|
Net Income (Quarter)
|
-4.21M | -5.38M | -7.32M | -8.25M | -10.59M | -8.73M | -208.76M | -10.99M | -10.35M | -16.53M | -266.03M | -14.39M | -11.59M | -15.52M | -322.34M | -23.80M | -25.46M | -26.88M | | -23.62M | -40.49M | -14.26M | -52.06M | -18.20M | -15.75M | -26.21M | -22.93M | -13.10M | -11.97M | -15.33M | -19.83M | -12.14M | -23.66M | -10.91M | -4.64M | -8.52M | -7.42M | -7.31M | -7.44M | -8.46M | -8.60M | -53.42M | -24.68M | -21.02M | -13.21M | -11.65M | -11.83M | -14.19M | -22.53M | -17.13M | -19.40M | -13.99M | -14.88M | -15.49M | -16.38M | -17.26M | -19.14M | -16.88M | -20.99M | -18.91M | -16.61M | -16.94M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | 0.35M | -0.34M | 0.00M | 0.01M | 0.03M | 0.01M | 0.01M | 0.07M | 0.06M | 0.05M | 0.06M | 0.04M | 0.04M | 0.26M | 0.36M | 0.36M | 0.34M | 0.20M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.02M | 0.05M | | | | | 0.10M | 0.50M | 0.30M | 0.40M | 0.30M | 0.40M | 0.40M | 0.40M | 0.40M | 0.50M | | | | | |
|
Share-based Compensation (Quarter)
|
| 0.54M | 0.97M | 0.49M | 17.36M | 12.80M | 20.27M | 1.04M | 21.76M | 22.43M | 23.06M | 0.88M | 25.48M | 24.41M | 24.41M | 7.96M | -6.24M | 16.93M | | 6.36M | -6.36M | 9.40M | -6.01M | 3.64M | 1.70M | -2.18M | 0.03M | | 0.37M | 0.36M | 0.11M | 0.30M | 11.57M | 1.46M | 0.82M | 0.55M | 0.44M | 0.57M | 0.26M | 0.36M | 0.04M | 38.91M | 12.90M | 9.82M | 3.55M | 1.26M | 0.87M | 0.62M | 5.76M | 3.36M | 2.56M | 0.93M | 0.28M | 1.62M | 1.57M | 1.16M | 1.15M | 0.69M | 0.45M | 0.39M | 0.36M | 0.27M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 304.85M | | | 304.60M | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -9.66M | -5.00M | 13.83M | 6.04M | 0.53M | 1.18M | 10.13M | 16.76M | 14.52M | 8.79M | -21.61M | -1.44M | 13.69M | -6.98M | -0.81M | -12.84M | -11.41M | 50.53M | 186.16M | 272.48M | -6.45M | -13.45M | -56.38M | -143.87M | 0.64M | 11.41M | 114.62M | 16.04M | -0.53M | 1.69M | 9.46M | 2.04M | 2.63M | 0.84M | 7.34M | 5.95M | 3.54M | 3.82M | 10.29M |
|
Cash from Operations (Quarter)
|
| -2.63M | -0.14M | -1.50M | -107.53M | -112.64M | -117.20M | -3.54M | -125.57M | 6.10M | -139.95M | -7.07M | -155.24M | -163.15M | -177.75M | -10.56M | -16.94M | -8.48M | | -17.58M | -27.10M | 11.80M | -23.23M | -17.59M | -14.21M | 9.80M | -14.10M | -12.28M | -3.69M | -5.72M | -14.79M | -4.79M | -11.57M | -4.05M | -14.18M | -9.75M | -9.68M | -6.45M | -5.98M | -7.54M | -6.33M | -8.02M | -10.20M | -13.25M | -6.79M | -7.01M | -11.25M | -12.97M | -14.84M | -16.12M | -8.85M | -11.24M | -11.52M | -13.92M | -16.96M | -12.41M | -16.20M | -8.23M | -20.18M | -9.42M | -6.69M | -13.89M |
