|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.92M | -12.00M | -24.15M | -46.12M | -30.13M | -28.98M | -42.01M | -21.09M | -33.91M | -23.60M | -17.91M | -44.40M | -37.66M | -35.12M | 101.11M | -32.39M | -37.75M | -91.90M | -37.59M | -26.05M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23M | 0.87M | 0.72M | 1.47M | 1.64M | 1.91M | 1.62M | 2.64M | 3.10M | 3.05M | 2.96M | 2.81M | 2.90M | 3.25M | 2.24M | 2.11M | 4.76M | 1.64M | 2.25M | 2.39M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 835.00 | 0.13M | 0.09M | 0.03M | 0.00M | | | | | 1.21M | 1.99M | 0.13M | 2.27M | 0.08M | 0.12M | 0.13M | 0.15M | 0.15M | 0.22M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.02M | 16.14M | 0.32M | 0.09M | 0.27M | -2.92M | 0.34M | | -0.55M | 1.10M | 0.99M | 4.58M | 1.08M | -1.31M | 0.48M | 0.49M | 0.19M | 0.00M | -0.05M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | 64.47M | 1.31M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.85M | -19.42M | -9.85M | -47.75M | -16.95M | -23.38M | -24.08M | -53.38M | -35.29M | -35.75M | -15.83M | -58.27M | -37.12M | -63.36M | 5.84M | -45.71M | -29.89M | -26.83M | -22.86M | -33.94M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.81M | 4.51M | 4.95M | 5.77M | 5.33M | 5.27M | 4.91M | 5.41M | 6.63M | 6.62M | 6.72M | 8.60M | 9.55M | 9.24M | 8.80M | 9.95M | 10.89M | 9.75M | 9.82M | 10.52M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13M | 2.04M | 0.55M | 15.97M | -14.59M | -3.37M | -7.22M | -1.67M | 3.23M | 3.65M | -6.29M | -0.46M | 3.81M | 4.01M | 0.59M | -2.51M | 0.79M | -0.08M | -5.95M | 2.23M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.01M | -2.60M | 7.74M | 2.53M | 17.49M | 2.76M | 5.28M | 10.27M | -13.88M | -1.73M | 0.66M | 18.40M | 11.06M | 15.43M | -15.65M | 14.20M | -2.21M | -9.93M | -17.93M | 2.94M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.17M | -2.61M | 1.32M | 2.56M | 0.01M | 3.69M | 0.08M | -1.07M | -0.41M | 2.39M | 2.09M | -6.03M | -0.23M | 0.27M | 4.99M | -3.33M | 4.29M | -4.90M | 1.19M | -3.12M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.75M | 0.31M | 2.87M | 10.03M | -1.97M | 6.41M | 10.15M | -7.12M | 2.81M | 0.17M | -0.31M | -3.99M | 3.00M | 1.49M | 4.18M | -6.69M | 1.91M | 4.52M | 0.14M | -6.36M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | 1.02M | -1.75M | 1.74M | 9.66M | -13.38M | -9.30M | 1.68M | -22.34M | 32.68M | -34.32M | 1.16M | 1.14M | 31.03M | -27.93M | 2.00M | -2.12M | 10.13M | -8.54M | 3.79M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 1.95M | 3.45M | 5.33M | 5.06M | 5.39M | 5.29M | 7.76M | 9.14M | 11.20M | 11.25M | 10.56M | 13.21M | 13.40M | 10.54M | 7.06M | 5.28M | 5.25M | 1.01M | 0.77M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.52M | 78.24M | 230.38M | 30.48M | 245.91M | 328.47M | 378.93M | 332.51M | 60.92M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.58M | -22.04M | -29.02M | -15.77M | -13.32M | -10.39M | -7.17M | -84.82M | -26.75M | -26.92M | -53.87M | 86.89M | -114.30M | 8.43M | -41.07M | -7.36M | 45.27M | 52.06M | -1.11M | -2.98M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26M | 0.03M | 0.58M | 12.42M | | -0.50M | | | | | 0.55M | 25.12M | -24.75M | -0.03M | 0.82M | 0.15M | 3.85M | | -3.83M | 4.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.93M | 364.30M | 5.14M | 8.83M | 114.55M | 23.95M | 33.26M | -3.51M | -0.51M | 122.19M | 32.91M | 20.56M | 14.59M | 61.08M | 25.91M | 4.84M | 3.02M | 32.68M | 128.72M | 74.80M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | 0.12M | 0.11M | 0.14M | 0.15M | 0.20M | 0.24M | 0.42M | 0.48M | 0.47M | 0.60M | 0.56M | 0.47M | 0.47M | 0.64M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.01M | -0.07M | -0.09M | -0.15M | -0.09M | -0.61M | 0.45M | -0.15M | -0.16M | -0.05M | 0.03M | -0.08M | 0.14M | 0.01M | -0.23M | 0.29M | -0.16M | 0.19M | -0.07M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.41M | 322.84M | -33.81M | -54.78M | 84.12M | -9.91M | 1.41M | -141.26M | -62.70M | 59.35M | -36.85M | 49.22M | -136.91M | 6.29M | -9.30M | -48.46M | 18.69M | 57.74M | 104.94M | 37.81M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.60M | -21.37M | -13.30M | -53.09M | -22.02M | -28.78M | -29.37M | -61.14M | -44.43M | -46.95M | -27.08M | -68.83M | -50.33M | -76.76M | -4.70M | -52.77M | -35.17M | -32.08M | -23.88M | -34.71M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.35M | 322.84M | -33.74M | -54.69M | 84.27M | -9.83M | 2.01M | -141.71M | -62.55M | 59.51M | -36.79M | 49.19M | -136.83M | 6.15M | -9.31M | -48.23M | 18.41M | 57.90M | 104.75M | 37.88M |