|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.45M | -30.89M | -23.96M | -20.46M | -26.76M | -204.36M | -5.33M | -3.48M | 0.01M | -6.17M | -15.08M | -13.20M | -9.68M | 9.93M | -50.22M | -17.33M | 19.21M | 1.09M | -11.62M | -17.42M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 0.86M | 3.69M | 1.23M | 1.15M | 2.05M | 6.32M | 3.76M | 2.53M | 4.35M | 11.85M | 9.23M | 9.16M | 8.25M | 8.90M | 6.96M | 5.95M | 4.91M | 5.60M | 2.71M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.20M | -0.16M | -0.19M | 0.61M | -1.16M | 0.27M | 0.63M | 1.06M | 0.08M | 2.26M | -1.00M | -0.95M | -1.19M | 3.80M | -1.01M | 6.95M | 3.29M | 8.07M | -4.06M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 0.80M | 0.22M | 0.33M | 0.23M | 161.16M | 174.32M | 0.25M | | | | 0.30M | | | | 7.04M | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.41M | 51.25M | 24.71M | 7.57M | 13.20M | 10.93M | 32.09M | 22.80M | 20.19M | 25.56M | 5.79M | 29.82M | 36.67M | 32.05M | 340.66M | 51.86M | 157.88M | 236.02M | 175.89M | 35.23M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.50M | 0.22M | 0.17M | 0.12M | 0.13M | 0.10M | 0.03M | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.84M | 24.07M | 24.21M | 23.78M | 24.13M | 24.24M | 21.73M | 21.93M | 21.89M | 21.86M | 22.50M | 22.10M | 22.11M | 22.25M | 22.53M | 22.28M | 23.01M | 21.69M | 20.42M | 18.40M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | -0.74M | -8.37M | 0.21M | -3.95M | 4.69M | 0.06M | 3.79M | -1.69M | -4.18M | -10.61M | -5.14M | -3.06M | -0.09M | -18.38M | -6.79M | 1.70M | 3.36M | -5.75M | -0.41M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.67M | 0.84M | 0.36M | 0.44M | 1.40M | -0.55M | 1.08M | -0.10M | 0.09M | 2.04M | 2.12M | 0.13M | -1.27M | -0.86M | -0.79M | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.69M | 10.78M | -15.33M | -0.18M | 0.14M | -10.24M | 10.15M | -0.18M | 0.14M | -0.13M | 0.31M | -0.20M | 0.26M | -0.25M | 0.12M | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.17M | -3.39M | -0.06M | -0.31M | -2.23M | 0.04M | -3.21M | 3.23M | 0.02M | -3.45M | -2.73M | 4.57M | -3.73M | 5.45M | 1.15M | -0.16M | 5.58M | -4.13M | 1.41M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | -1.18M | 3.67M | -0.46M | 0.69M | -2.02M | 0.84M | -6.13M | 7.28M | -0.64M | -1.12M | 0.24M | 1.52M | -5.90M | 305.90M | 1.39M | 144.22M | -144.83M | 0.35M | -0.94M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.81M | 1.92M | -4.21M | 1.30M | 17.21M | -12.67M | 30.30M | 2.92M | 51.30M | -49.27M | 53.23M | 1.90M | 63.16M | 26.69M | -76.14M | 12.41M | -9.61M | 1.44M | 1.27M | 4.49M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.18M | 0.39M | 0.44M | 0.24M | 0.18M | -0.22M | 0.25M | 0.14M | -0.07M | 0.78M | 0.07M | 0.60M | 1.06M | 5.04M | 0.66M | 2.80M | 0.54M | 1.53M | 1.66M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.02M | -18.04M | -15.15M | -10.45M | -11.94M | -2.91M | -14.65M | -71.58M | -53.06M | -17.75M | -33.23M | -54.25M | -20.21M | -33.26M | -152.85M | -190.58M | -81.21M | -214.10M | -64.50M | -116.42M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | | | | | 5.26M | | 3.55M | | 3.95M | | 4.64M | 1.39M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -84.47M | -37.50M | -57.56M | 0.01M | 0.44M | -6.33M | -0.16M | 37.15M | 77.67M | -8.92M | 19.89M | 27.11M | -10.86M | -11.33M | 152.27M | -11.41M | -10.62M | 15.94M | -10.10M | -8.04M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 3.95M | 2.40M | 2.40M | 2.67M | 2.64M | 2.64M | 2.67M | 2.67M | 2.62M | 2.64M | 2.67M | 2.67M | 2.62M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.05M | -0.07M | 0.09M | -0.08M | -0.08M | 0.05M | 0.03M | 0.05M | -0.09M | 0.16M | -0.14M | -0.55M | 0.12M | -0.82M | 0.37M | 0.76M | 0.20M | -0.12M | 0.21M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.03M | -4.33M | -48.07M | -2.79M | 1.62M | 1.61M | 17.33M | -11.60M | 44.85M | -1.20M | -7.39M | 2.54M | 5.05M | -12.42M | 339.25M | -149.75M | 66.81M | 38.07M | 101.18M | -89.02M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.21M | 49.33M | 28.92M | 6.27M | -4.01M | 23.61M | 1.79M | 19.88M | -31.11M | 74.83M | -47.44M | 27.92M | -26.49M | 5.36M | 416.80M | 39.45M | 167.49M | 234.58M | 174.62M | 30.74M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.09M | -4.29M | -47.99M | -2.87M | 1.70M | 1.69M | 17.29M | -11.62M | 44.80M | -1.11M | -7.55M | 2.67M | 5.60M | -12.54M | 340.07M | -150.12M | 66.05M | 37.86M | 101.29M | -89.23M |