|
Net Income (Quarter)
|
-8.19M | -6.97M | -8.99M | -7.68M | -9.24M | -11.82M | -21.11M | -15.58M | -13.45M | -10.19M | -9.77M | -10.54M | -11.64M | -10.28M | -13.00M | -16.36M | -14.33M | -11.83M | -13.02M | -11.67M | -13.42M | -14.41M | -14.35M | -22.92M | -21.47M | -25.54M | -28.92M | -29.84M | -34.16M | -37.70M | -44.62M | -45.00M | -39.61M | -28.73M | -11.38M | -25.91M | -66.78M | -76.61M | 16.49M | 1.41M | 6.54M | 15.41M | 2.17M | 2.10M | 8.34M | 9.81M | 3.13M |
|
Depreciation and Depletion (Quarter)
|
0.90M | 0.80M | 0.90M | 0.90M | 1.00M | 1.10M | 1.20M | 1.10M | 1.10M | 1.10M | 0.90M | 1.10M | 1.10M | 1.20M | 1.40M | 1.40M | 1.60M | 1.60M | 1.90M | 1.90M | 2.10M | 2.50M | 2.60M | 2.70M | 2.70M | 2.70M | 2.90M | 3.00M | 3.10M | 3.20M | 3.10M | 3.30M | 3.20M | 3.50M | 3.60M | 3.80M | 3.70M | 3.30M | 3.10M | 2.90M | 2.80M | 2.70M | 2.70M | 2.80M | 2.30M | 2.30M | 2.30M |
|
Share-based Compensation (Quarter)
|
0.63M | 0.63M | 0.37M | 0.57M | 0.83M | 1.43M | 7.85M | 5.52M | 3.64M | 4.18M | 3.98M | 4.28M | 5.17M | 5.29M | 4.80M | 6.22M | 7.35M | 7.42M | 6.59M | 8.63M | 10.43M | 10.43M | 11.17M | 13.35M | 16.45M | 17.13M | 16.97M | 20.86M | 23.81M | 29.20M | 28.71M | 28.92M | 32.41M | 30.97M | 27.60M | 29.37M | 31.70M | 23.77M | 26.80M | 25.75M | 29.07M | 25.74M | 27.41M | 27.15M | 27.58M | 26.33M | 23.28M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | 0.07M | | | | -0.23M | | | | -0.07M | | | | 0.12M | | | | 0.74M | | | | -3.46M | | | | -1.44M | | | | -5.62M | 1.84M | | | -1.05M | | | -1.30M | -0.39M |
|
Gains from Sales and Divestitures (Quarter)
|
| | 0.06M | | 0.02M | 0.05M | 0.20M | 0.08M | 0.36M | 0.49M | 0.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| 0.03M | | 0.06M | 0.11M | 4.06M | -0.29M | 4.88M | 0.28M | 0.43M | 0.29M | 0.07M | -0.24M | -0.04M | 0.01M | 0.05M | 0.02M | 1.64M | 0.48M | 0.09M | 1.20M | 3.64M | -5.53M | 1.53M | 1.92M | -5.43M | 1.98M | -1.40M | 2.04M | 0.19M | 2.48M | -0.53M | -1.75M | -1.55M | 11.29M | 1.27M | -0.05M | -6.85M | 11.20M | | 3.09M | 3.98M | -5.57M | 1.15M | 0.74M | -3.68M | 8.14M |
|
Asset Writedowns and Impairment (Quarter)
|
| 0.12M | 0.20M | 0.17M | 0.21M | 0.50M | 0.34M | 0.12M | 0.27M | 0.11M | 0.43M | 0.32M | 0.16M | 0.03M | 0.40M | 0.16M | 0.30M | 0.02M | 0.26M | 0.44M | 0.92M | 0.43M | 0.46M | 0.53M | 0.48M | 0.75M | 0.24M | | | | | | | | | | 27.23M | 3.55M | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | 14.82M | | 30.28M | 2.32M | 2.72M | 2.79M | 2.80M | 44.40M | 20.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| -0.94M | 2.00M | -3.01M | -1.24M | 2.27M | 0.07M | -1.59M | 1.86M | 1.79M | 7.05M | 3.32M | -3.98M | 5.74M | 8.20M | 7.30M | -9.11M | -4.05M | 11.93M | -13.57M | 2.48M | 1.84M | 7.82M | -7.21M | 0.44M | 11.08M | 0.58M | 20.59M | 9.19M | 19.45M | 4.69M | 10.40M | 7.45M | 20.11M | 40.24M | 5.84M | 31.30M | 3.67M | 63.47M | 31.07M | 32.86M | 43.97M | 63.77M | 29.76M | 47.54M | 38.95M | 37.58M |
|
Amortizatization of Intangibles (Quarter)
|
