|
Net Income (Quarter)
|
1.62M | 2.77M | 0.89M | 3.23M | 2.20M | 2.73M | 3.88M | 3.12M | 0.14M | 1.60M | 1.49M | -0.23M | -1.83M | -0.73M | -0.71M | -0.79M | -1.21M | -1.14M | -4.20M | -2.06M | -5.35M | 1.93M | -20.96M | -2.66M | -7.77M | -5.88M | -9.56M | -5.68M | -7.53M | -1.31M | -3.67M | -3.20M | -8.32M | -7.04M | -6.46M | -18.89M | -23.99M | -25.87M | -27.32M | -37.00M | -18.63M | -38.71M | -13.26M | -21.20M | -21.12M | -32.81M | -49.85M | -65.36M | -75.41M | -43.25M | -41.72M | 10.82M | -53.31M | -40.52M | -35.63M | 41.80M | -28.31M | -112.13M | -14.13M | -15.71M | 8.71M | -46.10M |
|
Depreciation and Depletion (Quarter)
|
| 1.55M | 1.90M | 1.63M | 1.59M | 1.70M | 1.63M | 1.63M | 1.70M | 1.84M | 2.16M | 2.05M | 2.00M | 2.00M | 2.04M | 1.98M | 2.23M | 2.34M | 2.51M | 2.58M | 3.08M | 2.94M | 3.52M | 3.17M | 3.63M | 2.65M | 2.56M | 2.79M | 3.04M | 3.18M | 3.38M | 3.36M | 3.43M | 3.56M | 3.85M | 3.88M | 3.76M | 4.16M | | 5.54M | 2.53M | 2.67M | | 6.61M | 2.63M | 3.72M | | 7.22M | 2.46M | 7.10M | | 9.70M | 7.80M | 7.66M | 8.22M | 7.70M | 7.30M | 7.11M | 5.59M | 5.60M | 5.50M | 5.37M |
|
Share-based Compensation (Quarter)
|
| 1.43M | 1.54M | 1.53M | 1.68M | 1.74M | 1.82M | 2.15M | 2.64M | 2.85M | 3.07M | 3.05M | 2.90M | 3.80M | 2.76M | 2.70M | 3.21M | 3.65M | 2.75M | 2.79M | 0.94M | 0.76M | 3.02M | 2.32M | 0.21M | 0.87M | 2.14M | 1.91M | 0.77M | 1.84M | 2.84M | 2.44M | 3.80M | 4.10M | 4.50M | 7.20M | 9.30M | 9.10M | 18.57M | 14.70M | 15.95M | 15.53M | 19.77M | 14.61M | 15.09M | 18.27M | 21.73M | 31.87M | 36.52M | 31.94M | 9.31M | -18.15M | 11.30M | 7.37M | 7.56M | 5.90M | 5.38M | 3.16M | 4.71M | 4.26M | 2.63M | 2.65M |
|
Deferred Taxes (Quarter)
|
| 0.18M | 0.56M | 0.22M | -0.04M | -0.24M | 0.29M | -0.63M | -0.11M | -0.58M | -1.55M | 0.35M | -1.53M | -0.53M | 6.58M | -0.08M | -0.58M | -0.41M | 2.80M | 0.82M | -1.93M | -2.99M | -10.35M | -0.18M | 0.33M | 0.02M | -2.02M | -0.02M | 0.01M | 0.84M | -3.22M | 0.02M | 0.03M | 0.14M | -0.49M | 0.05M | 0.06M | 0.08M | -1.41M | 0.21M | -0.16M | -0.01M | 0.53M | -1.59M | 0.19M | 0.28M | -5.11M | 0.22M | 0.71M | -0.16M | -1.93M | 0.13M | 0.02M | 0.30M | 0.07M | 0.12M | 0.21M | 0.21M | 0.08M | 0.09M | 0.06M | 0.39M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | 1.97M | | 1.36M | 1.85M | 2.06M | 0.40M | 1.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | 3.81M | | | | 3.64M | | 8.21M | 9.89M | | 0.03M | 0.68M | 0.03M | 1.01M | 1.04M | 0.81M | -1.84M | | 0.58M | 0.70M | 0.80M | 0.39M | 0.46M | 0.46M | -1.30M | -0.20M | | 0.66M | -0.12M | -0.54M | 0.55M | 5.00M | -5.55M | | 12.81M | -11.20M | 0.52M | -2.13M | | | -5.10M | 4.65M | 0.86M | 0.87M | 0.88M | -2.60M | | 0.93M | 0.94M | -3.08M | 0.97M | 0.54M | 2.69M | | | -7.80M | 0.02M | 0.03M | | -2.90M | -0.03M |
