|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.79M | -18.36M | | | | | | | | | | | -17.03M | | | | 1.93M | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | 1.06M | 1.50M | 1.70M | 0.95M | 1.09M | 0.93M | 0.83M | 0.66M | 0.64M | 0.61M | 0.63M | 0.53M | 0.47M | 0.47M | 0.52M | 0.47M | 0.47M | 0.45M | 0.52M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.40M | 8.24M | 5.23M | 7.98M | 5.29M | 5.50M | 5.14M | 4.38M | 4.99M | 6.19M | 6.55M | 5.47M | 5.54M | 5.11M | 4.48M | 4.76M | 3.79M | 3.88M | 3.92M | 3.46M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.57M | -6.82M | -12.74M | -1.39M | -8.03M | -9.28M | -9.89M | 8.77M | -3.61M | -3.09M | -2.61M | 6.64M | -1.38M | -1.25M | -1.71M | 13.52M | 1.53M | -6.72M | -11.81M | 35.36M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.42M | 0.50M | 0.05M | -1.59M | 0.04M | 0.03M | -1.40M | -0.75M | -0.06M | 0.09M | 0.01M | 0.01M | 0.00M | 0.11M | -0.11M | | 0.31M | 0.33M | -0.64M | -0.25M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.34M | | | 3.73M | 8.37M | | | | | 5.49M | 1.90M | | 0.09M | | 0.40M | 0.50M | -0.03M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.81M | -32.08M | -71.05M | -102.30M | 47.11M | -25.77M | -29.64M | -18.58M | 60.80M | -9.43M | -24.68M | -33.39M | 70.76M | -32.18M | -29.28M | -27.66M | 77.12M | -41.20M | -25.31M | -35.95M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.12M | 0.12M | 3.76M | 3.83M | | | -12.71M | 4.59M | 4.51M | 4.13M | 4.17M | 3.87M | 3.80M | 3.35M | 3.33M | 3.46M | 3.00M | 2.69M | 2.74M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | 1.06M | 1.50M | 1.70M | 0.95M | 1.09M | 0.93M | 0.83M | 0.66M | 0.64M | 0.61M | 0.63M | 0.53M | 0.47M | 0.47M | 0.52M | 0.47M | 0.47M | 0.45M | 0.52M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 1.69M | -2.23M | 4.45M | -3.77M | -1.54M | 1.36M | 0.83M | -1.60M | -0.38M | -0.12M | 3.47M | -2.59M | -0.22M | 4.68M | 10.94M | -13.42M | -1.53M | -0.00M | 5.83M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.83M | 4.41M | -5.50M | 3.86M | -5.53M | -2.39M | 0.79M | 0.09M | -1.49M | 0.87M | 0.80M | 0.31M | -0.94M | -1.54M | 0.51M | 18.14M | -16.03M | -1.59M | 0.52M | 22.12M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | -5.01M | 5.07M | -5.44M | 2.04M | -6.66M | 4.08M | 4.77M | -0.30M | 0.58M | -1.69M | 0.23M | 0.13M | -20.92M | 20.86M | 3.02M | 1.09M | -0.60M | -20.11M | 16.74M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.22M | 5.28M | 19.73M | -12.85M | -12.42M | 13.20M | -1.06M | 0.46M | 0.12M | 0.16M | 1.04M | 0.62M | -0.46M | -0.97M | 11.33M | -8.48M | -0.33M | 0.66M | 7.33M | -6.70M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.24M | -0.54M | 9.88M | 4.40M | 0.06M | 8.32M | 4.16M | -12.33M | 2.16M | 2.04M | 2.83M | 1.67M | 2.29M | -1.82M | 1.00M | 9.30M | 0.31M | 1.58M | 8.89M | -8.54M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.41M | 18.11M | 26.77M | 43.00M | 34.32M | 10.95M | | 4.50M | | 12.40M | 28.50M | 8.50M | 6.00M | 13.00M | 20.00M | 22.42M | 36.26M | 30.24M | 39.45M | 8.80M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.50M | -46.84M | -0.48M | 24.19M | 26.12M | 2.14M | -4.13M | 1.73M | -24.24M | -16.54M | 24.29M | 0.60M | -10.29M | -13.45M | -32.68M | 7.99M | 5.47M | -10.12M | 23.70M | 6.38M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | | | | 8.23M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.79M | 215.88M | -0.18M | 2.33M | 65.37M | -1.96M | -0.49M | 0.91M | -0.44M | -1.25M | -0.89M | -3.65M | -1.26M | -2.98M | -0.45M | -4.98M | -0.70M | -3.84M | -1.28M | 40.11M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.66M | | | | 2.82M | | 2.90M | | 2.99M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.05M | -0.03M | 0.06M | 0.03M | -0.24M | -0.23M | 0.08M | 0.11M | -0.23M | 0.07M | 0.04M | 0.05M | -0.03M | 0.10M | -0.18M | 0.00M | -0.01M | 0.06M | 0.09M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.49M | 137.01M | -71.73M | -75.72M | 138.64M | -25.82M | -34.48M | -15.86M | 36.23M | -27.45M | -1.22M | -36.40M | 59.26M | -48.64M | -62.31M | -24.84M | 81.89M | -55.17M | -2.83M | 10.64M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.57M | -31.55M | -80.93M | -106.70M | 47.06M | -34.09M | -33.80M | -6.25M | 58.64M | -11.47M | -27.51M | -35.05M | 68.47M | -30.36M | -30.28M | -36.96M | 76.81M | -42.79M | -34.20M | -27.41M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.52M | 136.96M | -71.70M | -75.78M | 138.61M | -25.58M | -34.26M | -15.94M | 36.12M | -27.21M | -1.28M | -36.44M | 59.22M | -48.61M | -62.41M | -24.65M | 81.89M | -55.17M | -2.89M | 10.54M |