|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -4.91M | -8.21M | 47.52M | -36.77M | -10.97M | -9.50M | 22.54M | -9.73M | 50.55M | 14.16M | 58.73M | 6.05M | 38.19M | 12.30M | 120.90M | 60.61M | 8.58M | 55.71M | 58.70M | -4.97M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.12M | 1.76M | 3.70M | 4.10M | 0.66M | 0.69M | 0.78M | 0.76M | 0.93M | 0.92M | 1.05M | 0.83M | 0.98M | 0.99M | 1.49M | 1.22M | 1.72M | 2.57M | 2.11M | 1.82M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.44M | 0.95M | 4.94M | 1.46M | 17.01M | 8.06M | 1.05M | 7.06M | 5.28M | -0.95M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.74M | | -2.64M | 2.64M | | 0.20M | 52.53M | -52.74M | 17.66M | -16.83M | -0.82M | | 1.78M | | | 0.58M | 6.09M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -65.34M | -44.47M | 80.88M | -57.97M | -75.56M | -41.49M | -13.28M | -21.64M | 59.56M | 27.14M | 89.06M | -26.42M | -23.23M | -17.95M | 183.60M | 56.73M | -71.63M | 40.42M | 79.71M | -44.50M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 4.12M | 6.34M | 6.28M | 1.59M | 1.44M | 6.73M | 7.18M | 2.02M | 9.19M | 1.87M | 6.86M | 2.87M | 10.23M | 2.99M | 3.27M | 2.01M | 1.26M | 1.99M | 3.49M | 1.73M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 59.93M | 63.02M | -70.94M | 47.46M | 42.42M | 41.41M | 9.13M | 21.00M | -6.13M | -2.62M | -39.79M | 35.36M | 41.31M | 46.87M | -42.87M | 50.83M | 49.77M | 46.82M | -5.63M | 32.63M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.95M | 3.77M | -0.32M | 10.80M | -1.80M | -1.81M | -3.48M | -1.01M | -4.40M | -1.85M | -3.47M | -1.95M | -1.96M | -1.55M | -9.32M | 0.55M | 0.67M | 0.67M | 5.79M | -9.21M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -7.02M | 21.24M | -41.44M | 6.28M | -20.80M | 6.66M | -14.62M | 5.95M | -9.47M | 9.41M | -17.61M | -3.67M | 5.42M | 16.88M | 2.05M | 13.09M | -13.03M | -11.24M | 4.43M | -0.36M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.70M | -0.80M | 3.32M | 0.39M | 0.21M | 0.28M | -3.61M | -3.00M | 0.57M | -1.15M | -0.19M | -2.15M | 0.34M | 2.39M | 10.97M | -1.15M | 1.73M | -1.48M | 0.52M | -0.63M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.03M | | 0.02M | | 0.06M | | 0.01M | | | | 0.02M | 0.09M | 0.36M | 0.23M | 0.13M | 0.04M | 0.06M | | 0.12M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.42M | 0.46M | -0.93M | 0.48M | -0.48M | | 52.69M | | 29.03M | | -29.03M | 0.11M | 14.06M | -13.29M | 0.09M | 42.00M | | | -37.37M | 1.85M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 78.03M | 0.33M | -3.00M | 0.48M | 0.90M | 0.92M | 61.68M | 0.07M | 29.61M | 0.27M | 47.16M | 6.25M | 8.28M | 26.69M | 28.86M | 42.50M | -0.06M | -58.33M | 9.34M | -0.28M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 0.12M | 0.34M | | 0.02M | | | 5.96M | 2.56M | 0.31M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -5.85M | -1.25M | -3.56M | -4.33M | -1.17M | -0.87M | -3.35M | -3.62M | -2.54M | -2.35M | -0.69M | -100.94M | -0.34M | -1.60M | -6.10M | -1.78M | | -87.61M | -14.63M | -48.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1.25M | | 0.43M | | | | 1.97M | | | | | | 1.38M | 6.08M | | | 2.65M | 12.54M | 0.93M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 6.85M | -45.38M | 74.33M | -61.81M | -75.83M | -41.44M | 45.05M | -25.19M | 86.63M | 25.06M | 135.54M | -121.12M | -15.30M | 7.13M | 206.35M | 97.45M | -71.69M | -105.51M | 74.42M | -92.98M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 4.86M | | 3.56M | 1.16M | 1.17M | 0.87M | 3.35M | 1.45M | 2.54M | 0.29M | | | | | | | | | | 40.14M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -65.37M | -44.47M | 80.86M | -57.97M | -75.62M | -41.49M | -13.29M | -21.64M | 59.56M | 27.14M | 89.04M | -26.52M | -23.60M | -18.18M | 183.47M | 56.69M | -71.69M | 40.42M | 79.59M | -44.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 6.85M | -45.38M | 74.33M | -61.81M | -75.83M | -41.44M | 45.05M | -25.19M | 86.63M | 25.06M | 135.54M | -121.12M | -15.30M | 7.13M | 206.35M | 97.45M | -71.69M | -105.51M | 74.42M | -92.98M |