|
Net Income (Quarter)
|
0.36M | -6.92M | -20.62M | -3.60M | -4.07M | -0.78M | -2.71M | -0.34M | -0.61M | -5.58M | -0.32M | -5.59M | 0.33M | -7.55M | 17.14M | -1.17M | -0.62M | -0.85M | 0.39M | -23.09M | -6.20M | 2.91M | -18.75M | -18.02M | -18.93M | -5.18M | -18.24M | 5.09M | 4.89M | 3.83M | 27.62M | -6.03M | 3.90M | 4.20M | -30.82M | -8.67M | -9.71M | 3.53M | 5.44M | -28.98M | 7.01M | 7.18M | 54.28M | -47.60M | -46.09M | -31.21M | -54.48M | -9.25M | 7.47M | -53.65M | 132.28M | 6.26M | -10.58M | 8.32M | 11.79M | -11.46M | 9.64M | 10.33M | 148.06M | 10.22M | | -69.58M | |
|
Depreciation and Depletion (Quarter)
|
1.07M | 1.17M | 1.26M | 1.40M | 1.39M | 1.58M | 1.59M | 1.61M | 1.69M | 1.93M | 2.13M | 2.39M | 3.01M | 3.07M | 3.21M | 3.44M | 3.67M | 3.94M | 4.11M | 4.23M | 4.45M | 4.79M | 5.41M | 5.53M | 5.68M | 5.89M | 6.12M | 6.54M | 6.74M | 6.98M | 7.30M | 7.59M | 7.76M | 8.05M | 8.28M | 8.75M | 8.87M | 9.39M | 9.80M | 10.23M | 10.27M | 10.49M | 10.72M | 11.01M | 11.18M | 11.38M | 11.55M | 11.72M | 11.98M | 12.30M | 12.77M | 13.37M | 13.75M | 14.15M | 14.45M | 14.74M | 15.00M | 14.69M | 15.80M | 16.66M | | 16.81M | |
|
Share-based Compensation (Quarter)
|
| 0.03M | 0.05M | 0.05M | 0.05M | 0.10M | 0.10M | 0.11M | 0.11M | 0.23M | 0.13M | 0.13M | 0.28M | 0.23M | 0.21M | 0.22M | 0.34M | 0.18M | 0.18M | 0.18M | 0.28M | 0.20M | 0.20M | 0.16M | 0.32M | 0.42M | 0.17M | 0.17M | 0.50M | 0.33M | 0.32M | 0.28M | 0.57M | 0.39M | 0.37M | 0.75M | 0.67M | 0.43M | 0.45M | 0.57M | 0.31M | 0.22M | 0.23M | 0.75M | 0.77M | 0.73M | 1.19M | 1.20M | 1.10M | 1.60M | 1.07M | 1.53M | 1.50M | 1.00M | 0.90M | 1.35M | 1.90M | 1.90M | -0.82M | 3.10M | | 0.61M | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | 0.05M | | | | 0.04M | | | | 0.05M | | | | 0.07M | | | | 0.07M | | | | 0.09M | | | | 0.26M | | | | 0.12M | | | | |
|
Gains from Investment Securities (Quarter)
|
-0.01M | -0.01M | 3.93M | 1.54M | | 0.49M | 0.66M | 1.21M | 1.07M | 1.21M | 0.60M | 3.31M | 0.37M | 0.11M | 0.26M | 0.51M | 0.71M | 0.06M | 0.27M | 0.06M | 1.62M | 1.56M | 0.08M | 1.50M | 0.78M | 0.88M | -0.88M | 0.03M | 1.02M | 0.47M | 1.48M | 1.77M | 2.24M | 2.23M | 2.25M | 2.31M | 2.85M | 2.82M | 0.70M | 0.17M | 3.30M | 0.48M | 0.01M | 1.30M | 2.80M | 3.30M | -2.20M | 0.95M | 3.50M | 1.70M | -3.63M | 4.80M | 4.80M | 4.80M | -0.42M | 0.78M | 0.78M | 0.69M | 0.90M | 1.30M | | 1.90M | 1.