| 0.14M | 0.14M | 0.14M | 0.14M | 0.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | 0.08M | 0.08M | 0.08M | 0.05M | 0.04M | -0.17M | | | | | | | 0.12M | 2.54M | 2.51M | 0.23M | | 2.73M | 2.74M | 0.15M | 0.26M | 5.30M | 0.66M | 0.60M | 1.06M | 1.10M | 0.98M | 0.61M | 0.63M | 1.05M | 0.99M | 0.36M | 0.63M | 1.08M | 1.05M | 0.62M | 0.46M | 1.12M | 1.02M | 1.00M | 0.36M | 1.09M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.90M | 1.02M | 1.10M | 1.13M | 1.23M | 1.34M | 1.65M | 1.71M | 1.71M | 1.91M | 1.40M | 1.62M | 1.61M | 2.07M | 2.32M | 2.40M | 2.68M | 2.66M | 3.36M | 3.43M | 3.94M | 4.60M | 4.56M | 4.84M | 5.58M | 5.93M | 6.28M | 6.74M | 7.03M | 9.74M | 9.99M | 10.17M | 10.22M | 10.20M | 10.45M | 11.05M | 11.83M | 11.65M | 11.41M | 11.35M | 10.87M | 11.24M | 11.44M | 11.66M | 11.39M | 11.20M | 11.18M |
|
Change in Receivables (Quarter)
|
| 1.15M | 7.41M | -4.18M | 5.02M | 5.81M | 11.72M | -14.05M | 9.10M | -0.19M | 11.33M | -15.18M | 13.94M | 1.11M | 25.35M | -34.72M | 10.14M | 5.30M | 20.97M | -14.73M | 10.18M | -6.31M | 25.66M | -22.61M | 11.77M | -2.39M | 37.61M | -34.41M | 21.60M | -10.71M | 49.00M | -36.33M | 18.18M | -3.28M | 30.48M | -35.80M | 20.70M | 2.68M | 26.45M | -39.53M | 19.54M | -2.44M | 27.91M | -27.67M | 10.18M | -8.42M | 24.24M |
|
Change in Account Payables (Quarter)
|
| -0.35M | 2.10M | -0.69M | -0.68M | -0.23M | -0.70M | -0.50M | 2.40M | -1.35M | 1.07M | -0.24M | -1.41M | 1.33M | -1.94M | 3.22M | -0.83M | -1.83M | 3.11M | 0.07M | 2.12M | -1.05M | -1.04M | 4.01M | -3.87M | 1.78M | -4.32M | 0.55M | -1.88M | 3.41M | -4.16M | 8.67M | -5.12M | 4.95M | -0.53M | -2.74M | 1.46M | 0.03M | 6.70M | -4.19M | 1.17M | -7.43M | 13.23M | -6.55M | 3.60M | -0.85M | -5.12M |
|
Change in Accured Expenses (Quarter)
|
| 0.76M | 3.31M | -3.93M | 2.85M | 1.02M | 6.76M | -7.43M | 7.36M | -1.53M | 2.17M | -0.27M | -1.86M | 1.16M | 7.72M | -11.32M | 3.51M | 5.63M | 2.54M | 1.60M | -8.92M | 8.60M | 3.47M | -14.56M | 13.58M | -2.10M | 11.72M | -15.43M | 7.84M | 3.04M | 8.28M | -0.48M | -12.01M | 0.25M | 15.98M | 0.10M | 0.38M | -18.45M | 20.39M | -24.89M | 6.50M | 0.98M | 7.58M | -2.24M | -10.99M | 10.42M | 12.91M |
|
Other Working Capital Changes (Quarter)
|
| 4.91M | 12.76M | 3.59M | -2.52M | -0.55M | 44.35M | 1.54M | 12.87M | -13.33M | 37.67M | -1.47M | 1.05M | 19.99M | 35.86M | 3.19M | 0.41M | -5.92M | 2.60M | 5.94M | -11.01M | -7.06M | 30.81M | -0.14M | -11.86M | 1.54M | 19.41M | 0.14M | -0.53M | 24.78M | 61.17M | 6.56M | 3.97M | -5.22M | -3.07M | -12.06M | 10.66M | -4.03M | 9.56M | -21.19M | 20.76M | -36.68M | 34.31M | 2.00M | -14.32M | 13.66M | 8.88M |
|
Capital Expenditures (Quarter)
|
| 0.28M | 0.92M | 0.57M | 0.62M | 1.64M | -2.84M | 1.09M | 0.75M | -1.84M | | 1.33M | 1.24M | 0.93M | -2.34M | 2.15M | -0.73M | 6.99M | 4.41M | 8.46M | -5.31M | 23.90M | -20.97M | 2.76M | 0.19M | 1.46M | 1.72M | 1.76M | 0.91M | 4.49M | 2.69M | 3.52M | 4.54M | 5.03M | 7.29M | 2.29M | 1.42M | 9.33M | -8.67M | 2.92M | 3.37M | 4.12M | 3.75M | 3.72M | 4.31M | -1.59M | 9.66M |
|
Acquisitions (Quarter)
|
