|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.87M | -14.46M | -46.62M | -113.06M | -34.01M | -27.17M | -41.64M | -43.00M | 1.11M | -65.10M | 45.71M | 16.60M | 33.39M | 32.76M | 169.41M | 19.01M | 26.66M | 71.78M | 46.32M | 3.68M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.62M | 0.54M | 0.52M | 0.52M | 0.51M | 0.46M | 0.43M | 0.40M | 0.36M | 0.27M | 0.24M | 0.23M | 0.23M | 0.21M | 0.23M | 0.21M | 0.23M | 0.23M | 0.27M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 15.55M | 12.88M | 14.96M | 20.51M | 18.31M | 14.41M | 14.71M | 15.15M | 18.54M | -43.20M | 14.75M | 15.69M | 26.16M | 10.45M | 11.38M | 14.34M | 13.18M | 13.23M | 14.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.33M | -17.06M | -23.12M | -76.33M | -13.12M | -0.73M | -23.85M | -17.93M | 8.20M | -58.95M | 85.39M | 29.08M | 25.01M | 63.25M | 40.38M | 20.32M | 63.96M | 74.29M | -48.73M | 33.98M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.49M | -0.59M | -0.64M | -0.45M | -0.10M | 1.19M | 2.09M | 2.27M | 1.49M | 2.00M | 1.78M | 1.79M | 1.95M | 2.75M | 2.82M | 2.12M | 1.54M | 1.10M | 0.67M | 0.45M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.62M | 0.54M | 0.52M | 0.52M | 0.51M | 0.46M | 0.43M | 0.40M | 0.36M | 0.27M | 0.24M | 0.23M | 0.23M | 0.21M | 0.23M | 0.21M | 0.23M | 0.23M | 0.27M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.17M | 14.03M | 3.67M | -1.65M | 5.24M | -4.16M | 0.48M | 3.45M | 16.21M | -18.81M | 35.23M | 1.29M | 4.14M | 2.64M | -6.20M | 2.02M | 6.75M | 8.35M | 5.61M | 13.89M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 3.55M | -0.22M | -0.83M | -0.63M | -0.64M | -0.31M | -0.48M | 3.00M | 11.22M | 15.07M | 16.65M | 27.15M | 1.33M | 4.42M | 10.45M | 4.10M | -1.25M | 4.89M | -0.08M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | -1.34M | -0.85M | 3.89M | 1.09M | -1.85M | 2.74M | 4.68M | 1.39M | -6.50M | 5.23M | 1.79M | 0.55M | -0.80M | -2.89M | 1.90M | 2.00M | 1.65M | -10.84M | 1.34M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.09M | 10.97M | 2.21M | -2.66M | 1.17M | 0.92M | 2.61M | -3.77M | 30.64M | -23.29M | 89.58M | -3.87M | 1.09M | 43.07M | -37.38M | 1.91M | 19.44M | -25.52M | -15.10M | 23.56M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.53M | -1.46M | 2.24M | -2.12M | 2.12M | -5.96M | 3.46M | -1.66M | 1.77M | -5.13M | 22.71M | | | -7.79M | 0.20M | 0.37M | -1.79M | 3.42M | 1.84M | -2.18M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | 0.00M | | | | | | | | | | | 0.07M | 0.45M | | 0.30M | 0.39M | 4.00M | 5.21M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.50M | 95.00M | 110.50M | 131.34M | 69.58M | 159.69M | 75.80M | 259.41M | 7.50M | 59.11M | 103.76M | 66.11M | 81.50M | 69.10M | 111.85M | 130.80M | 131.39M | 125.59M | 105.75M | 86.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.21M | -156.32M | 71.55M | 131.34M | -55.80M | 15.44M | -17.75M | 192.52M | -194.28M | 34.11M | -0.35M | -14.04M | -56.19M | -82.46M | 122.15M | -124.05M | -43.29M | -79.35M | -55.87M | 66.28M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 1.07M | 4.37M | 2.47M | 3.83M | 0.29M | 1.61M | 1.47M | 5.48M | 12.75M | 5.43M | 1.04M | 3.56M | 0.27M | 1.97M | 1.84M | 15.96M | 9.42M | 22.67M | 4.23M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 1.07M | 4.37M | 2.47M | 3.83M | 0.29M | 1.61M | 1.47M | 5.48M | 12.75M | 5.43M | 1.04M | 3.56M | 0.27M | 1.97M | 1.84M | 15.96M | 9.42M | 22.67M | 4.23M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | -0.01M | -0.00M | | -0.00M | -0.01M | 0.01M | 0.00M | -0.04M | -0.06M | -0.01M | 0.02M | | 0.01M | 0.03M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.53M | -172.32M | 52.80M | 57.48M | -65.09M | 15.01M | -40.00M | 176.05M | -180.60M | -12.10M | 90.46M | 16.09M | -27.61M | -18.98M | 164.44M | -101.89M | 36.64M | 4.36M | -81.93M | 104.52M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.37M | -17.06M | -23.12M | -76.33M | -13.12M | -0.73M | -23.85M | -17.93M | 8.20M | -58.95M | 85.39M | 29.08M | 25.01M | 63.18M | 39.93M | 20.32M | 63.66M | 73.90M | -52.74M | 28.77M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.53M | -172.32M | 52.79M | 57.48M | -65.09M | 15.00M | -39.99M | 176.05M | -180.60M | -12.09M | 90.48M | 16.08M | -27.61M | -18.94M | 164.50M | -101.89M | 36.62M | 4.36M | -81.93M | 104.49M |