|
Net Income (Quarter)
|
-8.86M | -10.67M | -7.83M | -14.38M | -7.37M | -4.71M | -4.30M | -4.96M | -12.82M | -8.04M | -18.41M | -13.37M | -16.12M | -17.49M | -17.09M | -32.16M | 3.03M | -0.18M | -3.96M | -1.21M | -2.08M | -6.92M | 2.64M | -7.12M | | -27.48M | -24.97M | -32.95M | -20.90M | -25.06M | -22.78M | -24.01M | -29.79M | -42.71M | -50.19M | -62.33M | -47.13M | -50.78M | -53.06M | -57.40M | -57.83M | -49.49M | -10.68M | -28.76M | -35.83M | -27.15M | -26.69M | -26.30M | -21.83M | -35.85M | 8.83M | -5.51M |
|
Depreciation and Depletion (Quarter)
|
0.00M | 0.05M | 0.06M | 0.06M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.08M | 0.04M | 0.16M | 0.27M | 0.10M | 0.20M | -0.09M | 0.20M | 0.30M | 0.40M | 0.51M | 0.48M | 0.50M | 0.50M | 0.50M | 0.53M | 0.60M | 0.60M | 0.62M | 0.60M | 0.60M | 0.70M | 0.73M | 0.74M | 0.80M | 0.80M | 0.81M | 0.80M | 0.80M | 0.40M | 0.38M | 0.38M | 0.40M | 0.10M | 0.14M | 0.13M | 0.10M | 0.10M | 0.09M |
|
Share-based Compensation (Quarter)
|
| 1.28M | 1.27M | 0.12M | 1.14M | 1.46M | 1.48M | | 1.47M | 0.03M | 2.10M | 2.40M | 2.87M | 0.03M | 0.07M | -7.11M | 2.93M | 0.06M | 0.10M | 1.35M | 4.79M | 3.15M | 4.11M | 2.96M | 3.31M | 3.37M | 3.74M | 2.77M | 3.40M | 3.75M | 3.17M | -6.52M | 3.77M | 4.35M | 4.33M | 7.04M | 5.56M | 5.08M | 6.84M | 5.51M | 4.73M | 4.22M | 4.38M | 3.70M | 4.86M | 5.00M | 6.57M | 16.19M | 6.29M | 16.79M | 3.20M | 2.46M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -2.38M | -7.37M | 2.23M | 5.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.21M | | 0.22M | 0.22M | 0.36M | 1.54M | 1.54M | 1.55M | 0.23M | 0.24M | 0.20M | 0.49M | 0.71M | 0.14M | 0.14M | 0.55M | 1.76M | 0.06M | 0.14M | 0.04M | 0.18M | 607.00 | 0.05M | 0.10M | 0.02M | 0.01M | 0.01M | 0.74M | 0.37M |
|
Gains from Investment Securities (Quarter)
|
| | | | 0.00M | 0.55M | -0.55M | | 0.00M | | 0.60M | 0.17M | 0.00M | | 0.70M | -0.00M | 0.00M | 0.50M | 0.50M | -0.00M | 0.50M | 0.60M | | 0.49M | | 0.12M | 0.12M | 0.12M | 1.87M | 0.10M | 0.25M | 0.63M | | 0.03M | 0.04M | -0.66M | 0.00M | 0.00M | 0.00M | 0.26M | 0.00M | 0.00M | 166.00 | -0.43M | | 0.54M | 0.54M | -0.14M | 0.54M | 0.54M | 0.54M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | 0.72M | | | -0.00M | | | | | | | | | | | | | | | | | | | | -0.15M | | 0.08M | -0.03M | 0.00M | 0.07M | -0.13M | -0.01M | 0.12M | -0.08M | 0.08M | 0.01M | -0.01M | 0.13M | 3.14M | | -2.71M | 0.01M | 2.65M | | 1.04M | 0.20M | -0.44M | 0.25M | -0.21M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 1.29M | | 14.80M | 1.31M | 17.50M | | | | | | | | | 0.10M | 0.60M | 0.60M | 0.40M | | 400.00M | 0.60M | 0.60M | 0.40M | | | | |
|
Cash from Operations (Quarter)
|
