|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.16M | -13.84M | | -76.26M | -63.55M | -29.44M | -1.96M | -16.88M | -17.04M | -21.05M | 20.68M | -32.16M | -20.27M | -5.02M | -6.90M | -2.66M | -15.79M | -3.00M | 5.38M | 141.69M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | | | | 3.00M | 1.00M | 1.00M | 0.80M | 2.10M | 2.00M | 1.50M | 1.30M | 1.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.42M | 11.74M | | 4.04M | 4.66M | 4.49M | 1.68M | 3.15M | 3.11M | 3.39M | 3.48M | 11.61M | 3.41M | 4.65M | 20.11M | 8.05M | 5.37M | 7.54M | 4.82M | 8.82M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 1.74M | 0.28M | 4.00M | 0.38M | | | | 8.24M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | 1.54M | | 0.09M | -0.01M | 0.10M | 7.72M | 0.35M | 0.20M | 0.40M | -0.63M | 583.00 | 0.00M | 0.10M | 0.05M | -0.23M | 8.94M | 10.44M | -0.18M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | 0.44M | 0.00M | 9.00 | 196.00 | 0.00M | | | | 0.48M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.57M | -37.06M | | -15.59M | -29.99M | -24.61M | -19.18M | -8.48M | -9.33M | -11.41M | -14.06M | -62.48M | -39.05M | -27.87M | -14.06M | -30.28M | -20.67M | -22.20M | -1.19M | -46.60M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 3.10M | | 2.97M | | | | 0.17M | 5.43M | 2.80M | 2.80M | 2.11M | 2.44M | -1.01M | 0.81M | 1.44M | 1.43M | -1.15M | 0.93M | 0.63M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.43M | | 0.21M | 0.21M | 0.20M | 0.20M | 0.20M | 0.21M | 0.19M | 0.17M | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85M | 8.94M | | 1.00M | 0.88M | 0.80M | 0.82M | 0.86M | 0.83M | 1.19M | 1.11M | 3.09M | 3.14M | 3.15M | 3.14M | 3.27M | 3.18M | 1.52M | 1.29M | 1.41M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.42M | -11.44M | | -2.92M | -4.36M | 6.15M | 0.06M | -3.03M | 0.79M | 1.56M | 3.67M | -0.69M | -4.33M | 2.74M | -6.70M | 2.02M | 0.28M | 5.79M | -6.73M | 1.86M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.49M | 7.47M | | 3.56M | 2.93M | 1.33M | 0.66M | 1.09M | 0.85M | 1.32M | 1.66M | 6.33M | 6.45M | 2.13M | -5.03M | 3.82M | 4.73M | 1.80M | 1.17M | -1.94M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 1.41M | | 1.91M | -3.62M | 0.21M | -1.27M | -1.83M | 0.06M | 1.29M | 2.10M | -10.28M | -0.41M | -2.19M | -0.09M | -0.58M | 1.42M | 0.95M | 0.65M | -1.22M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.36M | -8.02M | | -1.35M | -3.26M | 10.16M | -11.54M | 0.15M | 1.00M | 4.29M | 0.73M | -4.45M | 0.01M | 7.89M | -2.63M | -7.75M | 7.90M | 0.03M | -0.38M | 0.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.59M | 0.40M | | 0.10M | 0.07M | -0.01M | -3.63M | 0.80M | -0.48M | -3.13M | 3.69M | -1.75M | 5.04M | -2.18M | -5.25M | 0.39M | -2.29M | 0.70M | -5.21M | -29.93M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.10M | 12.80M | 0.50M | 0.87M | 0.94M | 1.26M | 0.76M | 1.01M | 0.84M | 0.91M | -2.75M | 0.78M | 1.94M | -1.78M | 0.88M | 5.05M | 1.89M | 0.89M | -6.98M | 0.32M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 280.03M | | | -278.65M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.00M | | | | | | | | | | | | | | | | | | 363.22M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 41.00M | 51.00M | 40.96M | | 26.00M | 112.00M | 127.00M | 50.00M | 60.00M | 52.00M | 48.00M | 54.00M | 25.00M | 15.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.10M | -10.80M | | -0.87M | -138.24M | 10.74M | 40.24M | 43.15M | 40.13M | -49.93M | -13.12M | 318.07M | 50.26M | -30.88M | 25.73M | 14.62M | 27.50M | -6.68M | -8.04M | 191.09M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.16M | 8.66M | | 18.07M | 212.96M | -0.01M | -0.27M | -2.56M | -2.08M | -1.16M | -1.00M | -19.73M | -28.36M | -0.00M | -54.52M | -0.05M | 0.11M | -0.11M | 0.62M | -0.04M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | -0.01M | | -0.09M | -0.35M | -0.28M | 0.32M | 0.02M | -0.07M | -0.15M | 0.23M | -0.02M | -0.09M | -0.41M | -0.27M | 0.36M | 0.79M | -0.20M | -0.10M | 0.12M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.66M | -39.21M | | 1.53M | 44.38M | -14.16M | 21.11M | 32.13M | 28.64M | -62.65M | -27.95M | 235.84M | -17.24M | -59.16M | -43.12M | -15.35M | 7.73M | -29.20M | -8.71M | 144.57M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.66M | -49.86M | -0.50M | -16.46M | -30.93M | -25.88M | -19.94M | -9.49M | -10.17M | -12.32M | -11.31M | -63.26M | -40.99M | -26.09M | -14.94M | -35.34M | -22.55M | -23.09M | 5.79M | -46.92M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.82M | -39.20M | | 1.62M | 44.73M | -13.88M | 20.79M | 32.11M | 28.71M | -62.50M | -28.18M | 235.87M | -17.16M | -58.75M | -42.85M | -15.70M | 6.95M | -29.00M | -8.61M | 144.45M |