|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.20M | -43.03M | 89.05M | -42.62M | -37.10M | -36.79M | -34.78M | -43.53M | -51.38M | -42.65M | 128.41M | -48.49M | -40.68M | -39.62M | -19.80M | -51.91M | -41.14M | -28.58M | -22.32M | -33.91M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 5.30M | 6.50M | 7.10M | 7.50M | 8.00M | 8.40M | 8.60M | 9.80M | 10.70M | 11.90M | 13.70M | 15.70M | 16.50M | 16.10M | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.50M | 10.75M | 9.73M | 10.18M | 9.20M | 11.08M | 10.09M | 16.46M | 24.19M | 20.07M | 20.52M | 17.32M | 16.96M | 17.46M | 21.53M | 22.32M | 15.62M | 16.38M | 19.40M | 23.66M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 2.58M | 2.82M | 1.23M | 1.31M | 3.10M | 3.32M | 1.97M | 4.89M | 5.71M | 6.72M | 3.15M | 3.47M | 1.11M | 4.62M | 3.52M | 3.92M | 4.37M | 5.11M | 4.32M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.38M | 6.74M | | | 0.04M | 3.27M | | | | | | | | 2.16M | | | | -2.23M | 0.58M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22M | 2.52M | 4.30M | 1.71M | 2.39M | 2.92M | 2.77M | 2.10M | 4.64M | 2.45M | 4.41M | 2.98M | 3.88M | 4.11M | 4.45M | 3.57M | 4.37M | 3.38M | 2.18M | 3.62M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.62M | | | | 26.78M | | | | 2.44M | | | | 13.30M | | | | 33.14M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.51M | -23.47M | -14.74M | -24.70M | -27.34M | -14.69M | -8.40M | -18.32M | -17.87M | -17.29M | -25.00M | -38.44M | -11.39M | -5.34M | 10.52M | -5.04M | 15.55M | 14.04M | 20.68M | 1.29M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 0.78M | 0.69M | 0.56M | 0.56M | 0.80M | 0.83M | 0.83M | 0.86M | 0.91M | 0.94M | 1.03M | 1.19M | 1.27M | 1.40M | 1.27M | 1.19M | 1.22M | 1.38M | 1.32M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 0.30M | 0.28M | 0.49M | 0.50M | 0.50M | 0.57M | 0.70M | 0.10M | 0.50M | 1.05M | 1.06M | 0.50M | 0.10M | 1.18M | 2.42M | 0.10M | 0.20M | 6.89M | 6.77M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.54M | 7.59M | 8.77M | 9.31M | 9.69M | 10.81M | 11.35M | 11.69M | 13.68M | 14.74M | 16.02M | 17.89M | 19.88M | 20.65M | 20.01M | 19.91M | 19.33M | 19.16M | 19.10M | 19.14M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.63M | 0.16M | 8.72M | -1.67M | 3.93M | 7.88M | 8.70M | 2.48M | -2.58M | 5.04M | 7.86M | 17.06M | -1.76M | -5.81M | 5.11M | 10.28M | 5.97M | 2.26M | 3.37M | 10.24M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72M | 8.62M | 3.93M | 9.15M | 7.46M | 3.52M | 0.57M | 8.54M | 13.51M | 14.04M | 9.47M | 19.51M | 23.34M | 14.19M | -2.38M | -1.24M | 2.16M | 0.59M | 4.80M | 20.57M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64M | -4.09M | 1.05M | 7.64M | 0.01M | -0.21M | 2.36M | 5.82M | 4.50M | -0.03M | -3.30M | 6.78M | 15.38M | -6.15M | -6.34M | -11.92M | 10.27M | -14.69M | 5.18M | 0.20M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.02M | 0.32M | 7.76M | -1.54M | -2.10M | 7.79M | 9.36M | -0.70M | 5.07M | 3.62M | 9.02M | -2.55M | -8.12M | 2.47M | 6.42M | 13.94M | -9.26M | 14.64M | -3.49M | 11.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.81M | 2.38M | 1.86M | 1.85M | -2.04M | -0.51M | 1.88M | -0.83M | -2.58M | 5.12M | -1.18M | 0.20M | -2.21M | 2.69M | -3.93M | -0.11M | -0.45M | -1.14M | 0.18M | 1.13M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.83M | -31.57M | 64.08M | 13.26M | -10.95M | 33.68M | -33.86M | 1.85M | 33.57M | -28.26M | 3.25M | 31.31M | 34.10M | -65.41M | 8.67M | 0.28M | 0.42M | 28.80M | -21.67M | 12.09M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 1.33M | 5.98M | 1.37M | 0.54M | 1.42M | 2.01M | 2.50M | 2.31M | 1.79M | 4.04M | 1.77M | 1.68M | 1.85M | 1.66M | 2.00M | 2.22M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -98.85M | -12.92M | -20.00M | -13.41M | -14.41M | -15.63M | -14.84M | -16.82M | -75.56M | -21.38M | -28.21M | -33.62M | -35.89M | -19.88M | -3.75M | -11.61M | -12.17M | -13.89M | -15.73M | -19.89M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.96M | -0.22M | -0.84M | 2.03M | -0.38M | -0.92M | -0.68M | 4.92M | -4.86M | 0.33M | -0.83M | 0.51M | 0.14M | 0.34M | 0.37M | -2.19M | -0.63M | 0.64M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.01M | 183.68M | -0.49M | 2.70M | -1.93M | 29.44M | 1.01M | 67.11M | 77.91M | 60.33M | 151.57M | -4.37M | 3.24M | 6.69M | 50.64M | 30.76M | 0.37M | -1.31M | 0.21M | -1.77M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.81M | -0.01M | -1.40M | -0.02M | -0.67M | -0.48M | 0.81M | 0.03M | -0.16M | -0.15M | 0.09M | -0.46M | -0.21M | -0.33M | 0.45M | 0.30M | 0.08M | -0.16M | -0.09M | -0.52M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -114.56M | 147.29M | -36.62M | -35.44M | -44.34M | -1.36M | -21.42M | 32.00M | -15.68M | 21.51M | 98.44M | -76.89M | -44.26M | -18.85M | 57.86M | 14.40M | 3.82M | -1.32M | 5.07M | -20.89M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.33M | 8.10M | -78.83M | -37.96M | -16.38M | -48.37M | 25.45M | -20.18M | -51.44M | 10.98M | -28.25M | -69.75M | -45.49M | 60.07M | 1.85M | -5.32M | 15.13M | -14.76M | 42.35M | -10.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -117.37M | 147.30M | -35.23M | -35.41M | -43.67M | -0.87M | -22.23M | 31.97M | -15.52M | 21.66M | 98.35M | -76.43M | -44.05M | -18.53M | 57.42M | 14.11M | 3.74M | -1.16M | 5.15M | -20.38M |