|
Asset Writedowns and Impairment (Quarter)
|
| 0.05M | 0.10M | 0.06M | 0.06M | 0.11M | 0.06M | 0.02M | | | | | | | 0.46M | 0.27M | 0.71M | 0.12M | -1.10M | 0.40M | 0.63M | 0.65M | -1.69M | 0.39M | 0.32M | 0.53M | 0.59M | 0.45M | 0.51M | 0.41M | 0.53M | 0.50M | 0.37M | 0.46M | 0.46M | 0.50M | 0.44M | 0.63M | 0.59M | 0.61M | 1.34M | 0.67M | 0.58M | 0.80M | 0.80M | 0.83M | -2.43M | 1.28M | 2.20M | 1.19M | -4.67M | | 2.96M | 5.01M | 4.72M | 8.35M | | 4.39M | | | | 2.11M |
|
Non-cash Items (Quarter)
|
| | 3.10M | | | | 2.81M | | 2.77M | 42.18M | 39.87M | 37.28M | 32.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 4.11M | 7.88M | 4.52M | 7.29M | 5.64M | 7.63M | 11.63M | 2.64M | 3.40M | 10.34M | -0.66M | 1.33M | 2.97M | 13.31M | -3.00M | -0.15M | 18.08M | 0.74M | -7.58M | 7.91M | 10.54M | 10.97M | 2.15M | 12.61M | 1.79M | 8.01M | -3.10M | 8.47M | -1.85M | 6.77M | -0.68M | -1.33M | -5.10M | 11.89M | -25.69M | -3.22M | -11.53M | -18.71M | 4.29M | 8.01M | 25.35M | -4.05M | 25.23M | 5.38M | 5.03M | -32.40M | -22.87M | -41.49M | -15.10M | 17.37M | -24.63M | 6.25M | 4.54M | 1.10M | -17.93M | 4.82M | -3.12M | -3.10M | -11.68M | -6.01M | -9.65M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.89M | | 3.63M | | | 56.92M | | | | 41.59M |
|
Amortizatization of Intangibles (Quarter)
|
| 0.39M | 0.32M | 0.32M | 0.32M | 0.32M | 0.08M | 0.08M | 0.08M | 0.14M | 0.29M | 0.42M | 0.47M | 0.70M | 1.07M | 1.06M | 1.10M | 1.30M | 1.64M | 2.15M | 2.00M | 2.00M | 1.90M | 1.60M | 1.70M | 1.70M | 1.63M | 1.40M | 1.40M | 1.10M | 0.71M | | 0.70M | 0.70M | 0.71M | 0.73M | 0.70M | 2.29M | -2.20M | 0.69M | 2.41M | 2.45M | -3.67M | 8.12M | 0.37M | 0.49M | 32.07M | 5.32M | 0.92M | 0.92M | 19.36M | 0.88M | 0.89M | 19.56M | 4.20M | 0.67M | 0.82M | 0.41M | 0.23M | 0.18M | 0.17M | 0.18M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.04M | | | | | | | 0.12M | 0.26M | 0.29M | 0.29M | 0.30M | 0.30M | 0.31M | 0.43M | 0.61M | 0.62M | 0.63M | 0.64M | 0.94M | 0.94M | 0.95M | 0.95M | 1.81M | 0.66M | -3.38M | 0.61M | 6.10M | 0.60M | 2.73M | 1.79M | 0.66M | 0.62M | 9.70M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 1.55M | 1.90M | 1.63M | 1.59M | 1.70M | 1.63M | 1.63M | 1.70M | 1.84M | 2.16M | 2.05M | 2.00M | 2.00M | 2.04M | 1.98M | 2.23M | 2.34M | 2.51M | 2.58M | 3.08M | 2.94M | 3.52M | 3.17M | 3.63M | 2.65M | 2.56M | 2.79M | 3.04M | 3.18M | 3.38M | 3.36M | 3.43M | 3.56M | 3.85M | 3.88M | 3.76M | 4.16M | | 5.54M | 2.53M | 2.67M | | 6.61M | 2.63M | 3.72M | | 7.22M | 7.13M | 7.06M | 10.87M | 9.73M | 7.76M | 7.71M | 8.22M | 7.71M | 7.23M | 7.14M | 5.59M | 5.60M | 5.50M | 5.37M |