| | | | | | 35.47M | | | | | | | 13.92M | | | | | 14.46M | | | -0.01M | | | 125.77M | 0.06M | | 49.72M | 2.70M | 306.00M | | | | | | 34.03M | 0.81M | | | | | 37.20M | 0.10M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | 0.90M | 13.71M | 9.92M | 9.15M | 14.06M | 19.07M | 6.45M | 30.65M | 72.74M | 67.56M | 36.98M | 37.69M | 113.92M | 32.67M | 9.00M | 10.93M | 41.90M | 46.04M | 36.90M | 23.16M | 2.80M | 57.53M | 26.05M | 34.92M | 35.80M | 29.90M | 35.00M | 49.75M | 55.00M | 75.00M | 62.50M | 58.00M | 69.00M | 51.50M | 107.00M | 123.82M |
|
Cash from Investing Activities (Quarter)
|
| -0.28M | -0.92M | -0.57M | -3.97M | -1.64M | -36.76M | -1.09M | -0.75M | -1.47M | -40.17M | -7.84M | 3.72M | -12.02M | -6.08M | 6.76M | 8.65M | -165.69M | -43.45M | -0.35M | 32.74M | -15.65M | 0.08M | 85.42M | -120.76M | -55.13M | -65.82M | -18.44M | -13.72M | -275.72M | -17.49M | -35.91M | 21.46M | -20.39M | -5.15M | -10.18M | -52.01M | -83.00M | -33.57M | -41.69M | 6.90M | -64.69M | 52.97M | -79.21M | -41.32M | -171.65M | 82.74M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.03M | | | | 0.30M | | | | | | | | | | | | | | | 0.40M | |
|
Cash from Financing Activities (Quarter)
|
| -0.01M | 27.49M | 0.35M | -1.29M | 96.41M | -0.68M | -0.51M | 0.21M | 2.65M | -1.19M | 2.10M | 2.45M | 2.09M | 0.62M | 34.36M | 1.83M | 199.78M | 0.19M | 4.37M | 1.48M | 2.67M | 0.27M | 3.37M | 196.25M | 2.68M | -1.38M | 328.57M | -5.91M | -9.25M | -49.29M | 3.21M | -1.78M | 5.01M | 0.98M | 2.84M | 1.18M | 77.78M | -2.20M | 4.36M | -1.00M | 3.44M | -1.22M | 4.73M | -47.12M | 1.56M | -4.68M |
|
Exchange Rate Effect (Quarter)
|
| -0.01M | -0.01M | -0.24M | 0.16M | -0.05M | -0.06M | 0.15M | -0.08M | -0.01M | -0.26M | -0.08M | 0.22M | 0.17M | -0.04M | -0.04M | -0.28M | -0.11M | -0.27M | -0.15M | -0.00M | -0.50M | 0.32M | -0.56M | 0.26M | 0.46M | 0.52M | -0.50M | 0.21M | -0.56M | -0.42M | -0.80M | -2.87M | -2.04M | 2.86M | -0.03M | -0.30M | -1.67M | 3.21M | -1.49M | -0.58M | 2.85M | -3.53M | 1.33M | 3.51M | 0.42M | 0.41M |
|
Change in Cash (Quarter)
|
| -1.24M | 28.57M | -3.48M | -6.34M | 96.98M | -37.43M | -3.04M | 1.25M | 2.96M | -34.57M | -2.49M | 2.41M | -4.01M | 2.71M | 48.38M | 1.08M | 29.93M | -31.59M | -9.70M | 36.70M | -11.64M | 8.49M | 81.02M | 76.19M | -40.92M | -66.09M | 330.22M | -10.23M | -266.07M | -62.51M | -23.10M | 24.26M | 2.69M | 38.94M | -1.53M | -19.83M | -3.23M | 30.91M | -7.75M | 38.17M | -14.44M | 112.00M | -43.39M | -37.38M | -130.71M | 116.05M |
|
Free Cash Flow (Quarter)
|
| -1.21M | 1.09M | -3.58M | -1.86M | 0.63M | 2.91M | -2.68M | 1.11M | 3.63M | 7.05M | 1.99M | -5.22M | 4.82M | 10.55M | 5.15M | -8.38M | -11.04M | 7.53M | -22.03M | 7.79M | -22.06M | 28.79M | -9.97M | 0.25M | 9.62M | -1.14M | 18.84M | 8.27M | 14.96M | 2.00M | 6.88M | 2.91M | 15.08M | 32.95M | 3.56M | 29.89M | -5.66M | 72.13M | 28.15M | 29.48M | 39.84M | 60.02M | 26.04M | 43.23M | 40.54M | 27.92M |
|
Net Cash Flow (Quarter)
|
| -1.23M | 28.57M | -3.24M | -6.50M | 97.04M | -37.37M | -3.20M | 1.32M | 2.97M | -34.30M | -2.41M | 2.19M | -4.19M | 2.75M | 48.42M | 1.36M | 30.04M | -31.33M | -9.55M | 36.70M | -11.15M | 8.17M | 81.58M | 75.93M | -41.38M | -66.61M | 330.72M | -10.44M | -265.52M | -62.09M | -22.30M | 27.13M | 4.73M | 36.07M | -1.50M | -19.52M | -1.56M | 27.70M | -6.26M | 38.76M | -17.29M | 115.52M | -44.72M | -40.90M | -131.14M | 115.64M |