|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 1.01M | -1.28M | 0.06M | 0.86M | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.07M | | | 0.15M | | | | 0.06M | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.41M | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.00M | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 |