|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.23M | -18.15M | 11.45M | 11.28M | 23.90M | -0.88M | 12.49M | 17.48M | 27.97M | -0.09M | 16.86M | 21.87M | 18.98M | -7.78M | 6.22M | 10.22M | 1.08M | 6.56M | 13.13M | 18.45M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42M | -4.32M | 3.06M | -2.06M | 9.48M | 5.62M | 3.44M | 4.21M | 5.71M | 18.50M | 5.75M | 7.39M | 6.23M | -14.64M | 7.81M | 11.77M | 7.78M | 30.82M | 0.35M | 11.80M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.44M | 0.82M | 2.18M | 1.18M | -6.42M | -11.22M | 0.28M | -4.03M | -0.19M | -8.51M | -7.25M | -0.01M | -0.34M | 3.35M | -0.36M | -1.60M | -2.96M | 0.64M | 1.91M | 0.83M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.33M | | | 0.90M | -0.90M | | | | | 6.79M | 0.30M | 1.30M | -3.78M | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.24M | -12.19M | 24.04M | 9.02M | -35.87M | 84.94M | 7.72M | 25.80M | 15.40M | 19.30M | 5.98M | 23.19M | 33.98M | -10.95M | 16.63M | 90.90M | 9.96M | -2.89M | 68.06M | 32.75M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.18M | 0.24M | 0.24M | 0.23M | 0.24M | 0.24M | 0.24M | 0.24M | 0.35M | 0.46M | 0.46M | 0.46M | 0.45M | 0.69M | 1.05M | 1.15M | 1.16M | 1.13M | 1.15M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.67M | 4.41M | 4.37M | 4.35M | 4.75M | 4.06M | 4.29M | 4.25M | 4.30M | 4.90M | 5.10M | 7.44M | 7.26M | 8.13M | 6.85M | 6.90M | 15.60M | 16.40M | 15.48M | 15.55M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | -9.17M | 44.67M | 11.53M | 2.12M | -20.13M | 26.37M | -9.08M | 28.96M | -25.69M | 26.13M | 11.88M | -0.09M | -2.16M | 10.37M | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27M | 1.71M | -4.23M | -0.23M | 0.43M | 1.56M | 0.91M | -0.37M | -2.35M | 1.48M | 0.06M | -0.47M | -1.28M | 2.18M | -3.38M | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.62M | -11.14M | 3.73M | 10.45M | -13.42M | -0.77M | -4.52M | 1.65M | 1.75M | 0.95M | 0.91M | 24.76M | 0.20M | -25.35M | 0.01M | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | -13.71M | 4.67M | -18.68M | 3.62M | 17.31M | 6.33M | 9.06M | 9.76M | -39.63M | 14.54M | -27.60M | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.57M | -2.02M | 0.23M | 2.47M | -0.44M | 0.02M | -0.00M | 0.16M | -3.04M | -0.09M | 1.35M | 1.73M | 5.88M | 0.31M | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.06M | 2.80M | 17.49M | 1.36M | 3.21M | 0.89M | 6.03M | 11.34M | 4.11M | 7.06M | 0.37M | 2.84M | 2.29M | 2.53M | 3.07M | 1.42M | 2.55M | 3.06M | 4.00M | 3.88M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.46M | 0.01M | 1.00M | -0.14M | 4.76M | 10.74M | | -0.35M | 5.02M | 1.84M | 50.65M | 63.94M | 0.91M | 30.77M | | | 548.55M | 0.05M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.38M | -6.38M | 0.20M | 0.20M | | | | | | | | | | | 0.10M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.51M | | 6.48M | -0.04M | 25.23M | | | | 0.49M | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.74M | 39.08M | -19.73M | 7.50M | -8.09M | 13.20M | -14.04M | -5.19M | -34.88M | -11.43M | -71.04M | -79.92M | -8.11M | -33.32M | -2.39M | -1.08M | -534.47M | -1.06M | -2.84M | -6.23M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | 2.46M | 1.57M | -1.53M | 2.75M | -2.78M | | | | 0.77M | 0.15M | -0.39M | -0.39M | 1.09M | -1.19M | -3.73M | 4.01M | 3.22M | 0.19M | -5.03M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.02M | 1.44M | 0.53M | -20.24M | -6.25M | 5.87M | -7.10M | -0.96M | -0.51M | 11.99M | 106.35M | 47.25M | -3.19M | -15.27M | -44.17M | -8.64M | 648.49M | -26.34M | -15.96M | -104.07M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.00M | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | -29.62M | 1.18M | 1.50M | | -7.63M | | 0.10M | 1.40M | 59.81M | 0.03M | 1.80M | 0.20M | 1.92M | 5.46M | 0.78M | 0.10M | 1.56M | 0.10M | 0.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.48M | 28.33M | 4.84M | -3.72M | -50.21M | 104.01M | -13.41M | 19.65M | -19.98M | 19.87M | 41.29M | -9.48M | 22.68M | -59.54M | -29.94M | 81.19M | 123.98M | -30.28M | 49.25M | -77.55M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.18M | -14.99M | 6.55M | 7.67M | -39.08M | 84.05M | 1.69M | 14.46M | 11.30M | 12.24M | 5.61M | 20.35M | 31.69M | -13.48M | 13.56M | 89.48M | 7.40M | -5.95M | 64.06M | 28.87M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.48M | 28.33M | 4.84M | -3.72M | -50.21M | 104.01M | -13.41M | 19.65M | -19.98M | 19.87M | 41.29M | -9.48M | 22.68M | -59.54M | -29.94M | 81.19M | 123.98M | -30.28M | 49.25M | -77.55M |