|
Amortizatization of Intangibles (Quarter)
|
| 2.13M | 1.66M | 1.07M | 26.37M | 28.27M | 30.23M | 4.63M | 36.24M | 38.92M | 44.24M | 0.37M | 44.73M | 44.74M | 44.78M | | | 0.07M | | | | | 0.06M | 0.21M | | | 0.21M | 0.37M | 0.19M | 0.34M | 0.36M | | | | | 0.03M | 0.20M | 0.21M | -0.76M | 0.08M | 0.08M | 0.09M | 0.40M | 0.09M | 0.06M | 0.06M | | | | 0.06M | | 0.07M | 0.07M | 0.07M | | 0.08M | 0.08M | 0.08M | | 0.06M | 0.07M | 0.07M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | 0.32M | 0.32M | 0.32M | | 0.32M | 0.32M | 0.32M | | 0.32M | 0.32M | 0.32M | | | 0.05M | | 0.23M | 0.48M | 0.30M | 0.23M | 0.21M | -0.21M | 0.64M | -0.64M | 0.37M | 0.31M | 0.47M | 0.36M | | 0.31M | 0.67M | 0.82M | 0.03M | 0.37M | 0.36M | 0.99M | 0.34M | -0.18M | 1.83M | 1.02M | 1.13M | 0.23M | 0.36M | 0.58M | 0.81M | 0.70M | 0.60M | 0.66M | 0.55M | 0.72M | 0.73M | 0.37M | 0.58M | 0.49M | 0.55M | 0.86M | 0.33M | 0.53M | 0.41M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.00M | | | 0.00M | 0.00M | 2.36M | 0.00M | 0.00M | 0.01M | 2.38M | 0.00M | 0.00M | 0.00M | 2.39M | 0.00M | 0.00M | 0.35M | -0.34M | 0.00M | 0.01M | 0.03M | 0.01M | 0.01M | 0.07M | 0.06M | 0.05M | 0.06M | 0.04M | 0.04M | 0.30M | 0.36M | 0.36M | 0.34M | 0.23M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.02M | 0.05M | 0.07M | 0.08M | 0.10M | 0.08M | 0.10M | 0.52M | 0.31M | 0.32M | 0.34M | 0.35M | 0.42M | 0.42M | 0.43M | 0.43M | 0.45M | 0.44M | 0.43M | 0.45M | 0.45M |
|
Change in Accured Expenses (Quarter)
|
| -0.34M | 0.80M | 0.65M | 6.47M | 13.79M | 7.15M | 2.03M | 25.64M | 30.70M | 28.14M | 5.08M | 34.78M | 8.84M | 8.49M | 0.28M | 1.11M | 2.27M | | -0.38M | -1.15M | 8.61M | -4.04M | -3.12M | 5.24M | -0.42M | -0.66M | -0.81M | 2.54M | 6.54M | -0.57M | -0.63M | 0.59M | 3.21M | 0.84M | -0.07M | -0.68M | 0.80M | -3.29M | 0.08M | 1.99M | -0.99M | -0.65M | -3.13M | 0.48M | 5.00M | -2.27M | 0.80M | 0.74M | -0.28M | 2.24M | -0.34M | 2.55M | -4.45M | 2.29M | 4.53M | 0.66M | 3.34M | 0.40M | 2.02M | 5.51M | -2.15M |
|
Other Working Capital Changes (Quarter)
|
| | | | 0.41M | 0.41M | 0.41M | | 0.41M | 0.41M | 0.41M | | 0.41M | 0.41M | 0.41M | | | | | | | | | | | | | | | | | | | | | 0.13M | -0.05M | -0.07M | 0.32M | 0.04M | 0.06M | 0.06M | 0.06M | 0.06M | -0.04M | -0.02M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.12M | 0.04M | 0.04M | 0.02M | -0.04M | -0.02M | 0.06M | -0.01M |
