|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.41M | -53.01M | -32.15M | -32.73M | -37.50M | -39.12M | 20.67M | -19.89M | -23.50M | -37.03M | 52.19M | -17.03M | -27.97M | -42.46M | 97.52M | 1.95M | -17.40M | -31.69M | 87.17M | -4.71M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.50M | 0.49M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2.26M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -1.52M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.34M | | | 3.73M | 8.37M | | | | | 5.49M | 1.90M | | 0.10M | | 0.40M | 0.50M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 35.77M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | 3.40M | 3.76M | 3.83M | 4.26M | 4.62M | 4.55M | 4.59M | 4.51M | 4.13M | 4.17M | 3.87M | 3.80M | 3.35M | 3.33M | 3.46M | 3.00M | 2.69M | 2.71M | 2.77M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.50M | 0.49M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -6.15M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -23.13M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.80M | 5.07M | -1.17M | 4.83M | -9.44M | 3.27M | 5.58M | 7.19M | -6.70M | -1.90M | 0.23M | 1.28M | 1.04M | -16.92M | 14.85M | 1.09M | -27.92M | 27.73M | 0.11M | 0.65M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.54M | 9.88M | -8.72M | 4.21M | 4.17M | 4.16M | -12.33M | 2.16M | -1.79M | 6.66M | -4.94M | 0.20M | 4.67M | -3.42M | 9.30M | 0.31M | 1.58M | 8.89M | 2.27M | 0.15M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 3.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -34.36M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.77M | 1.93M | 3.72M | 1.05M | | | 1.16M | | 0.26M | | 0.41M | | | -0.35M | 0.35M | | | 0.81M | 8.23M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -0.16M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.03M | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.14M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1.39M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.55M | -80.93M | -93.58M | 42.91M | -29.94M | -33.80M | -6.25M | 58.64M | -7.64M | -31.34M | -28.44M | 70.56M | -36.86M | -25.87M | -36.96M | 76.81M | -42.79M | -34.20M | -38.22M | 35.61M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1.25M |