|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50M | 0.63M | -13.85M | 24.30M | -5.73M | 14.79M | -18.47M | 34.75M | 5.89M | 49.86M | 13.48M | 17.61M | 27.02M | 7.98M | 35.24M | -27.42M | 29.63M | 0.33M | -4.41M | 49.28M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 0.83M | 0.79M | 0.84M | 1.00M | 1.10M | 1.16M | 1.42M | 1.03M | 1.22M | 1.27M | 2.62M | 1.34M | 1.56M | 1.68M | -0.12M | 1.30M | 1.18M | 2.02M | 2.59M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.60M | | 21.00M | -65.90M | 10.00M | 40.00M | -50.00M | 65.13M | 0.02M | 46.98M | -46.95M | -1.08M | | 70.00M | -69.81M | 128.46M | -0.01M | 0.05M | 0.11M | 1.07M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | | 0.50M | | 0.42M | 0.23M | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.74M | -1.09M | 1.06M | -37.52M | -11.62M | -2.40M | -13.41M | -4.38M | -1.26M | 1.82M | -15.20M | 22.14M | 17.96M | 22.71M | 41.30M | 29.53M | 10.38M | 68.44M | 31.18M | 100.21M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.63M | 5.30M | -11.74M | 24.95M | 36.28M | 19.44M | 41.93M | 2.54M | 76.09M | 35.59M | 23.61M | -21.44M | 74.34M | -7.00M | 31.98M | -14.24M | 64.23M | -13.41M | -23.59M | -67.33M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81M | 18.65M | 26.14M | -47.62M | 25.13M | 15.54M | -4.28M | -22.48M | 30.07M | 35.56M | -100.89M | 141.34M | 2.66M | 88.55M | 58.40M | 49.82M | 55.63M | -55.42M | -8.12M | -2.13M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | -2.74M | -0.44M | -0.93M | -1.66M | -0.18M | -0.40M | 1.46M | -0.39M | 0.40M | -0.26M | 5.76M | -3.51M | 1.30M | -2.99M | 1.84M | -1.24M | 0.48M | -1.20M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | -0.55M | 2.90M | -0.85M | -0.00M | -0.78M | 1.32M | -0.41M | 1.11M | -0.83M | 0.27M | -6.06M | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | | | | 0.19M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.48M | 22.74M | 9.68M | 63.93M | 46.66M | 13.63M | 17.70M | 47.37M | 26.00M | 12.00M | 36.00M | 5.00M | | | 14.00M | 20.00M | 14.00M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | | | | -0.17M | | | | -0.92M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.34M | 21.49M | -12.76M | 18.70M | 33.26M | -32.62M | 3.60M | 42.78M | -22.08M | 15.03M | -15.50M | -30.59M | -29.83M | -40.41M | -26.98M | 0.66M | -15.99M | -46.94M | -9.27M | -76.97M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.25M | | | | -6.42M | -13.41M | -17.09M | | 11.79M | | -0.94M | -10.94M | -7.49M | -1.88M | -0.94M | -5.94M | -25.44M | -32.83M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.30M | 0.31M | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | -0.20M | 0.38M | 0.13M | 0.22M | -0.50M | 0.25M | -0.11M | 0.01M | 0.73M | -0.96M | 0.23M | 0.73M | -0.30M | -1.92M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.08M | 13.65M | -14.95M | -18.82M | 21.64M | -35.14M | -16.43M | 25.37M | -40.29M | 17.07M | -19.41M | -8.20M | -12.92M | -28.64M | 7.56M | 27.35M | -6.33M | 16.30M | -3.83M | -11.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.74M | -1.09M | 1.06M | -37.52M | -11.62M | -2.40M | -13.41M | -4.38M | -1.26M | 1.82M | -15.20M | 22.14M | 17.96M | 22.71M | 41.30M | 28.46M | 10.38M | 68.44M | 31.18M | 100.02M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.08M | 20.40M | -14.95M | -18.82M | 21.64M | -35.02M | -16.23M | 24.99M | -40.42M | 16.85M | -18.90M | -8.45M | -12.81M | -28.64M | 6.84M | 28.32M | -6.55M | 15.57M | -3.53M | -9.58M |