|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.03M | -43.91M | -42.32M | -43.57M | -45.58M | -26.04M | -11.64M | -26.03M | -9.42M | -15.33M | -7.45M | -21.22M | -23.59M | -10.29M | -14.54M | 3.02M | -5.35M | -4.32M | 0.77M | 5.09M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.77M | 2.92M | 2.85M | 2.72M | 2.89M | 2.79M | 2.83M | 2.43M | 2.41M | 2.13M | 1.96M | 2.04M | 2.17M | 1.91M | 1.85M | 1.87M | 1.76M | 1.69M | 1.70M | 1.69M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.70M | 36.59M | 35.84M | 33.74M | 27.17M | 27.81M | 24.62M | 21.08M | 16.02M | 18.20M | 14.52M | 14.12M | 15.07M | 12.80M | 9.38M | 9.53M | 8.23M | 6.35M | 5.36M | 4.15M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.10M | -0.10M | | 0.00M | | -1.29M | 0.77M | 0.10M | 0.25M | -2.78M | 1.30M | -0.94M | -1.75M | -0.26M | 0.81M | -1.03M | -0.21M | -0.04M | -0.36M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.95M | 0.38M | -0.38M | 0.75M | -0.75M | 0.69M | 1.09M | 3.70M | -1.00M | 0.49M | 0.50M | 11.00M | 9.34M | 0.33M | 0.94M | 0.16M | 0.42M | 0.29M | 0.09M | -0.63M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 4.03M | 5.10M | 9.02M | 16.53M | 5.84M | 13.84M | 15.48M | 13.62M | 26.47M | 17.46M | 22.40M | 12.65M | 18.15M | 12.32M | 27.22M | 5.87M | 11.87M | 8.84M | 20.69M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.91M | 1.28M | 13.43M | 7.25M | 6.89M | 5.48M | 6.02M | 4.46M | 5.12M | 5.10M | 5.10M | 5.10M | 5.10M | 5.10M | 5.10M | 5.10M | 3.81M | 3.50M | 3.50M | 1.60M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.14M | 8.24M | 4.46M | 4.92M | 9.10M | 0.83M | 0.63M | 1.14M | -24.28M | 10.02M | 0.77M | 1.16M | -25.68M | 9.84M | 9.86M | 9.28M | -26.52M | 8.96M | 8.45M | 7.89M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.77M | 2.92M | 2.85M | 2.72M | 2.89M | 2.79M | 2.83M | 2.43M | 2.41M | 2.13M | 1.96M | 2.04M | 2.17M | 1.91M | 1.85M | 1.87M | 1.76M | 1.69M | 1.70M | 1.69M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | -0.92M | 2.02M | -2.65M | -5.31M | 0.10M | 4.48M | -4.34M | 8.21M | 3.40M | -3.70M | 2.49M | -2.94M | 0.73M | 4.58M | -10.46M | -2.70M | 9.50M | 6.89M | -12.91M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.70M | -5.06M | -4.80M | -3.35M | 4.47M | -13.79M | -0.95M | -8.12M | -1.54M | -2.08M | -0.85M | -1.54M | 0.29M | -1.41M | -7.47M | -10.29M | -5.63M | 3.35M | -9.40M | -7.14M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.45M | 2.55M | -1.37M | -1.66M | 4.20M | 0.69M | -0.88M | -0.81M | 0.84M | 5.50M | -7.57M | 1.50M | 1.25M | 0.58M | -4.21M | 4.48M | -4.35M | -0.37M | 5.53M | -6.90M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.96M | 0.88M | 10.73M | -8.70M | 17.45M | 0.97M | 0.87M | 4.92M | -3.78M | 3.49M | -1.93M | 9.36M | 3.38M | 0.38M | 1.21M | 0.46M | -1.91M | 0.38M | 6.76M | 2.57M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.94M | | | | 125.41M | 1.25M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 14.70M | 16.27M | 10.75M | 18.31M | 1.94M | 34.70M | 8.10M | 21.46M | 13.56M | 14.35M | 3.75M | -31.66M | 1.05M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.18M | -11.15M | -17.61M | -1.37M | -129.86M | -5.84M | 15.69M | -9.41M | 5.62M | 6.79M | 5.94M | -0.50M | -3.69M | -3.13M | -4.07M | -3.03M | -6.19M | -4.42M | -4.24M | -4.15M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | -0.35M | 2.22M | -5.80M | -0.49M | -0.48M | -0.18M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.28M | 3.44M | 6.76M | 89.77M | 5.47M | 0.07M | -16.26M | -20.08M | -1.51M | -25.00M | 2.37M | | -60.78M | -0.35M | -24.78M | -33.96M | -16.01M | -17.34M | -9.32M | -5.18M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | 0.44M | -0.55M | -0.06M | -0.41M | -6.68M | -5.52M | 6.46M | 0.71M | 2.22M | -3.97M | 2.43M | -0.80M | -0.16M | 3.18M | -3.47M | 1.03M | 2.79M | -0.82M | 0.16M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.26M | -3.24M | -6.30M | 97.36M | -108.28M | -6.62M | 7.75M | -7.55M | 18.44M | 10.48M | 21.80M | 24.32M | -52.61M | 14.50M | -13.36M | -13.24M | -15.30M | -7.09M | -5.55M | 11.52M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.16M | 3.15M | -5.64M | 17.72M | -0.93M | 4.87M | 12.97M | 10.56M | 17.40M | 22.98M | 19.39M | 13.04M | 9.28M | 17.77M | 11.11M | 26.76M | 7.79M | 11.50M | 2.07M | 18.12M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.10M | -3.68M | -5.75M | 97.42M | -107.86M | 0.07M | 13.27M | -14.01M | 17.73M | 8.27M | 25.77M | 21.89M | -51.81M | 14.67M | -16.54M | -9.77M | -16.33M | -9.88M | -4.73M | 11.36M |