|
Change in Receivables (Quarter)
|
| 4.24M | -0.23M | 3.17M | -1.80M | 2.06M | 1.36M | -3.20M | 1.81M | 3.23M | -1.18M | 0.80M | 0.73M | 5.86M | -2.77M | -0.05M | 5.28M | -0.89M | -2.98M | 4.61M | -2.70M | 0.84M | -1.38M | 0.20M | -1.24M | 1.37M | 2.92M | -2.69M | -3.33M | 7.73M | 6.28M | 8.47M | -7.42M | 14.08M | -5.46M | 5.76M | 0.62M | 2.95M | 34.42M | -24.11M | 14.06M | -9.18M | 12.86M | 13.66M | -1.99M | -5.84M | 11.48M | 16.33M | 16.40M | -18.88M | -13.82M | -14.19M | -4.15M | -17.85M | -5.42M | -10.82M | -5.97M | -15.34M | 1.21M | -6.92M | -4.51M | 9.07M |
|
Change in Account Payables (Quarter)
|
| -0.65M | 1.00M | 1.23M | -0.38M | -0.38M | 0.98M | 1.99M | -0.69M | -0.17M | 1.79M | -1.55M | -3.66M | 1.69M | 0.86M | 1.11M | -2.81M | -0.55M | 0.72M | 1.36M | 0.46M | -4.31M | 0.58M | 0.09M | -1.14M | -0.35M | 1.59M | -1.12M | -2.76M | -0.47M | 1.61M | -0.17M | 0.21M | 0.54M | 1.63M | -0.74M | 0.33M | -0.00M | 4.23M | -3.41M | 0.39M | -1.55M | 3.84M | -1.92M | -4.63M | 6.19M | 1.16M | 8.02M | -1.21M | -11.04M | 16.28M | -9.85M | 6.34M | -0.15M | 1.97M | -1.34M | 3.74M | | | | | |
|
Change in Accured Expenses (Quarter)
|
| 1.63M | 2.19M | -3.02M | 0.90M | 0.24M | 1.54M | 0.14M | 2.03M | -2.25M | 0.04M | -0.01M | 1.56M | 1.43M | -3.22M | -0.41M | 0.13M | -0.18M | 1.04M | 0.36M | -5.88M | 7.82M | -1.11M | -8.61M | 9.77M | 0.70M | 1.12M | -9.00M | 9.24M | -0.71M | 0.02M | -0.09M | -8.68M | -0.08M | 9.06M | -17.93M | 6.82M | 11.33M | -11.10M | -0.00M | 14.24M | 22.67M | -13.97M | 17.21M | 3.32M | -20.20M | -0.28M | 1.03M | -0.94M | -12.32M | 31.77M | -49.07M | 0.00M | 0.00M | 0.15M | -3.91M | -0.26M | 5.42M | -5.94M | 6.15M | -12.62M | -7.40M |
|
Other Working Capital Changes (Quarter)
|
| 0.77M | -0.09M | -0.12M | 0.42M | 0.55M | -1.37M | 0.92M | -0.25M | 0.70M | -1.21M | 0.22M | -0.30M | 0.00M | -0.09M | -1.59M | 1.19M | 5.40M | -2.29M | -1.78M | 2.13M | -0.44M | 1.95M | 0.08M | -0.08M | 0.03M | 13.25M | 5.94M | 3.54M | -9.55M | 0.11M | 0.02M | 0.17M | 0.03M | 18.79M | 11.15M | 3.68M | 3.11M | 16.01M | 0.39M | -0.12M | -0.23M | 0.00M | 21.64M | -24.95M | -0.71M | 3.47M | -0.48M | 13.53M | -12.93M | -12.46M | 0.87M | -1.31M | 0.03M | 10.85M | -13.12M | -3.84M | 1.24M | 3.17M | -5.31M | -0.68M | 2.81M |