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| 0.10M | 0.20M | 0.10M | 0.10M | 0.20M | 0.06M | 0.10M | 0.32M | 0.14M | 0.19M | 0.15M | 0.14M | 0.15M | 0.32M | 0.21M | 0.24M | 0.28M | 0.28M | 0.27M | 0.27M | 0.27M | 0.32M | 0.22M | 0.32M | 0.10M | 0.26M | 0.22M | 0.33M | -1.49M | 2.21M | 0.29M | 0.27M | -1.40M | 2.07M | 0.24M | 0.38M | 0.35M | 0.43M | 0.38M | 0.36M | 0.32M | 0.44M | 0.23M | 0.40M | 0.19M | 0.38M | 0.18M | 0.43M | 0.37M | 0.52M | 0.36M | 0.44M | 0.54M | 0.73M | 0.46M | 0.33M | 0.51M | 0.78M | 0.45M | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.41M | | 2.56M | 1.23M | 7.97M | 8.65M | 6.76M | 1.20M | 4.08M | 6.29M | 6.55M | 2.00M | 4.47M | 2.58M | 4.73M | 1.20M | 0.85M | 2.70M | 3.40M | 9.30M | 21.70M | 25.70M | 28.00M | 2.56M | 32.10M | 12.30M | 8.30M | 8.20M | 6.00M | 5.80M | 2.70M | 7.30M | 9.80M | 8.60M | 23.30M | 20.00M | 19.30M | | 4.50M | |
|
Cash from Operations (Quarter)
|
| -0.18M | 3.90M | 2.38M | 1.99M | 1.21M | 2.84M | 2.76M | 1.32M | 0.64M | 4.38M | 1.68M | 2.09M | -0.06M | 7.53M | 5.83M | 2.11M | 6.56M | 9.81M | 7.24M | 3.00M | 3.76M | 11.70M | 7.66M | 4.03M | 9.71M | 7.80M | 11.63M | 5.01M | 12.54M | 11.67M | 10.29M | 4.16M | 10.28M | 15.45M | 12.18M | -0.53M | 14.21M | 12.65M | 17.30M | 13.70M | 19.35M | 16.50M | 13.21M | 19.99M | 13.05M | 18.94M | 5.61M | -0.19M | -0.33M | -12.31M | 13.29M | 39.71M | 38.11M | 28.96M | 19.05M | 18.56M | 16.73M | 27.27M | 12.78M | | | |
|
Amortization of Deferred Charges (Quarter)
|
0.06M | 0.06M | 0.04M | 0.08M | 0.08M | 0.08M | 0.14M | 0.07M | 0.07M | 0.07M | 0.09M | 0.07M | 0.10M | 0.09M | 0.21M | 0.12M | 0.14M | 0.13M | 0.14M | 0.13M | 0.14M | 0.14M | 0.42M | 0.19M | 0.20M | 0.20M | 0.15M | 0.17M | 0.15M | 0.17M | 0.16M | 0.15M | 0.15M | 0.16M | 0.16M | 0.19M | 0.18M | 0.19M | 0.20M | 0.20M | 0.20M | 0.24M | 0.37M | 0.18M | 0.27M | 0.28M | 0.28M | 0.41M | 0.53M | 0.51M | 0.51M | 0.52M | 0.54M | 0.54M | 0.54M | 0.56M | 0.61M | 0.61M | 0.61M | 0.60M | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
1.07M | 1.17M | 1.26M | 1.40M | 1.39M | 1.58M | 1.59M | 1.61M | 1.69M | 1.93M | 2.13M | 2.39M | 3.01M | 3.07M | 3.21M | 3.44M | 3.67M | 3.94M | 4.11M | 4.23M | 4.45M | 4.79M | 5.41M | 5.53M | 5.68M | 5.89M | 6.12M | 6.54M | 6.74M | 6.98M | 7.30M | 7.59M | 7.76M | 8.05M | 8.28M | 8.75M | 8.87M | 9.39M | 9.80M | 10.23M | 10.27M | 10.49M | 10.72M | 11.01M | 11.18M | 11.38M | 11.55M | 11.72M | 11.98M | 12.30M | 12.77M | 13.37M | 13.75M | 14.15M | 14.45M | 14.74M | 15.00M | 14.69M | 15.80M | 16.66M | | 16.81M | |
|
Change in Receivables (Quarter)
|
