|
Net Income (Quarter)
|
0.64M | 0.01M | -1.61M | 0.70M | 0.65M | 0.00M | 0.49M | | 0.30M | 6.68M | 1.64M | 2.27M | 3.30M | 1.56M | 0.85M | 0.36M | 0.18M | 0.00M | -1.73M | -1.45M | -1.70M | -1.45M | -1.60M | 14.28M | | | | | | 16.70M | 8.20M | 25.25M | -4.65M | -3.08M | 8.10M | -4.21M | -4.27M | 4.07M | 6.11M | -4.80M | -4.21M | -7.45M | -3.27M | -3.73M | 6.06M | 28.14M | -1.22M | 11.54M | 35.64M | 7.09M | -4.18M | -4.06M | 11.24M | -1.46M | -1.70M | -3.14M | -2.31M | -2.17M | -2.02M | -2.31M | -2.52M | -2.67M | -4.28M |
|
Share-based Compensation (Quarter)
|
| 0.19M | 0.21M | 0.22M | 0.21M | 0.21M | 0.21M | 0.18M | 0.18M | 0.18M | 0.19M | 0.14M | 0.18M | 0.18M | 0.18M | 0.21M | 0.21M | 0.20M | 0.21M | 0.24M | 0.23M | 0.23M | 0.23M | 0.19M | 0.27M | 0.32M | 0.32M | 0.39M | 0.35M | 0.16M | 0.32M | 0.30M | 0.66M | 0.67M | | 0.36M | 0.37M | 0.37M | 0.38M | 0.44M | 0.46M | 0.46M | 0.46M | 0.54M | 0.57M | 0.84M | 0.99M | 0.97M | 1.00M | 1.21M | 1.30M | 1.41M | 1.19M | 1.47M | 0.69M | 1.34M | 1.09M | 1.19M | 1.26M | 1.14M | 1.14M | 1.24M | 1.17M |
|
Gains from Investment Securities (Quarter)
|
| | 0.42M | 0.59M | 0.18M | 0.13M | -0.02M | 0.34M | 0.10M | 0.18M | 0.04M | 0.48M | -0.38M | 0.05M | 0.01M | | 0.00M | 0.25M | | 2.78M | | | 0.01M | 24.23M | 10.26M | | 35.84M | | | | 0.03M | 32.81M | | 0.42M | | | | 9.94M | 0.68M | | | | | | 7.28M | 0.41M | | 0.01M | | | | | | 0.60M | | 0.01M | | | 0.75M | 0.04M | -0.04M | 0.76M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.64M | | | 0.52M | | | | | | 8.55M | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| -0.04M | -0.26M | 1.99M | -1.93M | 1.64M | 0.37M | -6.85M | -0.03M | -0.97M | 0.29M | 0.95M | 0.38M | -0.85M | -0.94M | 0.70M | 0.72M | -5.32M | 7.66M | 7.62M | -3.28M | -3.60M | 1.92M | 7.58M | -2.60M | 3.18M | 7.81M | 3.76M | -5.16M | 6.69M | 8.37M | 20.29M | 19.33M | 17.90M | | 0.32M | 1.72M | 1.03M | 5.58M | 0.56M | -1.76M | -0.52M | -0.03M | 0.15M | -3.24M | 2.87M | -0.31M | 0.47M | 2.31M | 5.67M | 7.00M | 0.21M | 6.13M | 9.32M | 3.94M | 0.65M | 6.94M | 8.97M | 7.58M | 0.25M | 8.48M | 9.05M | -3.68M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.11M | 0.18M | | 0.07M | 0.08M | 0.07M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.07M | 0.06M | 0.08M | 0.05M | 0.08M | 0.27M | 0.23M | 0.25M | 0.28M | 0.27M | -0.80M | | 0.54M | -0.54M | 1.15M | 0.28M | 0.01M | 0.01M | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.24M | 