|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.25M | -5.89M | 7.06M | 20.14M | 14.96M | 11.70M | 4.06M | -13.85M | -8.40M | -161.48M | -14.06M | -236.51M | -25.16M | -24.99M | -23.13M | -18.83M | -14.10M | -21.39M | 5.11M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 1.55M | 2.33M | 2.19M | 2.96M | 3.81M | 3.89M | 4.01M | 4.74M | 5.05M | 4.53M | 5.07M | 4.85M | 5.62M | 5.85M | 6.14M | 9.70M | 9.88M | 4.46M | 7.70M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | 3.71M | 5.92M | 5.74M | 3.94M | 6.24M | 5.78M | 7.62M | 10.76M | 10.02M | 9.02M | 7.99M | 6.74M | 8.17M | 9.00M | 8.25M | 8.13M | 6.27M | 5.45M | 0.49M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.95M | -2.88M | 2.70M | -4.62M | 8.78M | -1.05M | 3.28M | 0.27M | 3.54M | -1.62M | 12.35M | -1.72M | -15.91M | 2.07M | 1.03M | 2.24M | -1.30M | -0.80M | 0.76M | 4.93M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.75M | | 22.09M | 18.20M | -7.04M | 4.36M | | | -4.36M | 0.35M | -0.37M | | 18.46M | 0.05M | -0.20M | 0.50M | 6.92M | -0.29M | | 0.23M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36M | | | | 0.49M | 1.35M | | | 1.08M | 0.85M | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.18M | -29.00M | 36.75M | 35.71M | 41.28M | 36.63M | 27.68M | 33.20M | 15.86M | 1.32M | 27.45M | 11.66M | -11.76M | -1.35M | -8.72M | 10.44M | 11.51M | 8.79M | 14.46M | 14.18M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.18M | | 189.46M | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.63M | 1.32M | 1.32M | 2.77M | 2.65M | 2.42M | -0.21M | 0.79M | 0.64M | 1.17M | -1.27M | 2.48M | 0.74M | 0.84M | 0.81M | 0.79M | 0.79M | 0.96M | 0.86M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.13M | 0.17M | 0.20M | 0.21M | 0.21M | 0.20M | 0.21M | 0.22M | 0.57M | -0.15M | 0.21M | -0.53M | 0.30M | 0.46M | 0.53M | 0.55M | 1.15M | 2.78M | 4.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.05M | 8.65M | 16.33M | 15.96M | 16.51M | 19.93M | 20.08M | 20.14M | 20.93M | 21.26M | 20.67M | 21.01M | 20.92M | 20.82M | 19.35M | 19.61M | 23.13M | 23.34M | 14.87M | 16.57M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.37M | 48.82M | 13.04M | 42.68M | -30.88M | -6.63M | -3.29M | -22.90M | -51.08M | 24.74M | -8.10M | 27.79M | -25.18M | 5.12M | -3.18M | 9.09M | -16.85M | 22.92M | 2.28M | 38.84M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.46M | 35.40M | 16.28M | -13.21M | -6.71M | 5.72M | -3.35M | -16.48M | -34.72M | 18.62M | 1.66M | 19.80M | 0.11M | 9.06M | -20.43M | -0.01M | -7.96M | -26.94M | -1.27M | 15.46M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | -46.96M | 1.26M | 46.81M | 8.52M | 7.37M | 2.04M | -22.54M | -12.87M | -19.72M | 17.02M | 19.66M | -20.52M | 0.62M | 2.08M | -1.32M | -1.08M | 44.49M | -47.83M | 8.03M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28M | -0.58M | 5.50M | -6.09M | -4.79M | 4.97M | -10.74M | 17.17M | -11.45M | 3.39M | -0.00M | 2.68M | -7.81M | -0.37M | -0.05M | -0.62M | 0.42M | -1.28M | 0.39M | 9.33M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.66M | 4.36M | 6.05M | 5.28M | -15.15M | 6.41M | 6.52M | 5.67M | 5.26M | 0.44M | -0.01M | -0.18M | 24.04M | 5.93M | 7.48M | 7.12M | -20.01M | 0.33M | 15.06M | -15.13M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.64M | 126.60M | 21.45M | 0.14M | 0.53M | | | 2.71M | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.30M | -130.97M | -27.50M | -5.42M | -8.12M | -6.41M | -6.52M | -12.38M | -9.76M | -7.28M | -7.00M | -12.72M | -16.85M | -5.93M | -7.48M | -7.12M | -6.94M | -7.62M | -7.77M | -7.79M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 2.99M | | 1.06M | 0.02M | | | 0.09M | 0.01M | | | | | | 1.56M | 0.07M | | 9.30M | 10.62M | 0.57M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.44M | 215.07M | 4.98M | -9.75M | -25.05M | -64.57M | -26.92M | -25.21M | -11.59M | -8.95M | -20.24M | -10.08M | 9.97M | 9.97M | 13.41M | -0.13M | 0.04M | -8.46M | 0.22M | -2.10M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.75M | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -2.21M | -2.02M | -1.32M | 3.62M | -2.97M | -0.87M | 1.03M | 1.18M | -1.58M | -0.63M | 1.96M | 2.77M | -0.56M | -0.17M | -0.64M | 0.17M | 1.33M | -1.76M | -3.15M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.54M | 52.89M | 12.21M | 19.22M | 11.72M | -37.32M | -6.63M | -3.35M | -4.30M | -16.49M | -0.42M | -9.18M | -15.86M | 2.12M | -2.96M | 2.55M | 4.77M | -5.95M | 5.15M | 1.14M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.52M | -33.36M | 30.70M | 30.43M | 56.43M | 30.22M | 21.16M | 27.54M | 10.60M | 0.88M | 27.47M | 11.85M | -35.79M | -7.28M | -16.20M | 3.32M | 31.52M | 8.46M | -0.60M | 29.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.55M | 55.10M | 14.23M | 20.54M | 8.10M | -34.35M | -5.76M | -4.38M | -5.48M | -14.91M | 0.21M | -11.14M | -18.63M | 2.68M | -2.79M | 3.19M | 4.60M | -7.28M | 6.91M | 4.29M |