| -0.07M | -0.89M | -0.20M | -0.12M | 0.48M | 0.04M | -0.65M | 0.86M | 1.44M | 0.49M | 1.76M | 0.58M | 2.20M | -0.48M | 0.61M | -0.72M | -0.54M | 0.38M | -0.35M | -0.88M | 0.18M | 0.21M | -0.62M | 1.22M | 0.95M | -0.34M | 0.05M | 0.86M | -1.07M | 2.50M | 0.65M | 2.41M | 0.22M | 3.16M | 1.40M | 3.15M | 2.20M | 1.16M | 0.33M | 3.03M | 4.30M | 2.30M | 0.30M | 5.12M | 2.70M | 1.83M | 2.76M | 2.15M | 5.14M | 2.69M | 3.23M | 5.79M | 3.63M | 3.22M | 2.16M | 3.50M | 2.93M | 4.08M | 3.43M | | | |
|
Change in Inventory (Quarter)
|
| 2.35M | -0.88M | -0.25M | 0.41M | -0.44M | -0.11M | -0.65M | 2.37M | 0.71M | -0.76M | -0.10M | 2.41M | 0.66M | -1.04M | -1.68M | 4.82M | -1.31M | -3.31M | -1.74M | 3.55M | -0.65M | 0.84M | 1.08M | 2.44M | -1.50M | 1.09M | 0.56M | 2.95M | -3.44M | 0.08M | 1.41M | 4.18M | 1.93M | -1.39M | -1.02M | 5.61M | 2.23M | 1.45M | -0.91M | -3.30M | -0.69M | -1.61M | 2.10M | -4.09M | -3.12M | 3.33M | 10.63M | 11.70M | 11.21M | 31.26M | -0.13M | -27.29M | -22.10M | -6.01M | -3.72M | 2.77M | -0.55M | 3.54M | 6.03M | | | |
|
Change in Account Payables (Quarter)
|
| 0.67M | -0.36M | 0.09M | -0.70M | 0.12M | 0.43M | -0.46M | 1.17M | 0.04M | -0.36M | 0.10M | -0.07M | 1.00M | -0.49M | 0.13M | 0.77M | -0.23M | -0.47M | 0.25M | 0.68M | -0.03M | 0.09M | 0.72M | -0.19M | 0.44M | -0.83M | 0.80M | 0.84M | -0.89M | -0.75M | 0.16M | 0.80M | -0.24M | 0.19M | 0.79M | -0.33M | 0.68M | -0.44M | -0.08M | -0.21M | 1.46M | -1.36M | 0.28M | 0.95M | -0.93M | -0.41M | 0.09M | 0.21M | 2.20M | -0.38M | -0.37M | 0.68M | -0.73M | 0.13M | -0.35M | -0.37M | 0.35M | 2.25M | -0.89M | | | |
|
Change in Accured Expenses (Quarter)
|
| -0.07M | -0.01M | -0.15M | 0.80M | -0.64M | -0.04M | -0.13M | 0.36M | -0.12M | 0.88M | -0.45M | 0.47M | 0.62M | -0.06M | -0.02M | 0.25M | -0.13M | 0.81M | 0.03M | 0.49M | -0.11M | 1.56M | -0.26M | -1.07M | 0.14M | -0.69M | 0.22M | -0.70M | 0.74M | 0.00M | -0.21M | -0.37M | 1.24M | 0.18M | 2.58M | -1.48M | 1.42M | 0.64M | 1.20M | -0.38M | 3.29M | 2.61M | 0.55M | -1.62M | -0.01M | 0.96M | -0.48M | -1.13M | -1.40M | 2.71M | -4.11M | 0.58M | -0.28M | 2.08M | -2.90M | 0.92M | -0.60M | 2.54M | -3.57M | 0.61M | -0.51M | 2.50M |
|
Other Working Capital Changes (Quarter)
|
| 0.47M | -0.34M | 0.22M | -0.20M | 0.51M | -0.63M | 0.42M | 0.17M | -0.05M | -0.26M | 0.47M | 0.23M | 3.02M | -3.45M | -0.31M | 0.01M | 0.23M | -0.48M | 0.70M | 1.10M | 3.29M | -4.37M | 0.32M | 0.05M | 0.05M | -0.29M | -1.46M | 1.73M | 0.78M | -1.50M | -0.27M | 2.24M | 0.03M | -1.54M | 2.99M | 3.29M | -2.46M | 0.00M | -0.07M | 2.34M | -1.60M | 1.39M | 2.00M | -2.59M | 6.08M | -3.94M | -1.48M | 3.04M | 2.20M | -3.12M | -3.61M | 0.02M | 0.02M | -2.70M | 0.55M | -1.10M | 5.35M | -4.24M | -0.44M | | | |
|
Capital Expenditures (Quarter)
|