-7.49M | -62.39M | -69.61M | -76.74M | -6.07M | -4.01M | -2.72M | | -1.91M | -6.17M | -5.24M | -7.06M | -11.64M | -7.38M | -8.82M | -17.97M | -11.47M | -23.88M | -25.09M | -20.86M | -27.84M | -24.08M | -24.76M | -22.16M | -25.32M | -28.32M | -16.26M | -25.05M | -21.89M | -17.41M | -23.89M | -20.49M | -21.69M | -34.46M | -21.70M | -38.70M | -46.86M | -41.42M | -43.27M | -47.84M | -43.22M | -33.29M | -16.78M | -34.94M | -25.39M | -21.84M | -20.06M | -12.91M | -19.56M | -27.56M | -6.11M | -12.54M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | 0.08M | 0.06M | -0.14M | 0.37M | 0.02M | 0.03M | 0.51M | 0.25M | 0.10M | 0.10M | 2.74M | 0.66M | 0.10M | 0.20M | 0.23M | 0.62M | 0.90M | -0.70M | 2.50M | 0.75M | 0.06M | 0.26M | 0.56M | 0.58M | 0.20M | 0.79M | 2.29M | 0.44M | 1.00M | 1.00M | 0.54M | 0.52M | 1.10M | 0.80M | 1.47M | 0.81M | 0.81M | 0.81M | 0.98M | 1.06M | 1.06M | 1.06M | 2.79M |
|
Amortization of Deferred Charges (Quarter)
|
| | 0.14M | | | | | -0.56M | | | | | | 0.25M | 0.24M | | | 0.19M | | 0.35M | 0.49M | 0.49M | | | | | | | 0.15M | 0.15M | 0.19M | 0.20M | 0.22M | 0.22M | 0.17M | 0.17M | 0.20M | 0.21M | 0.20M | 0.15M | 0.09M | 0.09M | 0.18M | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.00M | 0.05M | 0.06M | 0.06M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.07M | 0.17M | 0.70M | 0.68M | 0.10M | 0.20M | -0.09M | 0.20M | 0.30M | 0.40M | 0.51M | 0.48M | 0.50M | 0.50M | 0.50M | 0.53M | 0.60M | 0.60M | 0.62M | 0.60M | 0.60M | 0.70M | 0.73M | 0.74M | 0.80M | 0.80M | 0.81M | 0.80M | 0.80M | 0.40M | 0.38M | 0.38M | 0.40M | 0.10M | 0.14M | 0.13M | 0.10M | 0.10M | 0.09M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | 0.97M | -0.85M | 1.71M | -0.46M | 1.97M | 2.25M | 2.18M | 0.56M | -2.99M | 0.11M | 0.07M | 2.52M | -4.67M | 2.03M | 8.25M | 2.27M | -4.56M | 4.45M | 8.28M | 0.16M | 2.05M | 5.54M | -8.51M | 8.00M | -2.48M | -0.08M | -0.05M | -0.47M | -10.43M | -8.83M | 7.18M | -5.42M | 0.81M | 0.88M | -0.75M | 7.99M | -2.82M | 2.42M | 11.76M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | 0.10M | 0.02M | 0.08M | 0.00M | 0.10M | 0.02M | -0.15M | 0.05M | 0.08M | 0.38M | 0.00M | -0.05M | 0.10M | 0.21M | -0.08M | -0.09M | 0.44M | -0.16M | 0.35M | 0.89M | 12.02M | -2.70M | -1.75M | 0.23M | -0.08M | -0.82M | -1.07M | -0.88M | -1.11M | -1.14M | -0.82M | 0.37M | -0.89M | 2.10M | 2.64M | -1.94M | 0.36M | -1.03M | -2.19M |
|
Change in Account Payables (Quarter)
|
| | | | -0.40M | | | | | | | | | | | | | 0.02M | | | -0.10M | -0.00M | 0.08M | -0.00M | 0.13M | 0.02M | -0.30M | | 0.01M | | | -0.02M | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| 4.23M | 3.47M | 0.11M | | -0.08M | -1.28M | | -0.50M | 0.50M | 4.38M | -4.18M | 1.83M | 1.29M | -3.08M | 4.30M | -1.88M | 0.16M | 1.80M | 10.57M | 6.20M | -5.95M | -0.03M | 4.46M | -3.66M | 3.68M | -0.01M | 0.00M | 0.04M | -3.92M | 1.20M | 1.64M | -0.05M | 5.88M | -5.70M | -0.05M | 2.19M | -2.28M | -0.05M | 8.49M | -0.05M | -0.05M | -16.92M | 16.23M | -0.05M | -2.08M | -4.99M | 0.73M | 0.59M | -8.41M | 6.31M | -0.17M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.00M | -0.00M | 0.01M | 0.36M | | 0.00M | 0.08M | 0.04M | | -0.04M | 0.04M | 0.08M | 0.02M | 0.03M | 0.02M | -0.65M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | 0.08M | 0.02M | 0.03M | 0.03M | 0.52M | 0.08M | 0.21M | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
