|
Net Income (Quarter)
|
16.78M | 4.25M | -8.80M | 12.88M | 38.74M | -58.87M | -22.80M | 24.07M | 22.67M | 7.32M | -3.83M | 11.81M | 6.63M | -2.74M | -4.07M | 12.17M | 8.33M | -1.19M | -2.99M | 5.97M | 1.57M | -6.43M | -8.10M |
|
Depreciation and Depletion (Quarter)
|
8.30M | 8.50M | 7.90M | 8.60M | 8.60M | 8.50M | 9.60M | 9.30M | 8.80M | 8.90M | 9.10M | 9.20M | 9.10M | 8.80M | 9.40M | 9.30M | 8.90M | 8.50M | 9.00M | 9.40M | 9.40M | 7.90M | 7.90M |
|
Share-based Compensation (Quarter)
|
| 7.12M | 33.37M | 39.78M | 115.01M | 2.45M | 2.52M | 2.48M | 2.17M | 2.91M | 2.41M | 2.49M | 1.91M | 1.58M | 2.06M | 1.66M | 2.19M | 0.69M | 3.10M | 1.47M | 1.37M | 1.13M | 1.24M |
|
Deferred Taxes (Quarter)
|
| -0.00M | -2.81M | | | -0.01M | -0.27M | | | | 1.86M | | | | | | | | -7.94M | | | 0.00M | -5.19M |
|
Gains from Investment Securities (Quarter)
|
| -0.45M | | | | 1.69M | 0.39M | 0.18M | 0.24M | 0.14M | 0.11M | 0.12M | 0.06M | 0.06M | 0.06M | 0.30M | 0.18M | 0.19M | 0.10M | 0.33M | 0.12M | 0.06M | 0.01M |
|
Asset Writedowns and Impairment (Quarter)
|
| | 6.10M | 0.29M | 4.95M | | -4.54M | 0.29M | 1.07M | 0.39M | 0.55M | 0.73M | 0.79M | 2.24M | 0.81M | 0.69M | 0.31M | 0.53M | 0.26M | 0.59M | 0.84M | 0.98M | 0.64M |
|
Cash from Operations (Quarter)
|
| 59.00M | 31.38M | 73.83M | 32.64M | 18.77M | -4.03M | 9.17M | 35.12M | 9.62M | -0.60M | 11.22M | 20.47M | 2.04M | 9.04M | 27.62M | 40.82M | -3.08M | 12.02M | -18.02M | 15.74M | -4.85M | -5.89M |
|
Amortizatization of Intangibles (Quarter)
|
| 10.04M | 10.28M | 10.23M | 10.32M | 10.46M | 10.64M | 10.23M | 10.44M | 10.54M | 10.63M | 9.98M | 10.14M | 10.38M | 10.87M | 10.17M | 10.07M | 10.19M | 10.14M | 8.95M | 8.64M | 7.83M | 7.95M |
|
Depreciation & Amortization (CF) (Quarter)
|
8.30M | 8.86M | 8.31M | 8.97M | 8.96M | 8.86M | 9.96M | 9.64M | 9.25M | 9.23M | 9.47M | 9.62M | 9.46M | 9.16M | 9.76M | 9.64M | 9.30M | 8.90M | 9.40M | 9.77M | 9.81M | 8.23M | 8.29M |
|
Change in Inventory (Quarter)
|
| -2.98M | -18.01M | 6.18M | -1.55M | 48.72M | 12.36M | 8.54M | 3.05M | 19.76M | -19.31M | -4.40M | -16.34M | 15.77M | -28.21M | 3.43M | -15.96M | 10.47M | 9.67M | 1.41M | -18.47M | -0.30M | 8.33M |
|
Change in Account Payables (Quarter)
|
| | -26.73M | 15.27M | | | 5.29M | 5.30M | | | -32.69M | -2.96M | | | -33.26M | 12.91M | | | 4.03M | -0.50M | | | 5.27M |
|
Change in Accured Expenses (Quarter)
