|
Net Income (Quarter)
|
-4.98M | -4.56M | -5.28M | -4.38M | -5.13M | -6.33M | -5.76M | -4.16M | -6.75M | -6.25M | -6.17M | -6.59M | -5.63M | 0.81M | -8.00M | -9.95M | -10.08M | -7.18M | -7.41M | -10.58M | -6.16M | 5.59M | -17.95M | -8.04M | -18.70M | -20.76M | -26.23M | -23.09M | -9.48M | -34.13M | -21.51M | -32.35M | -6.64M | -25.02M | -32.96M | -29.29M | -29.58M | -23.54M | -38.15M | -33.14M | -128.27M | 20.93M | -22.42M | -53.97M | -82.14M | -60.17M | -106.95M | -76.91M | -108.50M | -37.78M | -54.46M | -40.65M | -35.53M | -33.93M | -25.00M | -30.16M | -31.89M | -26.24M | -19.52M | -24.24M | -22.47M | -20.66M | -17.03M |
|
Depreciation and Depletion (Quarter)
|
| 0.05M | 0.05M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.20M | 0.12M | 0.13M | 0.18M | 0.20M | 0.21M | 0.24M | 0.28M | 0.31M | 0.39M | 0.44M | 0.47M | 0.42M | 0.52M | 0.50M | 0.76M | 0.07M | 0.90M | 0.94M | 0.93M | 0.98M | 0.93M | 0.93M | 0.88M | 0.85M | 0.81M | 0.80M | 0.72M | 0.68M | 0.66M | 0.70M | 0.73M | 0.95M | 0.93M | 0.94M | 0.91M | 0.88M | 0.71M | 0.70M | 0.64M | 0.57M | 0.42M | 0.49M | 0.42M | 0.42M | 0.37M | 0.36M | 0.35M | 0.32M |
|
Share-based Compensation (Quarter)
|
| 0.37M | 0.20M | 0.98M | 0.25M | 0.26M | 0.22M | 0.60M | 0.01M | 0.25M | 0.17M | 0.52M | 0.05M | 0.25M | 0.53M | 2.52M | 1.20M | 0.71M | 0.88M | 2.41M | 0.10M | 1.10M | 1.29M | 3.06M | 2.00M | 0.08M | 3.09M | 5.37M | 2.40M | 2.40M | 2.68M | 3.58M | 2.40M | 2.20M | 2.14M | 3.43M | 3.10M | 0.26M | 2.03M | 4.00M | 3.40M | 0.28M | 3.83M | 9.60M | 0.31M | 5.30M | 5.47M | 7.71M | 0.41M | 3.00M | 3.27M | 3.81M | 0.15M | 1.90M | 2.27M | 2.53M | 1.50M | 0.04M | 1.32M | 1.40M | | 0.74M | 0.76M |
|
Gains from Equity Investments (Quarter)
|
| -0.54M | -0.14M | -2.33M | -4.90M | -0.35M | -1.11M | 3.55M | -3.59M | 1.11M | -3.05M | 1.43M | 3.20M | 34.95M | 6.05M | 0.51M | -0.82M | 0.11M | -0.14M | 0.00M | 0.05M | -0.52M | 0.29M | 0.41M | 0.11M | -0.00M | -0.64M | -0.12M | 0.31M | -0.42M | -0.58M | 0.13M | -0.26M | -0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | 1.46M | -0.10M | | 1.92M | 1.80M | | | | | -0.00M | -0.00M | | 0.00M | -0.00M | 0.00M | | -1.79M | 1.78M | | | | | | | | | | | | | 0.73M | 13.90M | -14.63M | 0.48M | 2.07M | 0.00M | 1.95M | -4.06M | | 3.92M | -3.92M | | 1.03M | -1.35M | -0.94M | 0.19M | -2.43M | 2.09M | -3.52M | -0.95M | | | | -2.79M | -482.00 | 1.88M | 22.52M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| -0.78M | -3.35M | -5.50M | -4.45M | -5.27M | -4.53M | -5.44M | -5.31M | -6.03M | -5.52M | -5.13M | -5.42M | -5.70M | 0.87M | -5.56M | -8.15M | -8.04M | -8.07M | -12.07M | -9.02M | 15.42M | -6.77M | -15.74M | -13.27M | -18.64M | -14.90M | -15.23M | -16.72M | -17.31M | -13.95M | -12.58M | -19.02M | -24.67M | -17.28M | -32.45M | -23.92M | -27.73M | -13.74M | -25.45M | -27.15M | -74.16M | -51.22M | -52.87M | -78.46M | -46.49M | -37.89M | -61.88M | -50.53M | -67.47M | -36.34M | -36.66M | -32.31M | -29.11M | -26.28M | -28.76M | -28.21M | -27.44M | -19.66M | -26.87M | -20.81M | -21.57M | -19.37M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.51M | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| 0.48M | 0.47M | 0.47M | 0.47M | 0.45M | 0.46M | 0.46M | 0.46M | 0.45M | 0.45M | 0.45M | 0.45M | 0.44M | 0.44M | 0.24M | 0.24M | 0.23M | -0.66M | 0.22M | 0.22M | 0.21M | 0.21M | 0.21M | 0.35M | 0.41M | 0.41M | 0.41M | 0.40M | 0.40M | -0.88M | 0.40M | 0.31M | 0.27M | 0.27M | | 0.27M | 0.27M | 0.27M | 0.27M | 0.14M | 0.14M | 0.14M | | 0.13M | 0.13M | 1.67M | 0.32M | 0.13M | 0.12M | 0.33M | 0.08M | 0.06M | | | 0.68M | -0.01M | 0.35M | 0.67M | 0.37M | -0.36M | -0.06M | 0.05M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.05M | 0.05M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.20M | 0.12M | 0.13M | 0.18M | 0.20M | 0.21M | 0.24M | 0.28M | 0.31M | 0.39M | 0.44M | 0.47M | 0.42M | 0.52M | 0.50M | 0.76M | 0.07M | 0.90M | 0.94M | 0.93M | 0.98M | 0.93M | 0.93M | 0.88M | 0.85M | 0.81M | 0.80M | 0.72M | 0.68M | 0.66M | 0.70M | 0.73M | 0.95M | 0.93M | 0.94M | 0.91M | 0.88M | 0.71M | 0.70M | 0.64M | 0.57M | 0.42M | 0.49M | 0.42M | 0.42M | 0.37M | 0.36M | 0.35M | 0.32M |
|
Change in Receivables (Quarter)
|
| -1.99M | 0.04M | -0.05M | 0.07M | 0.38M | 0.04M | 660.00 | -0.04M | 0.13M | 0.27M | 0.01M | -0.04M | | 2.47M | -0.60M | 0.18M | -1.25M | 1.68M | 0.50M | 2.31M | 5.36M | -3.66M | | | 10.12M | -1.60M | -5.96M | 6.40M | -10.03M | -0.23M | 1.76M | -1.28M | 0.61M | -0.83M | -0.53M | -2.65M | 0.65M | 3.13M | -0.06M | 2.87M | 4.18M | 10.02M | -8.80M | 3.59M | -6.73M | 0.91M | -0.54M | 3.88M | -1.29M | 1.66M | -6.70M | 0.08M | -2.97M | 0.26M | 0.15M | -0.78M | 0.09M | -0.66M | 0.11M | -0.47M | 0.14M | |
|
Change in Account Payables (Quarter)
|
| 0.14M | 1.20M | -1.01M | 0.09M | -0.15M | -0.59M | 0.06M | -0.03M | 0.06M | 0.08M | 0.19M | -0.33M | 0.45M | 0.03M | 0.26M | -0.07M | -0.61M | -0.07M | -0.02M | 3.41M | -0.60M | -2.65M | 0.04M | 0.39M | -0.11M | 0.58M | -0.54M | 0.32M | -0.06M | 0.14M | 0.37M | -0.70M | 0.09M | 0.29M | 0.34M | -0.66M | -0.19M | 0.27M | -0.47M | 0.47M | 0.28M | -0.15M | 0.13M | 1.01M | -1.28M | 0.06M | 0.86M | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| 0.55M | 0.21M | -0.48M | 0.56M | 0.43M | 1.28M | -1.29M | 0.59M | -0.17M | 0.07M | 0.18M | 0.30M | 0.31M | -0.75M | 0.07M | -0.05M | -1.00M | 1.53M | -1.99M | 1.48M | 1.44M | 5.52M | 1.55M | -1.80M | 4.86M | -4.62M | -0.46M | -3.85M | 4.31M | | 0.16M | 1.58M | -6.64M | 5.44M | -7.00M | 6.96M | 0.03M | -0.05M | | 0.00M | 5.38M | -2.13M | 0.01M | | | -0.05M | -0.01M | | 27.34M | 5.28M | -40.74M | -3.22M | -6.69M | 4.65M | -3.16M | 0.80M | -1.98M | 0.86M | -4.16M | 2.66M | -0.35M | -4.58M |
|
Capital Expenditures (Quarter)
