|
Net Income (Quarter)
|
-6.61M | 0.46M | -1.91M | -0.53M | -2.25M | 4.03M | -0.65M | 2.48M | 1.58M | -1.52M | 2.92M | 2.49M | -3.57M | -0.03M | 3.09M | -2.70M | -0.43M | -1.69M | 6.99M | 19.94M | 3.82M | 25.58M | 1.70M | -0.16M | 20.54M | 39.28M | 13.90M | 3.36M | 0.12M | 23.86M | 6.82M | 28.55M | 6.81M | -15.98M | 7.98M | 22.31M | 34.14M | 17.52M | -99.25M | 82.53M | 48.89M | 171.84M | 256.60M | 75.10M | 51.66M | 67.45M | -9.20M | -136.59M | 52.65M | -63.45M | 16.56M | 43.78M | 23.74M | 13.35M | 15.37M | -136.99M | 3.40M | 69.31M | -1.87M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | 0.05M | 0.05M | 0.05M | 0.07M | 0.55M | 0.53M | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| 1.03M | 0.99M | 0.36M | 0.06M | 0.01M | | | | | | | | | | | -0.38M | | | 0.38M | 0.73M | 0.85M | | | | | 0.91M | 0.12M | 1.41M | 2.66M | 2.56M | 1.26M | 1.71M | 4.39M | 2.61M | 2.86M | 0.07M | 0.77M | 5.32M | 4.11M | 0.10M | 4.32M | 5.53M | 0.12M | 0.13M | | 17.01M | 0.04M | 14.38M | | 13.75M | 0.13M | 0.58M | 8.68M | 0.72M | 0.02M | 3.56M | 2.65M | 1.51M |
|
Deferred Taxes (Quarter)
|
| 0.87M | -0.16M | 0.70M | -0.86M | 1.89M | 0.14M | 0.58M | -0.42M | -0.27M | 1.48M | 1.01M | -0.97M | -0.12M | 1.07M | -0.81M | -0.59M | -0.46M | | | | 8.47M | | | | | -9.12M | -14.51M | -0.92M | 30.29M | | | | 1.98M | -0.39M | 6.82M | -0.07M | 4.52M | -4.25M | -10.09M | 31.65M | 44.31M | 62.70M | -11.45M | 28.55M | | -41.90M | -53.44M | -81.83M | | 5.81M | 12.71M | -21.39M | -16.01M | 17.46M | 20.45M | 8.96M | 0.14M | 0.06M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.20M | | | | 0.17M | | | | 0.19M | 0.02M | 0.29M | 0.35M | 0.31M | 0.02M | 0.15M | 0.47M | 0.22M | 0.04M | | | 0.31M | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| 0.18M | -2.77M | 0.43M | -0.32M | -0.63M | 1.72M | -0.08M | 0.08M | 0.04M | -0.17M | | 0.01M | | -0.19M | | | | 0.79M | 0.97M | 0.01M | -0.19M | 0.37M | 0.09M | -0.82M | -0.28M | -0.01M | -0.15M | 1.18M | -16.00M | -0.14M | 0.16M | 0.49M | -2.68M | -0.19M | 0.13M | 34.30M | -6.29M | 2.83M | 0.59M | 0.61M | 21.12M | 0.02M | 10.35M | 87.86M | 0.14M | 1.29M | 44.05M | 45.39M | | 4.82M | 3.52M | 9.58M | 1.17M | 2.15M | 5.82M | -4.51M | 6.65M | -11.34M |
|
Asset Writedowns and Impairment (Quarter)
|
| | -1.25M | | | | | 0.02M | | 0.01M | 0.22M | 0.02M | 0.01M | 0.01M | -0.02M | | 0.03M | 0.13M | | 0.20M | 0.11M | 0.55M | | | | | 0.33M | 0.38M | 0.38M | 0.24M | 0.30M | 0.34M | 0.19M | 0.47M | 0.09M | 0.83M | 0.61M | 2.45M | 4.05M | 0.94M | 0.36M | 0.95M | 0.40M | 0.35M | 0.49M | | 0.41M | 0.87M | | | 3.17M | 0.63M | 35.50M | 0.44M | 0.74M | 27.68M | 2.06M | -0.56M | 1.09M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.69M | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 6.65M | -0.43M | -0.16M | -2.98M | -2.55M | 3.65M | 7.51M | 6.43M | 1.64M | 0.63M | 7.65M | -7.58M | -2.10M | -0.45M | 5.29M | 0.58M | -11.65M | | | | 37.46M | | | | | -38.85M | -43.97M | 34.04M | -33.01M | -54.05M | -154.71M | 129.87M | -23.29M | 8.92M | -7.49M | 44.78M | -73.42M | 1.04M | 13.19M | 73.67M | -30.21M | -42.89M | -105.01M | -166.65M | | -14.90M | -35.00M | -72.81M | | 52.62M | 24.49M | -40.96M | 135.36M | 111.48M | 266.29M | 0.18M | -25.56M | -60.56M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.20M | 0.21M | 0.22M | 0.22M | 0.19M | 0.36M | 0.20M | 0.16M | 0.15M | 0.22M | 0.71M | 0.16M | 0.14M | 0.15M | 0.13M | 0.12M | 0.12M | | 0.11M | 0.10M | 0.47M | | | | | 2.04M | 0.04M | 1.64M | 3.44M | 3.34M | 0.01M | 0.01M | 4.04M | 4.91M | 0.00M | 0.00M | 4.83M | 4.96M | 2.85M | 0.67M | 4.60M | 6.76M | 2.53M | 0.51M | | 7.85M | 1.31M | 0.07M | | 13.08M | 1.08M | 0.08M | 11.14M | 0.74M | 1.93M | 10.09M | 0.69M | 0.60M |
|
Change in Receivables (Quarter)
|
| -4.39M | 3.08M | 1.03M | -1.92M | 23.04M | -15.12M | 0.39M | -2.42M | -1.56M | 9.76M | -7.33M | -0.07M | 3.70M | -1.45M | 0.41M | 2.21M | -2.51M | | | | -11.65M | | 7.20M | | | 0.35M | 36.81M | -38.79M | 0.02M | 8.08M | 200.58M | -172.68M | -23.03M | 2.85M | 19.57M | -13.78M | 28.99M | -15.67M | -11.93M | 2.27M | 6.56M | 3.88M | -4.69M | -7.03M | | -6.36M | 1.05M | -3.93M | | -25.08M | -1.30M | -14.12M | 8.74M | -7.98M | -7.24M | -3.55M | 0.01M | 3.30M |
|
Change in Inventory (Quarter)
|
| 0.04M | -0.29M | -0.61M | 0.61M | -0.60M | 0.60M | | -1.42M | 0.37M | -0.57M | 0.59M | -0.69M | -0.35M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| 3.34M | -2.31M | 4.17M | -5.58M | -0.31M | 0.02M | 0.41M | 0.20M | -0.01M | 0.25M | -0.62M | -0.23M | 0.02M | -0.03M | | | 1.22M | | | | | | | | | | | -0.15M | -9.90M | -16.42M | 12.65M | -19.65M | 17.15M | 15.32M | -6.83M | 1.45M | 3.97M | 12.94M | -18.21M | 9.50M | 26.17M | -416.04M | -8.02M | -598.83M | | | | | | | | | 10.46M | | | 17.82M | | |
|
Change in Accured Expenses (Quarter)
|
| -4.19M | 1.82M | -5.08M | 3.13M | 10.43M | -5.18M | 1.89M | -5.12M | 1.14M | 3.74M | -0.36M | -7.45M | 1.49M | 2.34M | -2.47M | -0.06M | 0.34M | | | | 6.14M | | | | | -11.13M | -11.62M | -15.85M | 8.22M | -10.05M | 15.37M | 4.79M | -6.55M | -1.25M | 2.39M | 30.33M | 1.08M | -22.10M | 22.84M | -11.04M | 41.60M | 30.50M | -53.49M | 13.65M | | -82.96M | -55.64M | -128.03M | | -67.54M | -6.65M | -30.02M | -21.11M | 4.17M | -34.58M | -8.96M | -4.70M | 15.07M |
|
Change in Taxes (Quarter)
|
| -0.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.50M | -12.14M | -81.10M | -60.44M | -42.13M | | | | | | | | | | | | | | 543.63M | | | 105.33M | | | 32.37M |
|
Capital Expenditures (Quarter)
|
| 0.16M | 0.07M | 0.04M | 0.19M | 0.00M | 0.03M | 0.07M | 0.23M | 0.11M | 0.23M | 0.25M | 0.46M | 0.27M | 0.17M | 0.04M | 0.01M | 0.10M | | | | 0.10M | | | | | 0.19M | 0.12M | 0.24M | 0.28M | 0.69M | 1.14M | 0.48M | 3.12M | 1.75M | 0.77M | 0.37M | 0.58M | 0.44M | 0.41M | 0.67M | 0.53M | 0.10M | 0.19M | 0.55M | | 0.18M | 0.72M | 1.39M | | 1.70M | 3.06M | 5.78M | 0.91M | 4.53M | 6.72M | 6.67M | 2.48M | 1.14M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | 0.46M | 0.16M | | 