|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.53M | -200.89M | -13.40M | -9.18M | -5.32M | -7.55M | -5.57M | -18.36M | -13.27M | -46.69M | -3.86M | -1.57M | -3.12M | -1.50M | -5.24M | 117.19M | -0.25M | -3.12M | -1.11M | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.15M | 4.18M | 4.12M | 5.26M | 5.37M | 5.33M | 5.18M | 5.80M | 5.98M | 2.86M | 4.67M | 4.20M | 4.06M | 6.78M | 3.70M | 2.04M | 2.53M | 2.43M | 2.40M | 2.40M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | -0.64M | 0.06M | -0.54M | -0.49M | 0.56M | 0.25M | -0.47M | 0.03M | -1.79M | -0.55M | -0.47M | 0.64M | 0.01M | -0.03M | 1.10M | -0.30M | -0.12M | 0.24M | 0.27M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 0.05M | -0.11M | 0.13M | -0.95M | 0.29M | 1.94M | -0.04M | -0.52M | -5.18M | -0.02M | -0.00M | | 0.01M | -0.03M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.24M | 0.03M | 0.00M | -0.02M | 0.22M | | | | | | 63.81M | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.88M | 2.61M | 0.52M | -7.01M | 0.98M | 3.65M | 2.77M | -4.05M | -1.96M | 2.48M | -3.27M | -8.03M | 0.45M | -5.48M | -4.34M | -7.34M | 2.19M | 0.92M | 3.73M | 1.13M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.50M | 0.64M | 0.64M | 0.64M | 0.65M | 0.64M | 0.64M | 0.65M | 0.60M | 0.60M | 0.60M | 0.42M | 0.32M | 0.32M | 0.31M | 0.29M | 0.30M | 0.30M | 0.30M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.16M | 5.30M | 5.37M | 5.48M | 5.79M | 6.13M | 6.40M | 6.72M | 6.91M | 7.45M | 7.47M | 7.56M | 7.84M | 7.89M | 7.65M | 7.30M | 6.42M | 6.36M | 6.40M | 6.59M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84M | 3.00M | 7.71M | 1.76M | 1.70M | 3.02M | -1.24M | 2.49M | 0.33M | -3.08M | -1.11M | -1.32M | -0.28M | -0.54M | 2.31M | -0.64M | 0.42M | 0.10M | -1.32M | -0.35M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.23M | -1.64M | 2.14M | -6.42M | 1.11M | 1.60M | -3.28M | 3.52M | 1.76M | 0.87M | 0.26M | -0.89M | -2.39M | 2.95M | -0.78M | -1.81M | -0.13M | 4.63M | 4.06M | -2.83M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.23M | -0.33M | -0.02M | 1.06M | 0.38M | 0.18M | 0.27M | -1.52M | 3.55M | -2.19M | 1.17M | 0.21M | -1.83M | 2.60M | -0.39M | -2.79M | -1.33M | 3.17M | -2.22M | -0.59M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.11M | 0.11M | 0.21M | 8.85M | -8.58M | 0.52M | 0.71M | 0.12M | 26.39M | -26.77M | 0.54M | -0.08M | -0.44M | 17.23M | 0.56M | 6.96M | 3.45M | -10.75M | 9.98M | 9.10M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.50M | | | 4.45M | | | | | | | | | 0.02M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | 3.00M | 36.00M | 48.76M | 23.07M | 24.02M | 7.85M | 44.64M | 30.00M | 47.50M | 25.25M | 54.98M | 159.75M | 9.14M | 10.00M | 26.00M | 18.59M | 5.00M | 29.00M | 4.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.01M | -195.97M | 3.05M | -63.99M | -5.87M | 7.12M | -1.38M | 33.68M | 18.51M | -14.76M | 6.45M | 13.32M | 153.57M | 3.48M | 5.92M | 230.04M | 14.31M | 0.06M | 18.72M | -5.81M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.28M | 1.00M | 0.45M | 0.09M | 1.21M | 0.18M | -0.00M | 0.62M | 0.01M | 0.02M | 2.14M | 0.00M | 2.95M | 1.02M | -0.00M | 0.23M | 0.80M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.49M | 288.57M | -8.05M | -25.36M | -0.46M | -5.31M | 0.07M | 1.15M | -24.89M | -0.13M | 0.51M | -8.76M | -155.29M | 2.01M | -0.19M | -15.86M | -2.87M | -2.15M | 0.09M | 0.65M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.04M | 0.20M | -0.18M | -1.05M | -0.97M | 0.40M | 0.48M | -2.00M | 0.50M | -0.72M | -0.38M | 0.26M | -0.52M | 0.61M | 0.68M | -10.78M | -1.23M | -4.14M | -0.12M | 0.38M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.68M | 95.42M | -4.65M | -97.41M | -6.31M | 5.87M | 1.94M | 28.78M | -7.84M | -13.13M | 3.32M | -3.21M | -1.79M | 0.62M | 2.07M | 196.06M | 12.39M | -5.32M | 22.42M | -3.65M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.99M | 2.50M | 0.31M | -15.86M | 9.56M | 3.13M | 2.07M | -4.17M | -28.35M | 29.25M | -3.81M | -7.95M | 0.88M | -22.71M | -4.90M | -14.31M | -1.26M | 11.67M | -6.25M | -7.97M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.64M | 95.22M | -4.47M | -96.36M | -5.34M | 5.47M | 1.46M | 30.77M | -8.34M | -12.40M | 3.69M | -3.47M | -1.27M | 0.01M | 1.39M | 206.83M | 13.63M | -1.18M | 22.54M | -4.03M |