|
| 0.02M | 0.03M | 0.06M | 0.04M | 0.02M | 0.05M | 0.10M | 0.11M | 0.02M | 0.02M | 0.04M | 0.03M | 0.18M | -0.11M | 0.18M | 0.71M | 0.32M | 0.17M | 0.53M | 0.65M | 0.78M | -1.73M | 0.68M | 1.52M | 0.48M | -2.51M | 0.79M | 5.04M | 3.59M | 0.88M | 1.15M | 0.46M | 0.13M | 0.34M | 0.66M | 0.08M | 0.13M | -0.87M | 0.14M | 0.04M | 0.02M | -0.06M | 0.21M | 0.21M | -0.39M | 0.18M | 0.33M | -0.26M | 0.74M | -0.70M | 0.30M | 0.02M | | | 0.44M | 0.04M | | | | 0.07M | 0.09M | 0.13M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | 0.25M | | 0.10M | -0.35M | 0.15M | | 0.50M | -0.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.07M | | | 0.15M | | | | 0.06M | | | | |
|
Change in Intangibles (Quarter)
|
| | -0.12M | | | | | 0.15M | | 0.50M | | | 1.00M | | 1.00M | | | | | | | | 1.00M | | | | | | | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| 12.80M | | 1.84M | | | 5.37M | 2.27M | 3.45M | 4.28M | 4.00M | 0.45M | | | 3.89M | 6.90M | | 1.00M | 4.85M | 3.19M | 0.56M | 1.00M | 5.74M | 12.51M | 15.16M | 24.06M | 24.81M | 24.88M | 7.29M | 17.10M | 27.89M | 37.53M | 16.23M | 31.10M | -84.85M | 16.52M | 30.17M | 21.66M | -68.34M | 5.03M | 42.42M | | -21.14M | 0.50M | 82.96M | 56.73M | 34.64M | 123.06M | 30.07M | 108.82M | 99.14M | 93.66M | 80.24M | 62.01M | 49.02M | 55.17M | 30.03M | 38.86M | 6.95M | 0.01M | 10.26M | 8.94M | -14.20M |
|
Cash from Investing Activities (Quarter)
|
| 5.61M | 2.28M | -1.64M | -2.14M | -0.02M | -7.11M | -0.78M | 0.14M | 3.44M | 2.48M | 0.01M | -4.32M | -0.18M | -4.74M | 0.72M | -2.99M | -10.32M | -23.22M | -2.33M | -29.29M | -1.98M | -21.22M | -0.34M | -2.38M | 9.07M | 9.92M | 18.17M | -6.42M | -54.16M | 14.58M | 26.80M | -5.98M | 14.42M | 7.18M | -49.34M | 21.59M | 8.27M | 10.43M | -51.81M | -42.39M | 39.11M | -3.72M | -275.12M | 50.31M | 55.96M | -6.49M | 21.33M | -10.30M | 44.56M | 54.00M | 19.00M | 53.91M | -5.49M | 19.94M | 45.38M | 9.97M | 14.08M | 34.64M | -0.05M | 5.28M | 8.87M | -0.06M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 0.04M | 0.60M | -1.47M | | 0.10M | -0.10M | | 3.03M | -0.01M | 0.30M | -4.21M | 2.17M | 0.21M | | | | | | -4.61M | | | | | -0.42M | -0.03M | -0.01M | | -0.17M | -0.24M | -0.01M | | -0.07M | -0.03M | -0.00M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.66M | -75.66M | 93.43M | 4.02M | | 0.17M | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.41M | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| 1.