0.24M | 0.23M | 0.23M | 0.27M | 0.26M | 0.35M | 1.30M | 0.84M | 1.68M | 2.04M | 2.26M | 2.72M | 3.65M | 3.88M | 4.34M | 5.67M | 4.91M | 5.58M | 5.56M | 6.91M | 6.35M | 6.59M | 4.67M | 5.56M | 6.30M | 7.77M | 7.56M | 8.86M | 8.65M | 1.07M | 2.15M | 3.52M | | 1.55M | 1.43M | 1.37M | 1.57M | 1.56M | 1.81M | 1.78M | 1.59M | 1.54M | 1.42M | 1.79M | 3.29M | 3.61M | 5.01M | 8.16M | 8.03M | 8.01M | 7.54M | 6.54M | 6.39M | 6.43M | 6.47M | 6.50M | 6.53M | 6.54M | 6.58M | 6.62M | 6.66M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | 0.73M | 0.77M | | -4.98M | 0.59M | 0.39M | 4.00M | -0.98M | -1.50M | 0.70M | 3.09M | -0.85M | -0.30M | 0.24M | -2.50M | -0.93M | 0.10M | 0.21M | 0.43M | | 1.92M | 0.49M | -0.24M | -0.53M | 0.33M | 0.13M | 0.65M | -1.00M | -0.47M | 0.91M | -2.31M | -0.34M | 1.07M | -0.64M | -2.25M | -3.32M | 2.20M | 0.37M | -0.81M | -0.97M | 2.10M | 0.04M | -1.33M | -1.37M | 2.81M | -0.47M | -0.48M | 3.86M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 14.00M | -8.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| 0.23M | 0.22M | 1.96M | -1.75M | -0.06M | -0.20M | -1.85M | 4.09M | 0.80M | 0.38M | -0.49M | 0.82M | 0.76M | 1.56M | 0.27M | 3.05M | 2.54M | -0.27M | 4.52M | -4.27M | 1.76M | -0.59M | 0.50M | 0.86M | 4.12M | -0.28M | -5.38M | 3.63M | 2.73M | -2.07M | 0.06M | 0.37M | 0.32M | | 1.70M | 3.07M | 1.06M | -2.07M | 1.80M | -1.15M | 0.10M | -1.18M | -0.09M | -1.93M | 0.02M | -2.18M | -0.35M | -0.50M | -1.78M | -1.29M | -2.54M | 1.31M | 2.80M | -2.25M | -2.08M | 1.72M | 2.02M | 1.24M | -2.30M | 2.71M | 3.66M | -4.66M |
|
Other Working Capital Changes (Quarter)
|
| -0.24M | -0.48M | 0.44M | -0.06M | -0.15M | -0.18M | 0.06M | 0.12M | 0.26M | -0.21M | -0.07M | 0.16M | 0.56M | 0.49M | -0.01M | -0.49M | 0.56M | 0.86M | 0.64M | -0.85M | -1.25M | | 0.09M | 0.35M | -6.62M | | | | -8.87M | | -6.30M | -5.14M | -5.22M | | 1.76M | 0.60M | -0.39M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| 1.51M | 1.12M | | | -0.23M | 0.79M | 3.57M | 2.91M | 111.11M | 8.79M | 7.77M | 10.04M | 7.26M | 81.52M | 25.80M | -78.78M | 176.68M | 17.23M | 18.08M | -24.53M | 48.63M | 10.37M | 14.87M | 164.06M | -142.46M | 2.97M | 2.46M | 191.38M | 31.54M | 1.61M | 0.07M | 0.17M | 0.28M | | 0.39M | 0.47M | 0.31M | 0.41M | 0.32M | -0.32M | 0.69M | 0.19M | 0.22M | 0.37M | 0.20M | 4.88M | 1.78M | 5.19M | 10.52M | -3.60M | 2.16M | 2.67M | 2.58M | -7.41M | 1.60M | 1.76M | 1.59M | 1.21M | 2.15M | 2.13M | 1.85M | -6.12M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 0.07M | 0.05M | 3.31M | 0.66M | 0.01M | 0.51M | 0.01M | 0.34M | 0.01M | 0.01M | 0.02M | 0.55M | 0.31M | | | 0.03M | 0.05M | | 9.61M | -0.00M | 56.79M | 0.61M | 93.99M | 71.80M | 30.86M | 127.86M | 0.79M | | 38.37M | 21.79M | 0.44M | 0.44M | 0.86M | | | | 32.80M | 0.79M | | | | | | 24.13M | -24.13M | 24.63M | 4.38M | | 44.07M | | | | 0.71M | -0.47M | | | | 0.95M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | 1.44M | 0.01M | | | | | | | | | | | | | | | | 19.24M | | 0.17M | 0.12M | -0.28M | 0.28M | 27.95M | 31.33M | 34.35M | | 4.10M | 4.42M | 3.51M | 8.68M | 3.01M | 3.79M | -6.80M | | 3.88M | 4.17M | 50.26M | 3.71M | 19.80M | 54.87M | 14.81M | 1.76M | 2.23M | 20.96M | 1.46M | 1.04M | 1.52M | 1.33M | 0.97M | 0.89M | 0.92M | 1.11M | 0.91M | 1.24M |
|
Change in Acquisitions & Divestments (Quarter)
|
| -1.00M | 0.64M | 5.65M | 0.98M | 0.32M | 0.56M | 1.96M | 0.71M | 0.72M | | | | 0.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| 7.27M | -20.29M | -11.72M | 4.27M | 14.00M | 29.13M | -128.59M | -22.59M | -14.93M | -93.39M | -24.71M | -56.19M | -5.15M | -72.35M | -27.73M | -82.22M | -37.02M | -23.45M | -5.98M | -9.15M | -28.80M | -26.52M | 10.17M | -25.56M | -93.89M | 104.52M | -41.74M | -136.87M | -2.78M | -18.23M | -4.60M | -15.36M | -16.54M | | -8.43M | -7.96M | 31.43M | 7.89M | -10.86M | 3.67M | 3.50M | 8.52M | 3.66M | 29.44M | 28.14M | -83.34M | 12.97M | 18.45M | -50.41M | 3.21M | 0.07M | 18.18M | -0.18M | -1.39M | -0.08M | -0.59M | -0.61M | -17.62M | -1.22M | -1.02M | -19.16M | -0.09M |
|
Other financing activities (Quarter)
|
| -1.79M | 0.35M | | 1.91M | 0.93M | | | 1.55M | 2.31M | 0.56M | 4.63M | 4.43M | -7.57M | 5.30M | -3.81M | 0.72M | 0.43M | 2.35M | -2.35M | 2.68M | 1.07M | 3.53M | -1.78M | 20.89M | 10.97M | 0.29M | 6.11M | 22.35M | -26.17M | 4.54M | | | | | | 0.08M | | 0.00M | | | | | | | | -0.04M | | 2.27M | 1.62M | -3.20M | 0.76M | -0.08M | | | 0.93M | 0.95M | 0.95M | 0.80M | 0.81M | 0.82M | -1.04M | 1.06M |
|
Cash from Financing Activities (Quarter)
|
| 1.02M | -0.89M | -5.63M | 2.68M | 1.66M | 3.06M | 95.94M | 28.50M | 50.81M | 47.47M | 7.79M | 59.84M | 42.61M | 65.33M | 22.71M | 66.32M | 36.09M | 3.63M | 5.35M | 10.61M | 31.77M | 30.42M | -4.34M | 31.09M | 80.38M | -88.49M | 29.90M | 108.68M | -1.32M | 11.17M | -1.99M | 5.07M | 9.69M | | -4.00M | 4.90M | -30.57M | -1.22M | 6.84M | -4.53M | -4.54M | -4.59M | -4.58M | -11.52M | -36.45M | 85.41M | -16.13M | 4.84M | 5.64M | -7.78M | -8.08M | -6.01M | -9.85M | -8.29M | -6.97M | -5.63M | 21.30M | -5.13M | -6.46M | -6.06M | 12.00M | 2.95M |
