00M | -0.10M | |
|
Other financing activities (Quarter)
|
| 1.41M | | 10.30M | 0.27M | 10.30M | | 10.30M | 0.82M | 10.30M | | 0.27M | 0.27M | 0.27M | | 0.39M | 0.27M | 0.72M | | 6.00M | 3.25M | | 0.03M | 0.01M | | 0.04M | 0.04M | -0.04M | 0.02M | | | | 0.01M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.08M | 0.02M | 0.37M | 0.02M | 0.25M |
|
Long-Term Debt Issuances (Quarter)
|
| | | 7.70M | 7.70M | 7.70M | | 7.70M | 7.70M | 7.70M | | 7.70M | 7.70M | 7.70M | | 7.70M | 7.70M | 32.00M | | | | | | | 2.00M | -0.07M | 2.34M | 0.53M | 1.50M | 1.18M | 1.53M | 0.83M | 0.74M | 1.00M | 1.20M | 0.20M | 0.36M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
0.05M | 0.41M | 0.41M | 1.07M | 1.13M | 1.19M | 0.46M | 2.06M | 2.12M | 2.18M | 0.06M | 2.32M | 2.38M | 2.45M | 0.07M | 2.59M | 2.66M | 2.73M | 0.05M | 0.07M | 0.08M | | 0.08M | 0.08M | 0.05M | 0.05M | | 0.86M | 0.92M | 0.27M | 0.03M | 0.20M | -0.14M | 0.06M | | 0.00M | 0.01M | | 0.01M | | 0.14M | | | | | | | | | | 0.15M | 0.88M | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | 1.60M | 1.60M | 1.60M | | 1.60M | 1.60M | 1.60M | | 1.60M | 1.60M | 1.60M | | 1.60M | 1.60M | 1.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.99M | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | -0.35M | -0.35M | -0.35M | | | | | | | | | | | | | | | | | | | | | 1.17M | 0.25M | 0.22M | -0.05M | | 0.31M | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.55M | 0.34M | 0.31M | 0.02M | | | |
|
Shares Issued (Quarter)
|
| 22.12M | 0.01M | 222.89M | 230.13M | 230.43M | 1.23M | 231.67M | 242.51M | 242.50M | | 244.90M | 249.79M | 254.96M | 5.00M | 266.21M | 274.17M | 280.87M | | | 4.50M | | 5.00M | 4.62M | 1.65M | 13.12M | 0.15M | 4.10M | 4.76M | | | | | | | | | | | | | 0.50M | 5.50M | | 5.00M | 5.00M | | | | | | | | | | 14.05M | 0.54M | | 0.68M | 2.89M | 1.00M | -3.82M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
-0.05M | 20.66M | -0.41M | 218.70M | 225.87M | 226.12M | 0.77M | 226.84M | 237.62M | 237.54M | -0.06M | 239.81M | 244.64M | 249.52M | 4.93M | 260.51M | 268.52M | 278.70M | 2.45M | 7.16M | 5.53M | | 5.95M | 4.53M | 3.03M | 3.31M | 2.45M | 3.80M | 5.32M | 0.91M | 1.50M | 0.63M | 0.88M | 0.94M | 1.20M | 0.20M | 0.35M | 0.12M | -0.01M | 0.44M | 1.86M | 0.50M | 5.50M | | 5.00M | 5.00M | | | | 11.29M | -0.15M | 0.00M | 2.09M | 1.02M | 0.34M | 9.25M | -0.01M | 0.98M | 0.64M | 2.51M | 0.98M | 2.50M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | |
|
Change in Cash (Quarter)
|
-4.14M | 15.85M | -11.12M | 9.96M | 9.87M | 11.30M | 1.25M | 13.44M | 18.57M | 12.62M | -5.68M | 4.00M | 3.88M | 3.32M | -1.75M | 1.33M | 0.99M | 3.32M | -3.14M | 0.06M | 0.39M | | 0.02M | -0.22M | -0.04M | 0.04M | -0.08M | 0.18M | 0.85M | -0.99M | -0.00M | -0.06M | 0.03M | -0.04M | 0.03M | 0.39M | -0.42M | -0.02M | | | 0.76M | -0.91M | 3.49M | -2.30M | 2.92M | 1.68M | -2.93M | -2.60M | 2.42M | 8.63M | -5.14M | -5.44M | 1.34M | -1.20M | -0.86M | 5.60M | -2.06M | -0.55M | -0.91M | 0.70M | -0.86M | 0.69M |
|
Free Cash Flow (Quarter)
|
-10.26M | -0.18M | -7.54M | -64.61M | -70.07M | -73.01M | -4.01M | -212.57M | -218.66M | -130.02M | -5.13M | -6.00M | -140.32M | -142.74M | -6.49M | -257.98M | -131.75M | -273.49M | -5.46M | -7.03M | -5.04M | -3.30M | -5.86M | -4.72M | -3.01M | -3.32M | -2.66M | -3.61M | -4.44M | -1.89M | -1.59M | -0.73M | -0.86M | -0.97M | -1.33M | -0.65M | -0.59M | -0.15M | -0.25M | -0.13M | -1.10M | -1.41M | -2.01M | -2.20M | -2.08M | -3.28M | -2.85M | -2.74M | -2.43M | -2.66M | -4.99M | -5.43M | -0.75M | -2.22M | -1.20M | -3.65M | -2.05M | -1.53M | -1.55M | -1.81M | -1.77M | -1.81M |
|
Net Cash Flow (Quarter)
|
-4.14M | 15.85M | -11.12M | 9.96M | 9.87M | 11.30M | 1.25M | 13.44M | 18.57M | 107.00M | -5.68M | 98.65M | 103.43M | 105.84M | -1.75M | 1.33M | 0.99M | 3.32M | -3.14M | 0.06M | 0.39M | -3.30M | 0.02M | -0.22M | -0.04M | 0.04M | -0.08M | 0.18M | 0.85M | -0.99M | -0.00M | -0.06M | 0.03M | -0.04M | 0.03M | 0.39M | -0.42M | -0.02M | | 0.31M | 0.76M | -0.91M | 3.51M | -2.32M | 2.92M | 1.68M | -2.93M | -2.60M | -2.58M | 8.63M | -5.14M | -5.43M | 1.32M | -1.20M | -0.86M | 5.60M | -2.06M | -0.55M | -0.91M | 0.70M | -0.86M | 0.69M |