| -8.12M | 32.23M | 0.06M | 2.35M | 2.91M | 1.52M | 2.10M | 4.39M | -6.18M | 16.67M | 67.50M | -55.48M | -11.58M | 80.13M | 0.10M | 15.03M | -14.91M | 15.66M | 0.06M | 20.29M | 22.48M | 8.39M | 10.48M | -9.16M | 1.17M | 1.24M | 36.82M | -7.42M | -27.14M | 59.75M | 1.28M | 19.73M | 3.54M | 28.42M | 12.11M | | 41.74M | 15.19M | 3.66M | | | 17.33M | 3.26M | 26.65M | -12.80M | 1.29M | 5.80M | | 7.86M | 64.52M | 26.77M | 47.84M | 34.01M | -104.94M | | 18.25M | 12.54M | 17.78M | 10.61M | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 0.08M | 0.06M | 0.13M | 0.14M | 0.18M | 0.26M | 0.32M | 0.26M | 0.30M | 0.18M | 0.17M | 0.41M | 0.26M | 0.08M | 0.11M | 0.40M | 0.17M | 0.09M | 0.14M | 0.12M | 0.34M | 0.17M | 0.32M | 0.32M | 0.21M | 0.27M | 0.52M | 0.70M | 0.43M | 0.65M | 0.54M | 0.61M | 0.82M | 0.80M | 0.69M | 0.71M | 0.73M | 0.62M | 0.53M | 0.59M | 0.80M | 0.74M | 0.58M | 0.68M | 0.77M | 0.84M | 0.74M | 1.15M | 0.64M | 0.58M | 0.63M | 0.70M | 0.95M | 0.77M | 1.03M | 1.31M | 1.54M | 1.39M | 1.00M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| 3.14M | 10.94M | 2.69M | | 1.08M | 1.49M | 4.42M | 4.83M | 3.35M | 3.56M | 15.24M | 1.74M | 0.26M | 1.75M | 3.54M | 3.55M | 0.41M | 3.41M | 0.69M | 0.36M | 1.21M | 2.38M | 0.49M | 7.22M | 4.62M | 2.50M | 1.37M | 7.15M | 3.66M | 5.24M | 0.27M | | | 325.00 | | | | 0.12M | | | | | 4.51M | 2.00M | 7.20M | | 55.75M | | 0.08M | 0.31M | 0.46M | 0.04M | 3.82M | | | 0.04M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -3.47M | -16.35M | -2.76M | -19.85M | -11.26M | -5.89M | -3.91M | -6.56M | -42.57M | -13.94M | -59.84M | -17.37M | -15.21M | -17.95M | -11.00M | -8.54M | -24.77M | -11.72M | -12.15M | -25.00M | -49.78M | -61.74M | -18.54M | -17.98M | -23.44M | -17.61M | -49.62M | -26.23M | -39.56M | -37.51M | -17.47M | -44.00M | -25.89M | -50.23M | -14.74M | -19.73M | -65.15M | -22.73M | -20.48M | -24.21M | -32.95M | -26.13M | -18.73M | -30.85M | -14.41M | -30.40M | 34.62M | -33.75M | -59.31M | -66.44M | -40.54M | -53.85M | -41.33M | -29.85M | -25.42M | -33.33M | -38.26M | -42.85M | -56.41M | | | |
|
Other financing activities (Quarter)
|
| 0.02M | 0.13M | 0.01M | 0.22M | -0.09M | -0.02M | 0.23M | 0.03M | 0.08M | 0.05M | 0.56M | 0.09M | 0.06M | 0.42M | 0.24M | 0.11M | 0.09M | 0.16M | 1.14M | -0.82M | 0.32M | 1.37M | 0.12M | 0.29M | -0.02M | 0.27M | 0.37M | 0.13M | 0.10M | 0.05M | 0.04M | | | 0.26M | 0.13M | | | -4.85M | 0.18M | | | 2.43M | | 1.80M | -1.36M | 0.04M | 0.91M | 0.59M | 4.26M | 0.80M | 0.24M | 0.58M | 1.19M | 0.70M | 0.71M | 0.79M | -0.91M | 2.61M | | 1.70M | 5.47M | -3.67M |
|
Cash from Financing Activities (Quarter)
|