|
Capital Expenditures (Quarter)
|
| 3.64M | 2.02M | 2.29M | 2.00M | 1.86M | -4.53M | 1.73M | 1.24M | -1.02M | -1.21M | 1.66M | -1.52M | 0.58M | 0.08M | 1.17M | 3.15M | -2.48M | -0.88M | 1.78M | -1.20M | 10.47M | 1.93M | 0.29M | -0.10M | -0.13M | 12.29M | 0.68M | -0.64M | 12.13M | 5.21M | 0.29M | 0.48M | -0.22M | -0.36M | 8.34M | 13.05M | -19.69M | 45.89M | 10.80M | -9.61M | 0.07M | 0.36M | 1.53M | -0.89M | 33.18M | 11.88M | 159.41M | -134.21M | -25.08M | 0.91M | 7.37M | -16.45M | 1.54M | 0.05M | 0.10M | 0.02M | 24.97M | 3.76M | 3.14M | 2.89M | 2.30M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | -10.80M | | | | | 3.17M | | 0.28M | | | | | | | | | | | | | | | | | | 0.00M | | | 0.23M | 0.23M | 0.42M | 0.61M | 0.58M | 0.81M | 0.57M | 0.56M | 0.68M | 0.74M | 0.39M | 0.27M | 1.29M | 1.10M | 0.79M | 0.76M | 1.21M | 0.05M | 0.74M | 1.07M | 0.39M | 0.67M | 0.38M | 0.21M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | 0.08M | -0.08M | | | | | | | | | | | 0.41M | | 0.10M | 0.14M | 0.11M | | 0.26M | 0.13M | 1.11M | | 0.00M | 0.29M | 0.40M | -0.69M | | | | | | | 23.01M | 47.74M | 3.24M | 0.22M | | -0.03M | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -3.73M | -2.02M | -2.37M | -2.00M | -1.86M | -1.11M | -1.73M | -13.02M | -3.95M | -12.77M | -1.71M | -3.08M | -1.98M | -1.41M | -4.75M | -5.19M | -2.60M | -42.36M | -1.78M | -12.27M | -2.54M | -1.94M | -3.09M | -2.11M | -3.02M | -3.23M | -2.84M | -4.20M | -2.96M | -5.31M | -3.62M | -5.20M | -5.06M | -13.89M | -8.34M | -13.34M | -12.58M | -14.25M | -11.03M | -13.23M | -9.90M | -9.31M | -11.44M | -13.11M | -36.17M | -79.53M | -19.90M | -13.54M | -10.62M | -12.80M | -8.47M | -6.23M | -6.98M | -12.71M | -5.01M | -5.79M | -4.71M | -4.14M | -3.80M | -3.27M | -2.51M |
|
Other financing activities (Quarter)
|
| 0.08M | 1.28M | 0.22M | 0.33M | 0.90M | 2.55M | 0.61M | -0.80M | 2.80M | 1.50M | -0.01M | 0.14M | | 0.06M | | | | 0.66M | 0.75M | 0.01M | 0.04M | 0.00M | | | | | | | | | | | | | 7.33M | 0.26M | 1.03M | 0.02M | | | | 11.80M | | | | | | | | | | | | | | 3.13M | 0.23M | | | | |
|
Cash from Financing Activities (Quarter)
|
| -2.79M | 5.14M | 3.64M | 1.99M | 2.71M | 5.95M | 4.72M | 3.01M | 3.44M | 2.35M | -6.08M | -17.99M | 1.23M | 2.63M | -4.86M | -3.38M | 0.87M | 4.37M | 0.98M | 0.35M | -3.34M | 0.13M | -2.97M | -0.95M | -1.02M | -2.13M | -0.52M | 1.32M | 5.20M | 1.20M | 4.60M | 19.72M | 7.04M | 2.56M | 205.49M | 3.50M | 5.78M | 3.09M | 3.10M | 6.03M | 8.02M | 466.70M | 3.02M | 4.26M | 3.25M | 1.32M | 1.00M | -1.96M | -0.59M | 3.17M | -0.57M | -0.18M | -0.59M | -72.70M | 40.90M | -3.06M | 49.83M | -0.03M | 0.47M | -46.30M | 0.35M |
