|
Net Income (Quarter)
|
-48.35M | 13.51M | 18.36M | 29.48M | 12.44M | 7.96M | -0.74M | 5.71M | -2.23M | 0.02M | 3.21M | -16.94M | 42.01M | 0.05M | 97.61M | 94.24M |
|
Depreciation and Depletion (Quarter)
|
7.45M | 8.59M | | | 11.42M | 7.65M | 7.76M | 8.39M | 9.23M | 0.01M | 10.53M | 11.69M | 14.36M | 0.02M | 16.15M | 17.29M |
|
Share-based Compensation (Quarter)
|
1.63M | -0.28M | | | 0.53M | 2.98M | 1.84M | 1.37M | 2.53M | -483.00 | 3.78M | 8.14M | 9.50M | 0.02M | 7.60M | -0.81M |
|
Deferred Taxes (Quarter)
|
13.68M | | | | 12.32M | | 11.05M | 12.19M | 15.83M | 0.02M | 18.01M | 29.20M | 34.09M | 0.05M | 64.06M | 47.34M |
|
Gains from Investment Securities (Quarter)
|
-1.67M | | | | 1.16M | | 3.74M | 6.14M | 12.84M | -0.01M | 16.63M | 5.69M | -3.20M | 0.00M | 1.76M | 42.05M |
|
Change in Working Capital (Quarter)
|
-5.16M | 16.85M | | | 1.87M | 4.93M | 0.50M | 0.02M | 0.01M | 0.00M | -0.27M | -2.23M | 0.27M | 862.00 | -2.35M | -5.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | -8.35M | -11.43M | 18.91M | -11.76M | 30.81M | -16.02M | | | |
|
Change in Taxes (Quarter)
|
| | | -52.40M | | -52.40M | | | -4.71M | -0.03M | -5.12M | -42.24M | -13.23M | -0.02M | -26.17M | -113.09M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | -17.80M | | | | | | | | | |
|
Cash from Operations (Quarter)
|
8.27M | 63.63M | 12.90M | 5.70M | 55.13M | 75.40M | -0.79M | 12.39M | 31.12M | 0.10M | 46.76M | 81.72M | 105.72M | 0.14M | 158.81M | 86.10M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | -1.10M | | -0.95M | -1.02M | -0.92M | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | 9.15M | -12.15M | 164.34M | -1.44M | 33.28M | 65.08M | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
7.45M | 8.59M | | | 11.42M | 7.65M | 7.76M | 8.39M | 9.23M | 0.01M | 10.53M | 11.69M | 14.36M | 0.02M | 16.15M | 17.29M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | 13.06M | | | |
|
Net of Acquisitions & Divestments (Quarter)
|
| | | | | | | 5.25M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | -1.64M | |
|
Cash from Investing Activities (Quarter)
|
69.82M | -33.72M | | | -35.55M | -45.80M | -38.74M | -47.26M | -61.49M | -0.05M | -60.56M | -47.32M | -54.90M | -0.09M | -77.32M | -115.03M |
|
Other financing activities (Quarter)
|
| | 0.40M | 1.60M | 0.30M | 3.00M | | | 4.31M | 0.00M | 5.20M | 57.67M | 59.80M | 0.00M | 2.71M | 0.37M |
|
Cash from Financing Activities (Quarter)
|
-14.81M | -3.27M | | | -12.77M | -2.63M | -7.28M | 11.27M | -10.40M | 0.13M | 0.33M | 35.01M | 55.45M | -0.07M | -2.10M | -19.20M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | -75.12M | -73.69M | -72.73M | -83.17M | -98.95M | | | |
|
Exchange Rate Effect (Quarter)
|
-3.04M | -2.20M | | | 0.05M | 1.25M | -0.32M | -2.24M | -0.58M | -0.00M | 0.77M | 0.93M | 1.45M | -545.00 | 0.81M | 1.60M |
|
Change in Cash (Quarter)
|
-0.01M | -24.08M | -70.10M | -15.00M | 84.16M | -104.80M | -0.13M | | -41.35M | 0.17M | -12.70M | 70.33M | 107.72M | -0.03M | 80.21M | -46.53M |
|
Beginning Cash Balance (Quarter)
|
265.50M | | | | 214.34M | | 194.62M | 147.50M | 121.66M | 0.08M | 252.53M | 239.83M | 310.16M | 0.42M | 391.87M | 472.08M |
|
Free Cash Flow (Quarter)
|
8.27M | 63.63M | 12.90M | 5.70M | 55.13M | 75.40M | -0.79M | 12.39M | 31.12M | 0.10M | 46.76M | 81.72M | 105.72M | 0.14M | 158.81M | 86.10M |
|
Net Cash Flow (Quarter)
|
63.28M | 26.64M | 12.90M | 5.70M | 6.81M | 26.97M | -46.80M | -23.60M | -40.77M | 0.17M | -13.47M | 69.41M | 106.27M | -0.03M | 79.39M | -48.13M |