| 2.28M | 16.06M | 5.27M | 15.23M | 9.59M | 4.40M | 1.19M | 17.34M | 25.45M | 16.16M | 55.61M | 21.14M | 8.71M | 10.25M | 5.32M | 9.68M | 9.85M | 7.33M | 7.90M | 19.95M | 44.88M | 48.68M | 12.26M | 15.63M | 7.84M | 10.17M | 43.37M | 19.79M | 33.79M | 33.66M | 11.20M | 27.90M | 10.42M | 32.79M | 3.68M | 15.65M | 59.81M | 10.91M | 6.39M | 5.55M | 65.06M | -30.47M | 16.97M | 73.06M | -10.42M | 46.02M | 138.46M | 15.24M | -154.28M | 48.53M | 29.44M | 20.27M | -0.40M | 19.75M | -8.85M | 16.45M | 45.08M | 49.96M | -18.69M | | | |
|
Dividends Paid - Common (Quarter)
|
| 1.96M | -5.82M | 2.11M | 2.17M | -3.54M | 8.13M | 2.47M | 2.90M | 1.24M | -2.58M | 2.81M | | | -29.63M | 3.40M | | | -34.44M | 1.89M | | | 0.71M | 4.34M | | | 0.71M | 3.79M | | | | 11.17M | 11.72M | 11.82M | 4.67M | 12.10M | 13.97M | 14.13M | 9.89M | | | | 6.70M | 7.04M | | | 9.28M | 9.49M | | | 3.43M | 11.57M | | | 36.82M | 13.50M | 14.33M | -13.66M | 44.91M | 16.89M | | | |
|
Change in Cash (Quarter)
|
| -1.36M | 3.61M | 4.89M | -2.62M | -0.47M | 1.35M | 0.03M | 12.10M | -16.48M | 6.60M | -2.55M | 5.86M | -6.55M | -0.17M | 0.15M | 3.25M | -8.35M | 5.43M | 2.99M | -2.05M | -1.13M | -1.36M | 1.38M | 1.68M | -5.88M | 0.36M | 5.38M | -1.43M | 6.77M | 7.82M | 4.02M | -11.95M | -5.19M | -2.00M | 1.12M | -4.60M | 8.87M | 0.83M | 3.21M | -4.96M | 51.45M | -40.09M | 11.46M | 62.21M | -11.79M | 34.56M | 178.69M | -18.70M | -213.92M | -30.22M | 2.19M | 6.13M | -3.62M | 18.87M | -15.22M | 1.67M | 23.55M | 34.38M | -62.33M | | | |
|
Free Cash Flow (Quarter)
|
| 7.95M | -28.33M | 2.31M | -0.36M | -1.70M | 1.32M | 0.66M | -3.07M | 6.81M | -12.29M | -65.82M | 57.57M | 11.52M | -72.61M | 5.73M | -12.91M | 21.48M | -5.85M | 7.18M | -17.29M | -18.72M | 3.31M | -2.82M | 13.19M | 8.55M | 6.56M | -25.20M | 12.44M | 39.68M | -48.07M | 9.01M | -15.57M | 6.74M | -12.97M | 0.07M | -0.53M | -27.53M | -2.54M | 13.64M | 13.70M | 19.35M | -0.84M | 9.95M | -6.66M | 25.84M | 17.64M | -0.19M | -0.19M | -8.20M | -76.83M | -13.48M | -8.12M | 4.10M | 133.90M | 19.05M | 0.31M | 4.19M | 9.49M | 2.17M | | | |
|
Net Cash Flow (Quarter)
|
| -1.36M | 3.61M | 4.89M | -2.62M | -0.47M | 1.35M | 0.03M | 12.10M | -16.48M | 6.60M | -2.55M | 5.86M | -6.55M | -0.17M | 0.15M | 3.25M | -8.35M | 5.43M | 2.99M | -2.05M | -1.13M | -1.36M | 1.38M | 1.68M | -5.88M | 0.36M | 5.38M | -1.43M | 6.77M | 7.82M | 4.02M | -11.95M | -5.19M | -2.00M | 1.12M | -4.60M | 8.87M | 0.83M | 3.21M | -4.96M | 51.45M | -40.09M | 11.46M | 62.21M | -11.79M | 34.56M | 178.69M | -18.70M | -213.92M | -30.22M | 2.19M | 6.13M | -3.62M | 18.87M | -15.22M | 1.67M | 23.55M | 34.38M | -62.33M | | | |