|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.46M | -134.42M | -63.52M | -73.19M | -92.06M | -66.45M | -77.50M | -88.23M | -64.29M | -92.95M | 16.11M | 31.55M | 31.21M | 26.65M | 21.41M | 6.08M | 213.78M | 0.39M | -0.07M | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48M | 2.45M | 2.45M | 2.52M | 2.54M | 2.50M | 2.54M | 2.48M | 2.63M | 1.86M | 0.81M | 0.77M | 0.73M | 0.34M | 0.32M | 0.21M | 0.18M | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.70M | -46.72M | 17.15M | 16.66M | -29.25M | 61.04M | | 32.00M | -32.00M | 0.24M | 0.15M | 0.08M | 0.11M | 0.01M | 2.85M | -2.80M | 5.34M | -5.32M | 1.15M | 0.98M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.26M | -54.96M | -8.48M | -33.06M | -51.88M | -52.51M | -101.59M | -110.57M | -84.54M | -18.32M | -59.29M | -39.87M | -8.38M | -30.47M | 2.72M | 12.68M | -1.85M | -18.33M | -13.89M | -3.99M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.13M | -0.93M | -0.58M | -0.33M | 2.43M | 0.69M | 1.13M | -1.41M | 0.01M | 0.01M | 1.67M | -1.65M | 0.01M | 0.00M | 0.02M | -0.02M | 0.07M | 0.18M | 0.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48M | 2.45M | 2.45M | 2.52M | 2.54M | 2.50M | 2.54M | 2.48M | 2.63M | 1.86M | 0.81M | 0.77M | 0.73M | 0.34M | 0.32M | 0.21M | 0.18M | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.74M | -19.05M | 26.48M | -10.28M | -17.18M | 0.22M | 1.30M | 8.71M | 6.28M | -19.72M | 24.68M | -30.65M | 21.92M | -9.22M | 3.16M | -0.16M | -0.55M | 0.09M | 4.82M | -4.69M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | 1.50M | 12.00M | -1.14M | 0.29M | -0.15M | 1.94M | 0.01M | -0.43M | 0.18M | -13.79M | -1.79M | -2.20M | -4.51M | -2.86M | -1.35M | -1.03M | -0.12M | -0.36M | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 1.92M | 10.21M | -6.01M | -9.31M | 11.03M | 40.47M | -61.26M | 6.73M | -1.46M | -13.59M | 5.61M | -0.73M | 23.22M | -24.77M | 3.07M | -4.61M | -1.35M | 1.35M | 2.42M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25M | -15.62M | 65.99M | 8.20M | 26.16M | 3.39M | -66.27M | 9.25M | 6.77M | 0.47M | -2.99M | -49.67M | 35.55M | -76.68M | -31.71M | 1.01M | -17.45M | -5.35M | -2.45M | 6.49M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 6.29M | 0.46M | -1.95M | -6.78M | 8.00M | -1.07M | -3.13M | 31.59M | 0.77M | -5.27M | 4.83M | 18.62M | -19.19M | -52.58M | 1.10M | 52.55M | -0.17M | -0.44M | 0.08M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57M | 1.40M | 1.64M | 0.91M | 0.86M | -2.98M | 0.59M | 0.99M | 0.68M | -2.17M | 0.03M | 0.01M | 0.08M | 0.14M | 0.02M | 0.01M | 0.01M | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.00M | | | | | | | 0.84M | 0.21M | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.41M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.68M | 36.85M | 76.10M | 56.41M | 83.82M | 68.15M | 104.81M | 88.12M | 107.57M | 100.11M | 59.93M | 72.25M | | 1.66M | | | | | 14.13M | 17.63M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -122.15M | -50.57M | 25.93M | 17.30M | 44.78M | 1.09M | 103.48M | -14.29M | 54.22M | 10.24M | 51.28M | 72.24M | 0.76M | 1.72M | -0.02M | -0.01M | 87.16M | -51.71M | 3.02M | 17.67M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.75M | 30.75M | 17.66M | | | | | | | 0.05M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.83M | -0.03M | -2.89M | 2.09M | -1.09M | 48.67M | 31.48M | 91.53M | -0.02M | -0.25M | -0.17M | 0.03M | -0.13M | 0.01M | -0.09M | -0.01M | -85.92M | -0.01M | -0.01M | -0.01M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.84M | 0.18M | 2.60M | 0.21M | 1.20M | 0.91M | 17.30M | | 0.04M | | 0.12M | | 0.02M | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 2.25M | 0.11M | -4.47M | -3.61M | 2.49M | -0.53M | -2.64M | -1.33M | 1.10M | 0.22M | 2.58M | -1.96M | -0.09M | 1.41M | 0.98M | -1.26M | -0.05M | 0.00M | -0.03M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -78.83M | -103.30M | 14.67M | -18.14M | -11.80M | -0.26M | 32.85M | -35.97M | -31.67M | -7.23M | -7.95M | 34.98M | -9.71M | -28.82M | 4.02M | 13.64M | -1.87M | 32.08M | -10.88M | 13.65M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.68M | -56.36M | -10.11M | -33.97M | -52.74M | -49.53M | -102.18M | -111.56M | -85.22M | -16.16M | -59.32M | -39.88M | -8.46M | -30.61M | 2.70M | 12.67M | -1.86M | -18.33M | -13.89M | -3.99M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -78.73M | -105.56M | 14.57M | -13.67M | -8.19M | -2.75M | 33.38M | -33.32M | -30.34M | -8.32M | -8.18M | 32.40M | -7.75M | -28.74M | 2.62M | 12.66M | -0.60M | -70.05M | -10.88M | 13.68M |