|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.02M | 223.86M | 31.42M | 23.71M | 13.11M | 3.98M | 4.51M | 4.30M | -7.20M | -37.29M | -3.13M | -0.83M | -1.83M | -207.05M | 1.18M | 3.26M | 3.75M | -0.43M | 0.54M | 13.20M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.29M | 7.30M | 7.19M | 7.34M | 7.52M | 7.75M | 7.73M | 8.33M | 9.10M | 9.15M | 7.46M | 7.59M | 8.01M | 8.32M | 7.95M | 8.49M | 8.42M | 8.50M | 8.15M | 8.36M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | -1.50M | 0.55M | 3.82M | -2.77M | 3.21M | 1.75M | -1.70M | 1.29M | 0.17M | 1.32M | -0.55M | 1.96M | -1.96M | 1.95M | -1.09M | 2.92M | 1.31M | 0.52M | 0.84M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -209.07M | 9.00M | 7.94M | 4.61M | 1.77M | 1.66M | 2.02M | -1.92M | -10.23M | -0.79M | -0.33M | -0.07M | 195.40M | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.15M | | | | 1.83M | 0.36M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.13M | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.41M | 9.90M | 0.50M | 0.83M | 0.87M | 0.12M | 0.14M | 1.20M | | 4.38M | 0.82M | 0.27M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.99M | 19.64M | 34.11M | 49.12M | -14.12M | 19.71M | 8.45M | 30.50M | -0.32M | 4.60M | 41.53M | 27.75M | -4.34M | 7.56M | 10.92M | 39.94M | -3.99M | 8.91M | 23.17M | 34.37M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.54M | 0.49M | 0.49M | 0.49M | 0.49M | 0.54M | 0.54M | 0.54M | 0.54M | 0.62M | 0.62M | 0.62M | 0.62M | 0.65M | 0.66M | 0.66M | 0.63M | 0.78M | 0.78M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.08M | 0.07M | 0.08M | 0.07M | 0.07M | 0.07M | 0.08M | 0.07M | 0.07M | 0.07M | 0.08M | 0.07M | 0.07M | 0.11M | 0.05M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.51M | 9.21M | 8.98M | 8.11M | 8.44M | 9.51M | 9.37M | 8.97M | 10.20M | 10.85M | 9.38M | 8.68M | 9.12M | 10.51M | 9.86M | 9.65M | 9.51M | 10.84M | 9.95M | 9.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.70M | 2.68M | 16.20M | -18.97M | 5.59M | -11.49M | 12.47M | -15.39M | 0.38M | -2.01M | 19.75M | -20.21M | 10.61M | -9.64M | 26.89M | -28.55M | 4.28M | 8.75M | 14.28M | -27.45M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.09M | 4.32M | -0.85M | 3.61M | 13.20M | 17.33M | -7.64M | -3.12M | 8.38M | 14.24M | -10.84M | 1.51M | 9.77M | 10.38M | -16.53M | 2.93M | 12.64M | 4.90M | -15.86M | 8.96M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.88M | 10.31M | -0.86M | -10.55M | 12.41M | -4.59M | -5.30M | 3.08M | -2.99M | 4.39M | -3.62M | 2.92M | 4.71M | -7.53M | 0.21M | 2.12M | 2.01M | 0.39M | -0.03M | 3.52M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64M | 0.83M | 0.08M | -0.75M | -0.95M | 1.62M | | -0.91M | -0.31M | 6.22M | 44.43M | -0.56M | -44.95M | 43.82M | -0.56M | -0.56M | -0.56M | -0.56M | -0.25M | -0.56M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.63M | 1.08M | 0.90M | 2.57M | 9.39M | -4.33M | 7.41M | 34.52M | 16.55M | -57.07M | 11.67M | 11.30M | 9.61M | -30.71M | 7.66M | 4.75M | 7.75M | -17.85M | 5.13M | 8.46M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | | 0.01M | 0.07M | 0.02M | 0.04M | | 4.60M | 0.06M | 0.01M | 0.18M | | 3.48M | 2.36M | 0.00M | 0.01M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | | | | -0.03M | 60.35M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 1.00M | 1.50M | 2.50M | 0.50M | 1.50M | 0.50M | 1.00M | 0.50M | 1.00M | 0.50M | 0.50M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.81M | -8.43M | -7.67M | -25.95M | -14.79M | -30.77M | -20.43M | -18.32M | -15.85M | -4.95M | -6.58M | -9.83M | -9.10M | -4.02M | -7.16M | 1.37M | -5.39M | -2.08M | -5.12M | 51.89M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.01M | 0.09M | 0.02M | | | | | | | | | | | 0.04M | | 1.80M | | 0.01M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.79M | -0.40M | -2.72M | -1.53M | -3.81M | -19.64M | 3.92M | -5.47M | 1.81M | 1.63M | -4.96M | -0.32M | -0.18M | -0.26M | -0.89M | -0.43M | 1.53M | -0.49M | -2.29M | -0.52M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.61M | 10.81M | 23.71M | 21.64M | -32.72M | -30.69M | -8.06M | 6.71M | -14.37M | 1.28M | 30.00M | 17.60M | -13.63M | 3.28M | 4.36M | 39.38M | -7.84M | 6.33M | 15.72M | 85.74M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.61M | 18.57M | 33.21M | 46.55M | -23.50M | 24.04M | 1.04M | -4.03M | -16.87M | 61.67M | 29.86M | 16.45M | -13.95M | 38.27M | 3.25M | 35.20M | -11.73M | 26.76M | 18.03M | 25.91M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.61M | 10.81M | 23.71M | 21.64M | -32.72M | -30.69M | -8.06M | 6.71M | -14.37M | 1.28M | 30.00M | 17.60M | -13.63M | 3.28M | 2.87M | 40.88M | -7.84M | 6.33M | 15.75M | 85.74M |