0.00M | 0.59M | 0.51M | 0.14M | | | | | | 0.05M | 0.04M | 0.19M | 2.29M | 2.01M | 1.46M | 0.61M | 0.26M | 0.19M | 0.55M | -0.35M | 0.77M | 3.85M | 2.13M | -6.55M | 0.30M | 0.66M | 0.50M | -1.27M | 0.53M | 1.22M | -0.52M | -1.20M | 0.55M | 1.60M | 0.46M | -1.34M | 0.04M | 1.61M | 0.98M | 0.09M | 0.02M | 0.02M | 0.00M | 0.03M | | 1.40M | -1.40M | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | 1.30M | | | | 0.20M | 0.30M | | -0.05M | | | | 0.30M | | | | 1.16M | | | | | 1.25M | -1.25M | 1.00M | 0.20M | | | | | | | | -20.00M | | | | | | | | 15.00M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | 0.02M | 0.03M | | 0.17M | -4.80M | 4.80M | 0.02M | | | | 0.12M | 0.06M | | | | | | | | | | | | | | | -20.00M | | | | -5.00M | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 13.09M | | | | | | | | | | | | | | | | | | | | | | | | | 25.10M | 2.87M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | 20.09M | 24.00M | 12.00M | 25.00M | 10.00M | 12.56M | 5.04M | | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-0.00M | -4.43M | -4.35M | -4.35M | -0.25M | -0.29M | -0.05M | | -8.29M | -1.75M | -21.30M | 39.22M | -2.70M | -4.22M | 2.17M | -1.30M | -0.94M | -20.22M | -24.84M | 5.78M | -1.84M | -2.19M | 9.33M | 13.52M | 24.15M | -0.61M | -3.75M | -12.78M | -1.78M | -1.06M | -2.76M | -1.57M | -0.46M | -4.84M | -7.54M | 53.35M | -21.34M | -0.31M | -0.89M | -0.39M | -5.00M | -2.04M | 5.00M | -0.06M | | | | -15.00M | 1.17M | 6.09M | 2.87M | |
|
Other financing activities (Quarter)
|
| 0.74M | 0.74M | 0.74M | 0.03M | -0.03M | 0.01M | | 0.85M | -0.85M | | 0.85M | | 0.05M | 1.20M | 3.90M | 0.30M | 0.20M | 0.60M | 3.90M | 41.40M | -1.30M | | -0.40M | | 0.02M | -0.02M | 0.43M | 0.19M | 2.30M | 1.60M | -1.49M | 0.00M | -0.00M | 0.00M | 0.28M | 0.00M | | -0.01M | 0.18M | 0.00M | -0.01M | | | | | | | -0.00M | 0.00M | -0.00M | |
|
Long-Term Debt Issuances (Quarter)
|
| 7.57M | 7.57M | 15.00M | 14.01M | -14.01M | 14.01M | | 10.00M | | -10.00M | | | | 3.02M | -2.10M | 3.20M | 1.80M | 6.40M | | 21.71M | | | | 15.00M | | -15.00M | 15.00M | | | | | | | | 7.00M | | | | 5.00M | 28.00M | | -28.00M | 28.00M | | | 33.72M | -33.72M | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | 1.34M | 13.65M | | | -0.00M | | | | | 2.79M | | | -2.79M | | | | 28.40M | 1.81M | 0.05M | 2.21M | -2.21M | 0.07M | 0.05M | 28.40M | | | | 15.00M | -21.20M | 1.80M | 1.00M | 2.50M | 5.15M | 2.00M | | -1.19M | -0.81M | 27.95M | 3.00M | -29.95M | 29.95M | | | 0.62M | 0.62M | 0.62M | | | |
|
Short-Term Debt issuances (Quarter)
|
| 0.08M | 0.08M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| 0.08M | 0.08M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | -0.00M | 14.62M | | | -0.05M | 5.00M | | | | |
|
Shares Issued (Quarter)
|