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| 0.47M | -0.38M | 0.01M | 24.30M | -24.30M | 3.70M | | | 1.23M | -1.23M | 14.00M | 5.56M | | 13.79M | 59.20M | -47.61M | 47.62M | -45.96M | | 0.56M | 81.34M | -79.30M | 0.07M | 1.30M | | 4.69M | 0.83M | 23.23M | 70.29M | 30.50M | | 1.97M | 12.95M | | 0.01M | 1.40M | 1.10M | 0.02M | 208.24M | 121.70M | -320.10M | 444.63M | 162.11M | | | 47.34M | 29.36M | -29.18M | 0.09M | | | 2.92M | -2.92M | | 5.23M | -5.16M | 22.88M | 13.08M | 1.10M | -1.10M | | 34.91M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| -0.40M | 1.79M | 24.32M | 144.00 | | 3.69M | | | 1.23M | 4.10M | 19.56M | 0.01M | 28.60M | 4.52M | 69.89M | 0.91M | 0.50M | 1.17M | | 82.47M | 1.73M | 0.16M | 0.07M | 2.48M | 4.37M | 0.87M | 0.83M | 24.10M | 70.89M | -0.12M | -0.51M | 2.58M | 14.57M | 14.39M | 78.88M | 1.29M | 15.58M | 9.65M | 213.51M | 126.52M | -1.70M | 126.94M | 160.90M | 3.44M | -0.44M | 47.59M | 28.42M | 42.94M | 3.81M | 6.67M | -0.42M | 2.88M | 0.70M | 1.84M | -11.36M | 33.03M | 0.66M | 29.15M | 1.03M | -0.03M | 24.92M | 27.13M |
|
Exchange Rate Effect (Quarter)
|
| 0.01M | -0.11M | -86.00 | 579.00 | -0.00M | 328.00 | 495.00 | -482.00 | 684.00 | 0.00M | -0.00M | -486.00 | 0.00M | 462.00 | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | -0.01M | 0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | 0.01M | -0.00M | -376.00 | -0.00M | 483.00 | 0.03M | | | | | | | |
|
Change in Cash (Quarter)
|
| 4.44M | 0.61M | 17.18M | -6.59M | -5.29M | -7.95M | -6.22M | -5.18M | -1.36M | 1.06M | 14.44M | -9.73M | 22.72M | 0.65M | 65.05M | -10.24M | -17.87M | -30.13M | -14.40M | 44.15M | 15.17M | -27.84M | -16.01M | -13.17M | -5.20M | -4.11M | 3.77M | 0.96M | -0.58M | 0.51M | 13.72M | -22.42M | 4.31M | 4.30M | -2.91M | -1.04M | -3.88M | 6.34M | 136.25M | 56.99M | -36.73M | 72.03M | -167.09M | -24.71M | 9.02M | 3.20M | -12.13M | -17.91M | -19.11M | 24.34M | -18.09M | 24.47M | -33.91M | -4.49M | 5.29M | 14.79M | -12.70M | 44.13M | -25.90M | -15.56M | 12.22M | 7.71M |
|
Free Cash Flow (Quarter)
|
| -0.81M | -3.37M | -5.56M | -4.49M | -5.28M | -4.58M | -5.53M | -5.42M | -6.05M | -5.54M | -5.17M | -5.45M | -5.89M | 0.99M | -5.74M | -8.85M | -8.36M | -8.25M | -12.60M | -9.67M | 14.64M | -5.04M | -16.42M | -14.79M | -19.12M | -12.40M | -16.02M | -21.76M | -20.90M | -14.83M | -13.73M | -19.48M | -24.80M | -17.62M | -33.11M | -24.01M | -27.87M | -12.86M | -25.59M | -27.19M | -74.18M | -51.15M | -53.08M | -78.67M | -46.10M | -38.07M | -62.21M | -50.26M | -68.20M | -35.64M | -36.96M | -32.34M | -29.11M | -26.28M | -29.20M | -28.25M | -27.44M | -19.66M | -26.87M | -20.88M | -21.67M | -19.50M |
|
Net Cash Flow (Quarter)
|
| 4.43M | 0.72M | 17.18M | -6.59M | -5.29M | -7.95M | -6.22M | -5.18M | -1.36M | 1.06M | 14.44M | -9.73M | 22.71M | 0.65M | 65.05M | -10.24M | -17.87M | -30.13M | -14.40M | 44.15M | 15.17M | -27.84M | -16.01M | -13.17M | -5.20M | -4.11M | 3.77M | 0.96M | -0.58M | 0.51M | 13.72M | -22.42M | 4.31M | 4.30M | -2.91M | -1.04M | -3.88M | 6.34M | 136.25M | 56.99M | -36.74M | 72.01M | -167.08M | -24.71M | 9.03M | 3.21M | -12.13M | -17.89M | -19.10M | 24.33M | -18.09M | 24.47M | -33.91M | -4.49M | 5.26M | 14.79M | -12.70M | 44.13M | -25.90M | -15.56M | 12.22M | 7.71M |