|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.45M | 11.55M | 23.43M | 77.57M | 61.98M | 52.89M | 34.79M | 36.31M | 29.44M | 21.34M | 12.81M | 9.04M | 2.69M | -16.05M | 2.56M | -3.75M | -0.49M | -6.66M | -4.77M | -82.93M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | 2.14M | 1.77M | 1.64M | 1.60M | 2.11M | 1.49M | 2.19M | 1.77M | 2.21M | 1.43M | 1.17M | 1.20M | 2.26M | 0.87M | 1.70M | 1.32M | 0.87M | 0.77M | 4.19M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 2.66M | -0.13M | -12.72M | 2.43M | 1.05M | -0.68M | 2.31M | -0.60M | 0.11M | 1.12M | 0.67M | -0.81M | -3.23M | 1.09M | 1.00M | -0.68M | 0.62M | -1.24M | 11.37M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 2.02M | -3.06M | -0.99M | -0.45M | 0.75M | -0.36M | 5.33M | 4.51M | 0.37M | 0.01M | -6.14M | -0.20M | -0.20M | -0.21M | 0.51M | | 1.76M | -2.37M | 2.38M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 1.90M | | -0.34M | 2.37M | 3.19M | 1.10M | 2.95M | 4.91M | 3.13M | 2.35M | 4.17M | 1.29M | 18.86M | 1.51M | -0.23M | 0.04M | 0.03M | -0.86M | 0.35M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.93M | 15.51M | -2.83M | -73.36M | -29.04M | 18.14M | 140.63M | 4.32M | 46.87M | 119.25M | 70.31M | 12.07M | 6.01M | 82.40M | 7.47M | 24.23M | 5.68M | 4.22M | 20.11M | 18.24M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25M | 2.20M | 2.68M | 2.72M | 2.72M | 3.48M | 3.21M | 3.16M | 4.90M | 4.43M | 4.54M | 4.47M | 4.64M | 4.72M | 4.50M | 4.34M | 4.77M | 4.10M | 4.09M | 3.83M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.58M | -0.31M | 46.61M | 195.53M | 186.70M | 28.53M | -88.23M | 26.23M | -7.89M | -138.56M | -70.78M | -34.20M | -13.72M | -96.21M | 4.08M | -22.47M | -3.58M | -18.29M | -22.45M | -12.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.51M | -4.49M | -22.18M | 83.45M | 62.98M | -64.80M | 88.98M | -4.22M | 0.37M | -0.57M | 0.07M | -0.06M | -15.49M | -17.77M | 31.42M | 0.95M | 1.99M | -23.84M | -3.45M | -9.27M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | -0.14M | 0.28M | 6.73M | 22.05M | -31.07M | -4.20M | -7.69M | 9.90M | -1.56M | -0.41M | -0.97M | 1.29M | -2.33M | 0.09M | -1.33M | 4.55M | 0.66M | 1.73M | 0.23M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.57M | 0.63M | -4.66M | 7.96M | -1.27M | 1.70M | -4.24M | -1.15M | 0.47M | -3.84M | -0.19M | 3.29M | -0.79M | 1.86M | -3.30M | -0.56M | -0.56M | -0.58M | -0.28M | 3.75M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19M | 1.82M | 1.89M | 2.28M | 2.10M | 1.75M | 2.92M | 2.02M | 3.68M | 4.00M | 3.42M | 2.88M | 2.21M | 2.85M | 1.12M | 2.53M | 1.89M | 1.97M | 2.19M | 2.12M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | | | | 35.18M | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.19M | -26.29M | -1.89M | -4.69M | -2.10M | -1.75M | -2.92M | -37.11M | -3.50M | -4.00M | -3.41M | -2.88M | -2.21M | -2.85M | -1.12M | -2.53M | -1.89M | -1.97M | -2.19M | -2.12M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | -0.22M | 6.34M | 3.09M | 0.07M | -3.69M | 3.77M | -0.01M | -0.50M | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 15.43M | -12.57M | 78.22M | 31.31M | -17.32M | -107.66M | 6.08M | -46.68M | -114.87M | -53.27M | -6.42M | -15.65M | -15.19M | -11.93M | -4.08M | -4.72M | -1.76M | -0.01M | -6.52M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.01M | 0.00M | 0.02M | -0.00M | 0.00M | -0.01M | | -0.00M | 0.00M | -0.00M | 0.01M | | | | -0.01M | -0.01M | 0.00M | 0.02M | 0.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.89M | 4.64M | -17.29M | 0.19M | 0.17M | -0.93M | 30.04M | -26.72M | -3.31M | 0.38M | 13.63M | 2.79M | -11.85M | 64.36M | -5.58M | 17.61M | -0.94M | 0.50M | 17.94M | 9.61M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.11M | 13.69M | -4.72M | -75.64M | -31.13M | 16.39M | 137.71M | 2.30M | 43.19M | 115.25M | 66.89M | 9.20M | 3.80M | 79.55M | 6.35M | 21.70M | 3.79M | 2.25M | 17.92M | 16.12M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.89M | 4.65M | -17.29M | 0.17M | 0.17M | -0.93M | 30.05M | -26.72M | -3.31M | 0.38M | 13.63M | 2.78M | -11.85M | 64.36M | -5.58M | 17.63M | -0.93M | 0.49M | 17.92M | 9.60M |