|
Capital Expenditures (Quarter)
|
| 0.00M | | | 5.05M | 5.08M | 5.09M | | 5.12M | 5.12M | 5.12M | | 5.12M | 5.18M | 5.12M | | | 22.33M | | 1.13M | 0.88M | 2.00M | 2.74M | 2.68M | 1.62M | 0.47M | 0.17M | | 0.01M | 0.01M | -0.01M | | | | | | 0.23M | 0.02M | 0.11M | 0.06M | 1.24M | 2.24M | 3.06M | 0.26M | 1.51M | 2.69M | 1.55M | 0.06M | 0.41M | 0.28M | 2.16M | 1.33M | 1.25M | 0.44M | 0.42M | 0.24M | 0.52M | 0.18M | 0.08M | 0.09M | 0.30M | 0.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | 0.26M | 0.26M | 0.26M | | 0.26M | 0.26M | 0.26M | | 0.26M | 0.26M | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | 1.82M | 1.82M | 1.82M | | 1.82M | 1.82M | 1.82M | | 1.82M | 1.82M | 1.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | 2.00M | 2.00M | 2.00M | | 2.00M | 2.00M | 2.00M | | 2.00M | 2.00M | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -0.00M | | | -2.01M | -2.04M | -2.06M | | -2.08M | -2.09M | -2.09M | | -2.09M | -6.64M | -2.09M | | -3.41M | -21.54M | | -1.13M | -0.88M | -2.00M | -2.74M | -2.68M | -1.62M | -0.47M | -0.17M | 0.22M | -0.01M | -0.01M | 0.01M | | | | 45.40M | -0.16M | -0.06M | -0.02M | -0.11M | -0.06M | -1.24M | -3.80M | -3.03M | -0.26M | -1.51M | -2.69M | -1.55M | -0.06M | -0.41M | -0.28M | -2.16M | -1.33M | -1.25M | -0.44M | -0.42M | -0.24M | -0.52M | -0.18M | -0.08M | -0.09M | -0.30M | -0.51M |
|
Other financing activities (Quarter)
|
| | | | 0.32M | 0.32M | 0.32M | | 0.32M | 0.32M | 0.32M | 0.01M | 0.32M | 1.11M | 4.27M | 0.00M | 1.10M | | | | 0.14M | -0.14M | 0.14M | 0.76M | | 0.32M | 0.32M | 0.69M | -0.69M | 2.55M | -2.55M | | 0.14M | | -0.14M | | | | 0.11M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 2.91M | -0.02M | 2.44M | 116.52M | 116.52M | 119.43M | 3.59M | 128.28M | 134.09M | 149.58M | 0.10M | 159.50M | 172.84M | 198.53M | 4.29M | 16.98M | 22.57M | | 8.51M | 43.20M | 0.86M | 41.37M | 9.24M | 3.89M | 7.68M | 17.49M | 8.05M | 3.85M | 8.10M | 14.29M | 6.76M | 9.87M | 2.06M | -10.82M | 3.94M | 0.03M | 0.85M | 5.13M | 7.03M | 13.17M | 16.68M | 15.82M | 10.76M | 4.78M | 8.92M | 23.67M | 3.92M | 10.41M | 16.29M | 11.35M | 12.58M | 8.64M | 17.12M | 14.41M | 12.09M | 17.14M | 11.62M | 15.94M | 11.73M | 12.45M | 11.56M |
|
Dividends Paid - Common (Quarter)
|
