|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.44M | -14.10M | -40.47M | -19.43M | -23.40M | -17.64M | -19.88M | -18.71M | -14.07M | -17.33M | -16.12M | -24.86M | -15.55M | -116.92M | -40.77M | -17.03M | -1.51M | -20.83M | -12.53M | -22.80M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.29M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.15M | | | 0.57M | 1.33M | 1.86M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.17M | | | -2.13M | -0.27M | -0.60M | -0.34M | -0.27M | -0.50M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 6.08M | 26.64M | 7.35M | 10.64M | 6.19M | 8.95M | 1.84M | | | | 4.68M | 0.26M | 2.41M | 8.83M | 13.38M | 11.90M | 15.21M | 6.64M | 11.16M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.96M | 3.64M | 8.40M | 12.88M | 5.88M | 7.86M | 7.36M | 7.20M | 4.99M | 5.69M | 5.68M | 5.27M | 2.54M | 6.39M | -95.23M | 6.45M | -21.23M | 8.05M | 10.17M | 9.96M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.11M | -0.10M | 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 | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | 1.07M | 1.08M | 1.21M | 1.18M | 1.15M | 1.21M | 1.34M | 1.38M | 3.83M | 0.74M | 0.84M | 0.74M | 0.92M | 0.86M | 0.95M | 0.84M | 1.46M | 0.74M | 1.72M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.10M | 19.50M | 19.79M | 20.54M | 20.42M | 20.25M | 20.85M | 20.54M | 20.18M | 20.57M | 20.78M | 21.35M | 20.74M | 21.93M | 20.72M | 20.68M | 23.71M | 18.54M | 18.03M | 17.99M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.28M | 0.16M | 0.09M | 0.39M | 0.66M | 0.18M | 0.29M | 0.22M | 0.39M | 0.33M | -1.64M | -2.83M | 2.83M | -0.96M | -2.13M | -2.25M | -1.22M | -0.93M | 7.79M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.18M | -4.20M | 2.54M | 4.54M | -2.04M | -2.69M | -0.12M | 1.93M | 0.52M | -0.97M | -1.06M | 4.72M | 0.46M | -3.32M | 2.49M | 1.50M | -37.98M | 1.56M | 39.43M | -0.98M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.72M | 0.25M | 2.64M | 1.97M | -0.98M | -0.91M | 2.88M | 2.05M | -0.54M | -0.37M | 5.09M | 1.37M | 5.73M | -3.91M | 0.48M | 3.72M | -0.46M | 2.45M | 5.17M | -10.85M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.03M | 40.22M | -32.75M | 147.80M | 3.31M | 14.49M | | 7.74M | | 9.14M | 4.86M | 8.40M | 5.16M | 6.00M | -5.55M | 16.30M | 5.67M | -5.42M | 16.70M | -16.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.46M | | 35.99M | 11.76M | | | -0.01M | | 4.80M | | | | 2.90M | 79.38M | 10.92M | 83.71M | 5.05M | 1.58M | 9.82M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.87M | 53.93M | -106.24M | 15.26M | 8.45M | -23.56M | -7.63M | -19.04M | -29.08M | -5.28M | -14.68M | -13.78M | -12.22M | -3.36M | 74.14M | 5.41M | 78.04M | -1.90M | -3.01M | -3.33M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.01M | 0.12M | 1.32M | 0.01M | | -0.01M | 1.67M | 0.04M | 0.30M | | 5.13M | | 0.20M | | -0.20M | 0.65M | -0.44M | | 1.01M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.33M | -78.51M | 82.55M | 1.38M | -6.87M | -7.65M | -5.24M | 24.39M | 8.90M | 43.75M | -5.22M | 8.54M | -5.23M | 1.53M | 25.03M | -22.68M | -4.50M | -29.39M | -7.80M | -0.71M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.10M | 0.10M | 0.05M | 0.05M | 0.05M | 0.05M | 0.09M | 0.05M | 0.05M | 0.05M | 0.04M | 0.05M | 0.05M | 0.05M | 0.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76M | -20.94M | -15.29M | 29.52M | 7.46M | -23.36M | -5.51M | 12.56M | -15.19M | 44.16M | -14.22M | 0.03M | -14.90M | 4.56M | 3.94M | -10.82M | 52.31M | -23.24M | -0.63M | 5.92M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.93M | -36.58M | 41.15M | -134.92M | 2.57M | -6.63M | 7.36M | -0.54M | 4.99M | -3.45M | 0.82M | -3.13M | -2.62M | 0.39M | -89.68M | -9.85M | -26.90M | 13.47M | -6.53M | 26.66M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76M | -20.94M | -15.29M | 29.52M | 7.46M | -23.36M | -5.51M | 12.56M | -15.19M | 44.16M | -14.22M | 0.03M | -14.90M | 4.56M | 3.94M | -10.82M | 52.31M | -23.24M | -0.63M | 5.92M |