|
Exchange Rate Effect (Quarter)
|
| -0.07M | -0.02M | -0.00M | -0.01M | -0.00M | -0.05M | -0.01M | 0.05M | -0.18M | 0.13M | -0.06M | -0.15M | 0.21M | -0.01M | 0.08M | 0.58M | -0.47M | -0.49M | -0.15M | 0.21M | -0.85M | -1.19M | -0.34M | -1.79M | 1.33M | -3.16M | 3.33M | 1.02M | -0.39M | -0.91M | 1.06M | -0.92M | -0.28M | -0.46M | -0.12M | 0.00M | -1.24M | 1.25M | -1.41M | 0.89M | 2.05M | 2.12M | -2.73M | 0.85M | -3.19M | -0.39M | 0.60M | 0.98M | -6.29M | 0.73M | -2.06M | -1.95M | 1.63M | 0.40M | -1.02M | 0.18M | -0.88M | 0.28M | 0.72M | 0.27M | 0.16M |
|
Change in Cash (Quarter)
|
| -2.48M | 10.98M | 5.78M | 7.26M | 6.48M | 12.42M | 14.61M | -7.31M | 2.71M | 0.06M | -8.51M | -19.88M | 2.43M | 14.53M | -12.53M | -8.14M | 15.88M | -37.74M | -8.54M | -3.80M | 3.81M | 7.96M | -4.25M | 7.77M | -0.92M | -0.52M | -3.13M | 6.61M | -0.00M | 1.75M | 1.36M | 12.27M | -3.40M | 0.10M | 171.34M | -13.06M | -19.57M | -28.63M | -5.04M | 1.70M | 25.52M | 455.46M | 14.07M | -2.62M | -31.09M | -110.99M | -41.17M | -56.01M | -32.61M | 8.46M | -35.73M | -2.11M | -1.41M | -83.91M | 16.94M | -3.85M | 41.13M | -6.98M | -14.29M | -55.30M | -11.66M |
|
Free Cash Flow (Quarter)
|
| 0.47M | 5.86M | 2.23M | 5.29M | 3.78M | 12.15M | 9.90M | 1.40M | 4.42M | 11.55M | -2.32M | 2.85M | 2.39M | 13.23M | -4.17M | -3.29M | 20.56M | 1.62M | -9.36M | 9.11M | 0.07M | 9.03M | 1.86M | 12.71M | 1.92M | -4.28M | -3.78M | 9.11M | -13.98M | 1.56M | -0.97M | -1.81M | -4.88M | 12.25M | -34.03M | -16.27M | 8.16M | -64.60M | -6.51M | 17.62M | 25.27M | -4.42M | 23.70M | 6.28M | -28.15M | -44.28M | -182.28M | 92.72M | 9.98M | 16.46M | -32.00M | 22.70M | 3.00M | 1.05M | -18.04M | 4.80M | -28.09M | -6.86M | -14.81M | -8.90M | -11.96M |
|
Net Cash Flow (Quarter)
|
| -2.42M | 11.00M | 5.79M | 7.27M | 6.49M | 12.46M | 14.62M | -7.37M | 2.88M | -0.08M | -8.45M | -19.73M | 2.22M | 14.54M | -12.62M | -8.72M | 16.35M | -37.25M | -8.39M | -4.01M | 4.65M | 9.15M | -3.91M | 9.56M | -2.25M | 2.64M | -6.46M | 5.59M | 0.39M | 2.66M | 0.30M | 13.19M | -3.12M | 0.56M | 171.46M | -13.06M | -18.33M | -29.88M | -3.64M | 0.81M | 23.47M | 453.33M | 16.81M | -3.47M | -27.90M | -110.60M | -41.77M | -56.99M | -26.32M | 7.73M | -33.67M | -0.16M | -3.04M | -84.31M | 17.96M | -4.04M | 42.01M | -7.27M | -15.01M | -55.57M | -11.82M |