|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.45M | -8.02M | -9.04M | -4.06M | -10.01M | -6.78M | -0.21M | 5.36M | 18.59M | 2.37M | 24.12M | -75.93M | 37.99M | 33.16M | 32.66M | 32.69M | 46.95M | 2.84M | 19.03M | 36.24M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.63M | 17.67M | 26.50M | -30.68M | 30.05M | 25.33M | 23.13M | -42.09M | 15.18M | 29.89M | 12.97M | 77.37M | 21.86M | 23.57M | 24.02M | 19.71M | 25.79M | 53.99M | 47.88M | 27.66M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.03M | 24.52M | -12.08M | 14.55M | -28.37M | -14.04M | -31.62M | 158.39M | 2.98M | -13.92M | 35.05M | 116.22M | 29.42M | -5.87M | -61.61M | 38.92M | -9.75M | 0.42M | -9.58M | -5.54M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.10M | | | 110.39M | 113.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.84M | 34.17M | 5.38M | -1.51M | -8.32M | 4.51M | -8.32M | 44.35M | 36.75M | 17.97M | 72.24M | -1.22M | 72.32M | 35.64M | -10.52M | 87.84M | 41.84M | 48.67M | 45.58M | 46.44M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -112.83M | -28.61M | 25.70M | 37.94M | 49.65M | 15.63M | -34.45M | 15.79M | 13.65M | -44.29M | -65.40M | 20.46M | -45.87M | 17.09M | 1.56M | 53.66M | -60.69M | 3.64M | -82.71M | 12.68M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.39M | -0.89M | -6.53M | -0.76M | -0.80M | 1.62M | -5.83M | -1.20M | -1.26M | -2.94M | -0.61M | -1.44M | -4.99M | 1.11M | 4.82M | -23.83M | -2.25M | -1.68M | -50.43M | -53.04M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.20M | -0.09M | -0.76M | -0.03M | -0.89M | 1.03M | -2.01M | 0.40M | -0.69M | -0.08M | -0.49M | 0.04M | -0.54M | -7.04M | -0.00M | -1.35M | -15.29M | -0.53M | -15.23M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -146.06M | 4.67M | 24.55M | 35.67M | 40.53M | 21.76M | -48.60M | 58.94M | 49.14M | -29.26M | 6.23M | 17.80M | 21.46M | 53.84M | -4.14M | 117.67M | -21.10M | 50.63M | -87.56M | 6.08M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.84M | 34.17M | 5.38M | -1.51M | -8.32M | 4.51M | -8.32M | 44.35M | 36.75M | 17.97M | 72.24M | -1.22M | 72.32M | 35.64M | -10.52M | 87.84M | 41.84M | 48.67M | 45.58M | 46.44M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -146.06M | 4.67M | 24.55M | 35.67M | 40.53M | 21.76M | -48.60M | 58.94M | 49.14M | -29.26M | 6.23M | 17.80M | 21.46M | 53.84M | -4.14M | 117.67M | -21.10M | 50.63M | -87.56M | 6.08M |