|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.87M | -20.35M | -41.76M | -49.41M | -35.30M | -36.85M | -22.69M | -30.80M | -24.33M | -18.52M | -14.33M | -27.06M | -18.64M | -17.70M | -15.32M | -25.92M | -45.09M | -27.13M | -9.88M | -17.11M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.95M | 8.18M | 8.38M | 8.39M | 8.53M | 8.97M | 9.48M | 9.05M | 9.47M | 9.35M | 9.58M | 9.90M | 9.75M | 9.62M | 9.83M | 9.37M | 9.14M | 8.80M | 8.76M | 8.78M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.51M | 5.24M | 10.06M | 12.10M | 3.63M | 4.28M | 4.66M | 4.76M | | | 6.99M | 7.77M | 0.10M | | 8.33M | 10.75M | 12.21M | 10.31M | 8.04M | 9.64M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.77M | 5.73M | 3.29M | 3.32M | 3.04M | 2.90M | 3.44M | 1.81M | 0.80M | 0.47M | 0.24M | 1.56M | 0.54M | 0.99M | -0.87M | 2.69M | 0.77M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | -0.00M | 0.04M | | 0.13M | 0.03M | 0.03M | | 0.17M | | 7.34M | 0.09M | 0.09M | 0.14M | 0.30M | | 0.46M | | 5.94M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 0.92M | 0.74M | 0.04M | -0.00M | 0.14M | | | 0.50M | | 8.20M | 7.09M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.39M | -7.77M | -19.78M | -29.04M | -17.00M | -16.27M | -3.69M | -12.69M | -1.55M | -5.50M | 17.78M | -25.91M | 13.89M | 9.25M | 9.80M | -25.33M | 20.33M | 8.88M | 1.34M | -8.14M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.75M | 8.47M | 0.66M | 0.66M | 8.49M | 8.49M | -22.81M | 0.67M | 8.78M | 8.78M | 0.68M | 0.68M | 8.36M | 8.36M | 0.68M | 8.36M | 8.12M | 7.63M | -22.21M | 7.63M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.02M | 0.01M | 0.01M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.95M | 8.18M | 8.38M | 8.39M | 8.53M | 8.97M | 9.48M | 9.05M | 9.47M | 9.35M | 9.58M | 9.90M | 9.75M | 9.62M | 9.83M | 9.37M | 9.14M | 8.80M | 8.76M | 8.78M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.77M | -1.32M | 7.17M | -1.33M | 0.48M | 0.72M | 7.72M | -0.87M | 6.58M | 7.21M | -1.41M | 9.05M | 6.30M | 4.85M | -0.89M | 0.67M | -1.06M | 2.37M | 4.21M | 8.18M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.80M | 0.45M | 1.56M | 0.45M | -1.98M | 1.94M | 0.70M | 0.20M | 0.69M | -0.64M | 0.20M | -3.84M | 3.00M | 1.24M | 2.29M | 3.02M | 4.12M | -5.63M | 0.03M | 1.27M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.18M | 10.67M | -7.60M | -5.99M | 4.96M | 1.01M | 1.85M | -7.25M | 6.74M | -2.48M | -1.56M | -0.14M | -2.14M | 1.28M | -3.00M | -22.96M | 30.68M | -19.29M | 6.88M | 0.72M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.43M | -9.10M | 2.04M | -0.44M | 2.00M | -1.89M | 1.19M | 1.43M | -2.49M | -7.75M | -0.06M | -0.26M | 1.52M | 5.62M | 0.77M | -0.96M | 1.84M | -1.97M | 1.40M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.10M | 14.98M | 11.99M | 8.22M | 10.29M | 7.84M | -24.67M | 1.17M | 16.25M | -16.79M | -0.03M | 5.58M | 13.08M | 10.80M | -28.45M | 4.50M | 6.32M | 8.31M | -17.42M | 5.00M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 419.40M | | | | | | | | | | | | | | | | | 0.46M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.33M | 18.48M | 18.23M | 36.44M | 32.09M | 21.29M | 27.10M | 40.42M | 22.44M | 25.09M | 24.25M | 20.11M | 20.39M | 7.28M | 6.13M | 8.06M | 3.00M | 9.00M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -453.41M | -14.69M | -9.58M | 12.05M | -6.27M | -4.20M | -1.06M | 23.74M | 14.95M | 20.82M | 17.20M | 14.53M | 7.31M | -3.52M | -5.47M | 3.56M | -9.31M | -0.28M | -6.30M | -5.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.61M | -6.72M | 2.46M | 6.06M | 1.01M | 2.96M | 1.80M | 1.38M | 0.06M | 1.84M | 1.27M | 0.82M | 1.97M | 1.18M | 0.69M | 0.95M | -202.43M | 0.77M | 0.43M | -0.34M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -250.19M | -29.17M | -26.90M | -10.93M | -22.26M | -17.51M | -2.95M | 12.43M | 13.46M | 17.16M | 36.25M | -10.57M | 23.17M | 6.91M | 5.02M | -20.82M | -191.47M | 9.43M | -4.53M | -13.47M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.49M | -22.74M | -31.76M | -37.26M | -27.29M | -24.12M | 20.98M | -13.87M | -17.80M | 11.29M | 17.81M | -31.50M | 0.81M | -1.55M | 38.25M | -29.83M | 14.01M | 0.57M | 18.77M | -13.14M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -250.19M | -29.17M | -26.90M | -10.93M | -22.26M | -17.51M | -2.95M | 12.43M | 13.46M | 17.16M | 36.25M | -10.57M | 23.17M | 6.91M | 5.02M | -20.82M | -191.42M | 9.37M | -4.53M | -13.47M |