|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.48M | 6.23M | -23.98M | 5.40M | -45.54M | -27.53M | 69.86M | -34.63M | -32.78M | -30.44M | 101.31M | -40.84M | -50.55M | -21.41M | 114.05M | -18.12M | -19.66M | -16.23M | 63.98M | -19.78M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | 1.66M | 1.67M | 1.95M | 2.08M | 2.15M | 2.23M | 2.29M | 2.69M | 2.75M | 2.74M | 2.77M | 2.65M | 2.73M | 2.78M | 2.81M | 2.91M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.98M | 6.19M | 7.22M | 6.92M | 10.54M | 9.41M | 11.69M | 10.18M | 9.87M | 10.48M | 12.99M | 11.16M | 11.31M | 14.42M | 13.31M | 12.99M | 18.02M | 14.91M | 17.30M | 19.14M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.36M | | | | 0.06M | | | | 0.06M | | | | 0.57M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 3.22M | -3.68M | 0.82M | 1.14M | 0.45M | -2.90M | 0.15M | 0.63M | 0.44M | 2.06M | 0.20M | 1.99M | -1.03M | -1.76M | 4.84M | -4.32M | -0.56M | 1.15M | 0.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | -0.25M | | | 1.37M | 2.70M | 3.00M | 105.80M | 0.82M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.80M | 59.00M | 0.69M | 59.70M | 75.90M | 69.80M | 60.96M | 64.40M | 85.80M | 78.90M | 14.72M | 72.10M | 93.40M | 83.90M | 56.02M | 76.20M | 104.20M | 92.30M | 1.91M | 86.30M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.39M | 17.79M | -4.65M | 9.77M | -12.21M | -26.52M | -4.14M | -30.76M | -8.16M | -8.17M | -10.66M | -33.87M | -18.37M | -9.59M | 0.51M | -18.52M | 6.98M | -10.09M | 6.83M | -12.53M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | 0.70M | 1.24M | 6.23M | 0.70M | 5.50M | -14.31M | 1.04M | 5.50M | 0.70M | -14.36M | 1.07M | 5.50M | 0.70M | 5.97M | 1.08M | 10.34M | -8.23M | 23.94M | 1.08M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.34M | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | 1.16M | 26.19M | 1.38M | 1.66M | 1.67M | 26.87M | 2.08M | 2.15M | 2.23M | 2.29M | 8.91M | 9.00M | 9.00M | 8.74M | 8.23M | 8.57M | 9.13M | 12.16M | 11.80M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | -2.17M | -1.21M | 1.42M | 1.87M | -0.17M | 0.02M | 1.65M | 1.45M | 0.43M | 0.14M | 7.32M | 4.66M | 4.50M | 5.40M | 12.32M | 11.67M | 18.79M | 10.24M | 12.46M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 2.39M | 3.45M | 1.75M | 3.40M | 6.73M | 3.59M | 3.09M | -0.81M | 0.62M | 2.46M | 8.55M | 6.55M | 3.06M | 1.29M | 1.67M | 2.73M | -0.66M | 3.96M | -0.83M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.30M | -3.66M | 0.78M | -7.58M | 15.95M | -10.21M | 9.06M | -9.27M | -0.26M | 3.38M | 7.45M | -3.62M | -1.35M | 0.56M | 4.43M | -6.73M | 6.62M | 7.80M | 11.14M | -10.19M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.69M | -26.30M | 45.54M | 6.60M | 9.40M | 6.04M | -18.25M | 6.91M | 5.77M | -9.47M | -1.87M | 0.97M | 2.15M | 1.45M | 1.73M | 0.50M | 16.11M | -11.86M | 11.86M | 3.96M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.04M | | 0.06M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.34M | 78.66M | 24.56M | 17.18M | 39.56M | 40.75M | 37.66M | 89.90M | 107.01M | 41.82M | 64.36M | 21.88M | 79.85M | 65.16M | 80.31M | 40.88M | 53.53M | 74.54M | 27.98M | 46.58M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.03M | -26.06M | -8.87M | -5.90M | 9.63M | 24.39M | 16.66M | -13.83M | 25.95M | 14.90M | -12.92M | -29.38M | 34.86M | 30.56M | 11.79M | -36.95M | -20.78M | -3.99M | -15.89M | 10.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51M | 0.24M | 4.35M | 0.38M | 1.30M | -0.70M | 7.66M | 7.50M | 13.37M | 8.82M | 9.91M | 8.11M | 2.20M | 2.52M | 5.56M | 2.73M | 16.07M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.36M | 3.87M | 1.62M | 1.41M | 0.11M | 4.21M | 0.53M | 1.15M | -0.88M | 7.47M | 7.30M | 13.17M | 8.59M | 9.67M | 60.11M | 1.95M | 2.25M | 5.26M | 2.43M | 15.77M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.76M | -0.52M | 0.21M | -1.47M | -0.67M | 0.46M | 0.32M | 0.28M | -0.08M | 0.82M | -0.89M | -0.63M | 1.42M | -2.92M | -1.85M | -2.78M | 6.25M | -0.81M | -0.31M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.67M | -5.17M | -12.42M | 5.49M | -3.94M | 1.42M | 13.51M | -43.13M | 17.19M | 14.12M | -15.46M | -50.97M | 24.46M | 32.07M | 69.48M | -55.37M | -14.34M | -2.57M | -7.43M | 13.44M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.30M | 44.09M | -50.19M | 3.17M | -21.61M | -32.55M | 14.11M | -37.67M | -13.93M | 1.30M | -8.80M | -34.84M | -20.52M | -11.04M | -1.23M | -19.02M | -9.13M | 1.76M | -5.02M | -16.48M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.72M | -4.41M | -11.91M | 5.29M | -2.47M | 2.08M | 13.05M | -43.44M | 16.91M | 14.20M | -16.28M | -50.09M | 25.09M | 30.64M | 72.41M | -53.52M | -11.56M | -8.82M | -6.63M | 13.75M |