0.22M | | | | | 0.01M | 0.49M | 0.00M | 5.69M | 0.00M | | | | | | 0.00M | | 0.00M | | 0.00M | | 1.36M | 0.15M | 17.35M | | | | 7.16M | 0.01M | 0.41M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | 0.18M | | | | -0.22M | | | 125.54M | | | | 4.26M | | | | | | | | | | | | | | 0.26M | 0.13M | 2.12M | | 40.05M | -1.66M | 113.61M | | 12.29M | | 15.28M | | 19.14M | 19.14M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.54M | | | | 408.65M | | 1.36M | 0.15M | 17.35M | -0.18M | 0.05M | | 68.90M | 26.04M | |
|
Cash from Investing Activities (Quarter)
|
| -1.17M | 0.80M | 2.51M | -2.60M | -3.14M | 4.47M | -0.40M | -1.36M | -3.68M | -1.32M | 7.64M | -1.43M | -1.97M | 1.24M | 0.21M | 3.68M | -3.37M | | | | 4.40M | | | | | 0.27M | 9.35M | -26.74M | -0.72M | -4.27M | 0.59M | -42.87M | -107.52M | -26.51M | -201.06M | -23.87M | -186.26M | -72.08M | -11.27M | -42.71M | 147.85M | -171.84M | -186.88M | -416.66M | | -35.51M | 36.04M | 41.75M | | -57.16M | 273.48M | 312.95M | 18.28M | -11.57M | 25.53M | 59.18M | 230.04M | -13.29M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43M | 2.20M | 0.08M | 4.86M | 1.42M | 0.90M | 0.14M | 1.89M | 2.17M | 11.70M | 2.72M | 4.17M | 4.78M | 160.73M | 3.72M | 8.61M | 9.37M | | 1.77M | -1.32M | 1.35M | | 1.96M | 1.25M | 27.19M | 0.19M | 2.77M | 3.21M | 8.94M | -8.94M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | -5.71M | 8.32M | | -14.03M | | | 10.21M | | | | | | | 28.95M | 107.86M | 7.27M | 124.86M | -81.10M | 207.98M | 4.99M | 118.95M | | -234.50M | 171.08M | | 0.34M | 15.38M | 402.40M | -202.40M | 200.00M | | | 35.87M | 51.22M | | 128.19M | -128.19M | | | 15.00M | | 0.85M | 234.70M | |
|
Long-Term Debt Repayments (Quarter)
|
| 1.71M | -1.70M | | | 0.31M | 7.48M | 0.11M | 1.87M | 0.06M | 0.10M | 1.17M | -1.17M | 1.72M | -0.52M | 0.93M | -31.85M | -1.08M | | | | | | | | | | | 65.99M | | 0.36M | | 299.64M | | 0.36M | | 17.57M | -17.45M | 4.81M | -6.64M | 38.92M | -36.74M | -128.16M | 139.64M | -390.46M | | 0.36M | -0.36M | | | | 11.73M | 11.85M | 5.36M | 58.94M | -140.49M | 239.27M | 0.70M | 301.12M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | -0.60M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | | | | | | | | | | 80.00M | | | | | | 29.02M | 33.01M | 191.26M | 17.74M | 22.57M | 64.10M | 21.54M | 24.84M | 39.69M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | 0.33M | -0.43M | 0.78M | -1.04M | 0.58M | 0.21M | 0.26M | 0.92M | 0.33M | -1.35M | 0.93M | | | | 18.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | -175.00M | 172.50M | 172.50M | 64.71M | | | | | | | | 115.00M | | | 0.65M | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36M | 2.65M | 0.60M | 1.02M | | 24.07M | 3.71M | 10.57M | 9.90M | | | 2.66M | | | | 0.03M | | 53.80M | | 53.69M | | | | | | |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.63M | | 31.38M | 3.45M | | 8.28M | 14.00M | | 0.64M | | 0.64M | | 0.47M | | 0.47M | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| 0.29M | 0.54M | 0.43M | 1.18M | 1.35M | 0.34M | 1.04M | 0.79M | 0.25M | 0.39M | 0.61M | 0.63M | 0.35M | 0.34M | 0.54M | 0.71M | 0.24M | | | | 3.73M | | | | | 0.57M | 7.81M | 5.11M | 1.37M | 1.78M | -1.00M | 0.13M | 0.15M | 2.61M | -1.75M | 24.19M | -23.09M | 9.61M | -7.47M | 23.68M | -21.11M | 1.75M | 179.52M | 5.47M | | 1.05M | 1.36M | 6.01M | | 2.01M | 0.52M | 6.04M | 16.01M | 17.61M | 4.56M | | 3.25M | -3.25M |