| | | | 1.25M | 1.25M | 1.25M | | 1.25M | 1.25M | 1.25M | | 1.25M | 1.25M | 1.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| -0.11M | -0.04M | -0.02M | -0.28M | -0.28M | -0.15M | -0.04M | -0.19M | -0.19M | -0.19M | | -0.19M | -0.19M | -0.19M | | | | | -0.01M | 0.81M | -0.88M | -0.37M | 0.63M | 2.39M | 0.92M | 2.16M | -0.62M | -2.36M | -1.34M | -0.44M | -1.89M | 3.10M | 0.64M | 1.57M | 0.04M | 0.10M | 0.92M | -0.64M | 0.97M | -0.41M | -1.56M | -1.85M | 0.24M | -0.19M | 0.86M | 0.46M | 0.90M | 2.71M | 4.70M | -2.80M | -0.78M | -0.64M | 1.91M | -1.01M | 0.91M | -0.02M | -3.15M | 3.55M | -1.62M | -3.92M | 3.09M |
|
Change in Cash (Quarter)
|
| 0.17M | -0.20M | 0.92M | 5.63M | 1.56M | 0.02M | 0.01M | 0.43M | 0.11M | | -6.97M | 1.99M | 2.86M | 18.50M | -6.27M | -3.38M | -7.45M | | -10.22M | 16.03M | -13.81M | 15.03M | -10.40M | -9.54M | -1.62M | 5.38M | -4.64M | -2.21M | 1.03M | -0.93M | 0.08M | 1.40M | -1.35M | 21.98M | -5.94M | -9.61M | -4.71M | -1.60M | 0.39M | 5.19M | 3.29M | 0.73M | -2.52M | -3.71M | 0.08M | 11.33M | -8.21M | -2.13M | 4.59M | -2.46M | -0.77M | -4.77M | 4.67M | -3.97M | 0.35M | 0.40M | 0.06M | -0.76M | 0.60M | 1.54M | 0.24M |
|
Beginning Cash Balance (Quarter)
|
| | 0.90M | | 7.60M | 7.60M | 8.05M | | 8.05M | 8.05M | 8.05M | | 8.05M | 8.65M | 9.65M | | | | | | | | | | | | | 0.73M | 0.15M | 0.76M | 0.35M | 0.25M | 0.53M | | 0.04M | 0.33M | | | | 0.06M | | | 0.32M | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| -2.63M | -0.14M | -1.50M | -112.58M | -117.72M | -122.29M | -3.54M | -130.69M | 0.98M | -145.08M | -7.07M | -160.36M | -168.33M | -182.88M | -10.56M | -16.94M | -30.81M | | -18.71M | -27.98M | 9.80M | -25.97M | -20.28M | -15.83M | 9.33M | -14.27M | -12.28M | -3.70M | -5.73M | -14.79M | -4.79M | -11.57M | -4.05M | -14.18M | -9.75M | -9.90M | -6.47M | -6.09M | -7.60M | -7.57M | -10.26M | -13.27M | -13.51M | -8.30M | -9.70M | -12.80M | -13.03M | -15.25M | -16.39M | -11.01M | -12.57M | -12.77M | -14.36M | -17.38M | -12.64M | -16.72M | -8.41M | -20.26M | -9.51M | -6.99M | -14.10M |
|
Net Cash Flow (Quarter)
|
| 0.28M | -0.16M | 0.94M | 6.98M | 1.84M | 0.17M | 0.05M | 0.62M | 138.11M | 7.54M | -6.97M | 2.17M | 3.05M | 18.69M | -6.27M | -3.38M | -7.45M | | -10.21M | 15.22M | 10.67M | 15.40M | -11.03M | -11.93M | 17.02M | 3.22M | -4.02M | 0.15M | 2.37M | -0.49M | 1.98M | -1.70M | -1.99M | 20.40M | -5.98M | -9.71M | -5.62M | -0.96M | -0.58M | 5.60M | 4.85M | 2.58M | -2.75M | -3.52M | -0.78M | 10.87M | -9.11M | -4.84M | -0.11M | 0.34M | 0.01M | -4.13M | 2.77M | -2.96M | -0.56M | 0.42M | 3.21M | -4.32M | 2.22M | 5.46M | -2.85M |