|
Dividends Paid - Common (Quarter)
|
| 1.15M | 0.05M | 0.01M | | 0.00M | | | | 1.35M | 0.40M | 0.29M | 0.32M | 0.36M | 0.50M | 1.49M | 0.68M | 0.65M | 0.65M | 2.72M | 0.61M | 8.61M | 2.31M | 18.70M | 6.07M | -15.62M | 21.73M | -21.73M | 24.23M | 9.53M | 4.32M | 2.86M | 0.01M | 8.94M | | 3.18M | 3.18M | -5.14M | 0.04M | 3.78M | 3.78M | -7.47M | 15.03M | 3.78M | 3.81M | 4.19M | -11.72M | 4.20M | 4.26M | 4.68M | -12.98M | | 9.52M | 4.73M | -14.11M | 4.62M | 4.65M | 4.68M | -13.75M | 4.70M | 4.73M | 4.73M | 4.74M |
|
Change in Cash (Quarter)
|
| 8.24M | -21.45M | -15.35M | 5.02M | 17.30M | 32.56M | -39.49M | 5.88M | 34.91M | -45.63M | -15.98M | 4.03M | 36.61M | -7.96M | -4.32M | -15.19M | -6.26M | -12.16M | 6.99M | -1.82M | -0.63M | 5.82M | 13.41M | 2.94M | -10.33M | 23.83M | -8.08M | -33.35M | 2.59M | 1.30M | 13.70M | 9.04M | 11.05M | | -12.11M | -1.34M | 1.89M | 12.26M | -3.47M | -2.61M | -1.56M | 3.91M | -0.77M | 14.68M | -5.44M | 1.76M | -2.69M | 25.60M | -39.09M | 2.44M | -7.80M | 18.30M | -0.70M | -5.74M | -6.40M | 0.72M | 29.65M | -15.17M | -7.43M | 1.41M | 1.89M | -0.82M |
|
Free Cash Flow (Quarter)
|
| -1.55M | -1.39M | 1.99M | -1.93M | 1.87M | -0.42M | -10.42M | -2.94M | -112.08M | -8.50M | -6.82M | -9.66M | -8.11M | -82.46M | -25.10M | 79.50M | -182.00M | -9.57M | -10.46M | 21.25M | -52.23M | -8.46M | -7.29M | -166.66M | 145.64M | 4.84M | 1.30M | -196.54M | -24.86M | 6.75M | 20.21M | 19.16M | 17.62M | | -0.07M | 1.25M | 0.72M | 5.17M | 0.23M | -1.44M | -1.22M | -0.22M | -0.07M | -3.61M | 2.67M | -5.18M | -1.31M | -2.88M | -4.85M | 10.60M | -1.95M | 3.47M | 6.74M | 11.34M | -0.95M | 5.18M | 7.38M | 6.37M | -1.90M | 6.35M | 7.20M | 2.44M |
|
Net Cash Flow (Quarter)
|
| 8.24M | -21.45M | -15.35M | 5.02M | 17.30M | 32.56M | -39.49M | 5.88M | 34.91M | -45.63M | -15.98M | 4.03M | 36.61M | -7.96M | -4.32M | -15.19M | -6.26M | -12.16M | 6.99M | -1.82M | -0.63M | 5.82M | 13.41M | 2.94M | -10.33M | 23.83M | -8.08M | -33.35M | 2.59M | 1.30M | 13.70M | 9.04M | 11.05M | | -12.11M | -1.34M | 1.89M | 12.26M | -3.47M | -2.61M | -1.56M | 3.91M | -0.77M | 14.68M | -5.44M | 1.76M | -2.69M | 25.60M | -39.09M | 2.44M | -7.80M | 18.30M | -0.70M | -5.74M | -6.40M | 0.72M | 29.65M | -15.17M | -7.43M | 1.41M | 1.89M | -0.82M |