|
Cash from Financing Activities (Quarter)
|
| -10.95M | -1.29M | -0.53M | 1.08M | 4.72M | -9.28M | -1.48M | -2.16M | -2.82M | 0.57M | -2.37M | -1.61M | -2.90M | 3.79M | -7.51M | 21.88M | -2.26M | | | | -40.16M | | | | | -6.84M | 72.59M | -7.03M | 75.38M | 3.81M | 248.34M | -44.06M | 76.77M | 8.24M | 95.83M | 92.12M | 193.11M | 92.33M | -20.52M | 32.29M | -184.79M | 356.71M | 344.34M | 859.36M | | -14.44M | 4.01M | -8.82M | | -55.34M | -401.46M | -285.46M | -190.93M | -52.59M | -354.72M | -172.53M | -79.89M | -8.56M |
|
Exchange Rate Effect (Quarter)
|
| | -0.01M | 0.00M | -0.01M | 0.00M | -0.23M | 0.14M | -0.28M | 0.42M | -0.15M | -0.55M | 0.13M | 0.34M | 0.31M | 0.04M | -0.00M | -0.21M | | | | 0.05M | 0.03M | 0.06M | -0.06M | -1.31M | 2.09M | 0.27M | 1.10M | -0.79M | -0.31M | -0.18M | -0.30M | -0.06M | 0.02M | 0.01M | -0.22M | 0.26M | -1.33M | 0.63M | 1.11M | 0.90M | -0.70M | 0.16M | -1.75M | | -0.50M | -2.53M | -6.59M | | 1.28M | 1.07M | -3.12M | -3.96M | -1.27M | -1.09M | -0.47M | 1.01M | -0.73M |
|
Change in Cash (Quarter)
|
| -5.47M | -0.94M | 1.82M | -4.51M | -0.97M | -1.39M | 5.77M | 2.63M | -4.45M | -0.27M | 12.37M | -10.50M | -6.63M | 4.90M | -1.96M | 26.14M | -17.33M | | | | 1.56M | -3.23M | 21.25M | -21.57M | 88.87M | -45.43M | 37.98M | 0.27M | 41.65M | -54.82M | 94.53M | 42.15M | -54.11M | -9.35M | -112.69M | 113.00M | -66.58M | 19.96M | -17.98M | 64.36M | -66.25M | 141.98M | 51.91M | 274.30M | | -64.85M | 5.04M | -39.89M | | -58.60M | -102.42M | -16.58M | -37.30M | 42.08M | -63.99M | -113.63M | 125.60M | -82.96M |
|
Free Cash Flow (Quarter)
|
| 6.49M | -0.50M | -0.20M | -3.17M | -2.55M | 3.62M | 7.44M | 6.20M | 1.53M | 0.40M | 7.40M | -8.04M | -2.37M | -0.62M | 5.26M | 0.57M | -11.76M | | | | 37.36M | | | | | -39.05M | -44.08M | 33.80M | -33.29M | -54.75M | -155.85M | 129.39M | -26.41M | 7.18M | -8.25M | 44.41M | -74.00M | 0.61M | 12.77M | 73.01M | -30.74M | -42.99M | -105.19M | -167.20M | | -15.07M | -35.72M | -74.20M | | 50.92M | 21.43M | -46.74M | 134.44M | 106.95M | 259.57M | -6.49M | -28.03M | -61.69M |
|
Net Cash Flow (Quarter)
|
| -5.47M | -0.93M | 1.82M | -4.50M | -0.97M | -1.16M | 5.63M | 2.91M | -4.87M | -0.11M | 12.93M | -10.62M | -6.97M | 4.58M | -2.01M | 26.14M | -17.29M | | | | 1.69M | | | | | -45.43M | 37.98M | 0.27M | 41.65M | -54.51M | 94.22M | 42.94M | -54.04M | -9.35M | -112.72M | 113.03M | -66.58M | 21.30M | -18.61M | 63.25M | -67.15M | 141.98M | 52.45M | 276.05M | | -64.85M | 5.04M | -39.89M | | -59.88M | -103.49M | -13.46M | -37.30M | 47.31M | -62.90M | -113.16M | 124.58M | -82.42M |