|
| 0.17M | 18.81M | 4.61M | -3.62M | -0.50M | 27.60M | -36.03M | 34.99M | -1.67M | -26.96M | -16.67M | 17.27M | -0.10M | -2.23M | -0.21M | 10.72M | -12.25M | 0.18M | -18.35M | 1.33M | 17.04M | 0.11M |
|
Change in Taxes (Quarter)
|
| -4.09M | 7.38M | 3.06M | -12.40M | 36.15M | -36.15M | -5.64M | 6.92M | -6.46M | 5.19M | -0.23M | 2.23M | 0.56M | 0.11M | -0.97M | -0.98M | 6.00M | -6.73M | -2.42M | 9.32M | 3.99M | -10.77M |
|
Other Working Capital Changes (Quarter)
|
| -14.15M | 13.61M | 0.85M | -0.34M | -37.46M | 38.89M | -0.36M | 3.22M | -34.09M | 30.02M | -0.74M | 4.65M | -35.47M | 33.74M | -15.84M | 15.97M | -33.66M | 34.39M | -2.81M | 4.06M | -1.59M | -38.18M |
|
Capital Expenditures (Quarter)
|
| 1.34M | 2.06M | 1.32M | -0.38M | 10.40M | -8.00M | 6.76M | 4.68M | -8.09M | 20.01M | 5.66M | 3.93M | -6.23M | 22.64M | 1.93M | 8.25M | 2.44M | -11.25M | 2.55M | -0.41M | 1.28M | -2.16M |
|
Cash from Investing Activities (Quarter)
|
| -1.34M | -2.06M | -2.79M | -3.10M | -5.45M | -6.21M | -6.76M | -4.68M | -5.64M | -6.28M | -5.66M | -3.93M | -5.63M | -10.77M | -7.01M | -3.17M | -2.44M | -1.77M | -2.55M | -1.12M | -1.75M | -3.43M |
|
Other financing activities (Quarter)
|
| | 0.53M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| -38.77M | -3.25M | -3.25M | -169.70M | -1.46M | -23.39M | -6.60M | -32.22M | -8.17M | 1.88M | -0.80M | -16.32M | 0.78M | -2.18M | -11.86M | -4.12M | -4.38M | -4.13M | -4.67M | -16.80M | 2.45M | 11.85M |
|
Exchange Rate Effect (Quarter)
|
| 0.02M | -0.08M | 0.03M | -0.11M | -0.52M | 0.81M | -0.02M | 0.01M | -0.23M | 0.06M | -0.07M | 0.06M | -0.13M | 0.09M | -0.03M | -0.05M | -0.08M | -1.54M | 0.41M | 0.03M | -0.17M | 0.30M |
|
Change in Cash (Quarter)
|
| 18.91M | 25.99M | 67.83M | -140.28M | 11.35M | -32.82M | -4.21M | -1.77M | -4.43M | -4.94M | 4.69M | 0.28M | -2.95M | -3.83M | 8.73M | 33.48M | -9.99M | 4.57M | -24.83M | -2.15M | -4.33M | 2.83M |
|
Free Cash Flow (Quarter)
|
| 57.66M | 29.32M | 72.51M | 33.02M | 8.38M | 3.97M | 2.41M | 30.44M | 17.70M | -20.61M | 5.56M | 16.54M | 8.27M | -13.60M | 25.70M | 32.57M | -5.52M | 23.27M | -20.56M | 16.15M | -6.13M | -3.73M |
|
Net Cash Flow (Quarter)
|
| 18.88M | 26.07M | 67.80M | -140.16M | 11.86M | -33.64M | -4.19M | -1.79M | -4.20M | -5.00M | 4.76M | 0.22M | -2.82M | -3.92M | 8.76M | 33.53M | -9.90M | 6.12M | -25.24M | -2.17M | -4.16M | 2.53M |