11.10M | 73.29M | 119.68M | 121.45M | 0.48M | -0.48M | | | 0.22M | -0.22M | 12.57M | 45.24M | 0.57M | -0.57M | | 39.66M | | | 0.03M | -0.03M | 20.80M | 2.21M | 8.00M | 22.83M | 35.00M | 4.00M | 3.40M | 0.12M | 0.01M | 37.20M | 20.50M | 0.24M | | 0.14M | 2.61M | -2.47M | 4.23M | 1.30M | 0.22M | 0.30M | 0.45M | 0.72M | 0.55M | -0.01M | 0.89M | -0.86M | 3.36M | 0.34M | 36.00M | -34.99M | 1.27M | 0.37M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Issued (Quarter)
|
| 25.78M | 21.68M | 25.78M | | | | | | | | | | | | | | | | 25.00M | 1.30M | -0.00M | | -1.14M | | | | 6.04M | 14.38M | 11.50M | 13.20M | | 12.54M | 0.26M | 4.17M | | | | | | 0.65M | | | | | | | | | | | |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | 0.03M | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.30M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | -1.17M | | | 2.79M | 0.05M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 2.01M | 0.19M | 0.19M | 0.19M | 0.19M | 0.18M | 0.18M | -5.29M | 2.01M | -1.66M | 3.66M | -3.32M | | 0.33M | 0.17M | -0.50M |
|
Cash from Financing Activities (Quarter)
|
11.35M | 134.70M | 180.22M | 180.61M | -13.21M | 0.12M | -1.44M | | 9.36M | 0.03M | 11.07M | 40.46M | -2.43M | 1.52M | 17.86M | 25.95M | 58.16M | 54.42M | 17.14M | 24.48M | 39.66M | 2.73M | 9.96M | -1.69M | 52.11M | 61.89M | 5.55M | 27.16M | 22.75M | 65.81M | 46.83M | 37.02M | 78.69M | 24.39M | 6.97M | 38.94M | 49.96M | 2.99M | 3.75M | 18.62M | 22.19M | -30.38M | -2.69M | 43.62M | 27.86M | 14.27M | 2.71M | 25.81M | 52.14M | 4.52M | 15.07M | 5.71M |
|
Change in Cash (Quarter)
|
3.85M | 67.89M | 106.27M | 99.52M | -19.54M | -4.18M | -4.21M | | -0.83M | -7.89M | -15.47M | 72.62M | -16.77M | -10.08M | 11.20M | 6.68M | 45.74M | 10.32M | -32.78M | 5.57M | 9.97M | -23.54M | -5.47M | -10.33M | 50.94M | 32.96M | -14.46M | 2.41M | -0.92M | 47.34M | 20.18M | 14.96M | 56.55M | -14.90M | -22.27M | 53.60M | -18.23M | -38.74M | -40.42M | -29.62M | -26.03M | -65.71M | -14.46M | 8.62M | 2.47M | -7.57M | -17.35M | -2.10M | 33.74M | -16.95M | 11.83M | -6.84M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | 0.11M | | 0.02M | 0.03M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
-7.49M | -62.97M | -70.11M | -76.87M | -6.07M | -4.01M | -2.72M | | -1.91M | -6.22M | -5.29M | -7.25M | -13.93M | -9.39M | -10.28M | -18.58M | -11.74M | -24.08M | -25.63M | -20.51M | -28.61M | -27.93M | -26.89M | -15.61M | -25.62M | -28.98M | -16.76M | -23.78M | -22.42M | -18.64M | -23.37M | -19.29M | -22.23M | -36.06M | -22.16M | -37.36M | -46.90M | -43.03M | -44.25M | -47.94M | -43.24M | -33.31M | -16.78M | -34.96M | -25.39M | -23.23M | -18.66M | -12.91M | -19.56M | -27.56M | -6.11M | -12.54M |
|
Net Cash Flow (Quarter)
|
3.85M | 67.89M | 106.27M | 99.52M | -19.54M | -4.18M | -4.21M | | -0.83M | -7.89M | -15.47M | 72.62M | -16.77M | -10.08M | 11.20M | 6.68M | 45.74M | 10.32M | -32.78M | 9.40M | 9.97M | -23.54M | -5.47M | -10.33M | 50.94M | 32.96M | -14.46M | -10.68M | -0.92M | 47.34M | 20.18M | 14.96M | 56.55M | -14.90M | -22.27M | 53.60M | -18.23M | -38.74M | -40.42M | -29.62M | -26.03M | -65.71M | -14.46M | 8.62M | 2.47M | -7.57M | -17.35M | -2.10M | 33.74M | -16.95M | 11.83M | -6.84M |