|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.36M | -8.22M | -2.29M | 15.60M | 16.68M | -8.38M | -4.55M | 16.60M | -3.14M | -22.61M | -21.48M | 15.48M | -13.79M | 39.84M | -21.77M | 10.67M | -6.84M | 4.72M | -36.96M | 18.03M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.81M | 3.04M | 38.85M | 2.25M | 3.30M | 3.39M | 2.34M | 2.21M | 3.01M | 1.63M | 2.39M | 1.13M | 1.14M | 0.43M | -0.08M | -0.05M | -0.05M | 0.07M | -0.43M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.00M | | | | | 0.05M | 0.04M | 0.09M | -0.01M | 1.22M | 0.01M | 0.00M | | -0.10M | -0.01M | -0.03M | -0.01M | 1.11M | 0.38M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | 0.43M | 1.75M | 0.27M | 0.02M | 0.01M | 0.73M | 0.19M | 0.25M | 2.59M | -0.59M | 0.72M | 0.08M | 5.29M | 0.02M | -0.01M | 0.00M | 0.37M | 0.19M | 0.06M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.54M | 23.64M | 8.80M | 28.79M | 51.04M | 24.15M | 5.50M | 42.31M | 19.65M | 11.04M | 11.71M | 36.04M | 24.12M | 0.01M | 6.65M | 15.15M | 23.05M | -5.76M | 8.34M | 21.95M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.24M | 18.28M | 18.88M | 18.44M | 19.57M | 19.60M | 20.51M | 22.52M | 22.57M | 22.70M | 25.48M | 25.42M | 24.69M | 25.08M | 23.54M | 23.39M | 23.36M | 23.16M | 22.66M | 22.58M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.07M | -1.30M | 0.31M | 1.70M | -0.58M | 6.01M | 1.11M | -7.31M | -0.15M | -5.33M | 2.43M | 1.64M | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.52M | 4.49M | -28.92M | 7.05M | -6.15M | 7.12M | -6.36M | 0.43M | 0.24M | 0.35M | 0.50M | 0.56M | 1.15M | 0.43M | 6.31M | -6.52M | -7.39M | 20.07M | -0.63M | 0.31M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.81M | -2.02M | 1.10M | 4.66M | -3.20M | 4.28M | -5.24M | 3.45M | 9.99M | -2.73M | -4.96M | 2.33M | -5.25M | 1.94M | -2.08M | 8.00M | -6.75M | -0.68M | -2.73M | 3.62M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 12.85M | 1.77M | 4.05M | 1.31M | 31.16M | 267.80M | 6.05M | 14.96M | -5.06M | 61.16M | 23.33M | -10.36M | -0.43M | 58.06M | 15.30M | 17.71M | 21.54M | 23.35M | 4.52M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | 1.82M | | | 0.04M | | | 0.07M | 0.25M | -0.33M | 0.36M | 0.50M | 0.04M | -0.53M | 0.94M | 1.10M | 2.01M | 0.37M | 1.28M | 0.14M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.51M | 8.10M | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.96M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.79M | -13.39M | -18.01M | -97.75M | -9.09M | -16.78M | -278.60M | -18.73M | -17.38M | -19.47M | -21.49M | -22.83M | -15.85M | 91.35M | -17.16M | -14.20M | 2.54M | 118.16M | 103.13M | -11.88M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | | 0.27M | | 0.16M | | | 1.60M | 2.41M | 0.04M | 3.67M | 1.63M | 1.64M | 1.11M | 0.52M | 0.24M | 0.06M | | | 0.02M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.33M | 14.93M | 32.31M | 31.92M | 30.86M | 106.29M | 175.99M | 5.27M | -155.36M | 23.80M | -30.55M | 39.71M | -46.63M | -55.28M | -21.57M | -49.76M | -26.14M | -84.13M | -108.60M | -28.16M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.50M | 34.34M | 2.44M | -0.04M | 0.04M | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21M | | 0.01M | 0.00M | -7.32M | 2.02M | 0.01M | 0.01M | -26.01M | 13.12M | 0.02M | 3.33M | -39.04M | 12.21M | 0.02M | 3.41M | 11.42M | 11.13M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.08M | 25.18M | 23.10M | -37.04M | 72.81M | 113.66M | -97.11M | 28.86M | -153.09M | 15.37M | -40.33M | 52.92M | -38.36M | 36.08M | -32.08M | -48.82M | -0.55M | 28.27M | 2.87M | -18.09M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.54M | 10.79M | 7.04M | 24.74M | 49.73M | -7.02M | -262.30M | 36.27M | 4.68M | 16.09M | -49.45M | 12.71M | 34.48M | 0.44M | -51.41M | -0.16M | 5.34M | -27.30M | -15.01M | 17.43M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.08M | 25.18M | 23.10M | -37.04M | 72.81M | 113.66M | -97.11M | 28.86M | -153.09M | 15.37M | -40.33M | 52.92M | -38.36M | 36.08M | -32.08M | -48.82M | -0.55M | 28.27M | 2.87M | -18.09M |