|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.80M | 9.58M | -24.28M | -57.21M | -8.57M | 2.80M | -28.12M | -9.71M | -8.58M | -84.80M | 32.27M | -18.65M | -45.15M | 85.09M | -19.52M | -6.03M | -6.43M | -4.78M | -18.47M | -13.01M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | 2.80M | 2.90M | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.90M | 6.21M | 5.92M | 4.70M | 5.13M | 3.44M | 4.47M | 4.67M | 4.69M | 4.29M | 4.30M | 4.54M | 5.89M | 5.62M | 6.63M | 5.50M | 6.67M | 8.81M | 8.74M | 8.21M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.28M | -2.25M | -0.34M | -7.63M | -3.24M | -3.03M | -7.95M | -4.63M | -3.21M | 90.04M | 0.11M | 0.08M | 0.46M | -0.29M | 0.75M | -0.14M | 0.04M | -0.12M | 0.06M | -0.07M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | | | 0.12M | | 0.61M | | | | 0.64M | | | | 0.73M | | 0.16M | 0.25M | 0.25M | 1.14M | 0.16M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | 7.17M | 0.05M | | 0.20M | 4.70M | 0.12M | 0.14M | 0.19M | 2.21M | 0.45M | 0.17M | 0.22M | -0.32M | 0.19M | 0.18M | 0.45M | -11.59M | 0.19M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 0.70M | -3.04M | 1.50M | 1.10M | | -3.00M | 1.17M | 0.40M | 1.07M | -1.57M | 1.13M | 1.90M | 2.10M | 0.98M | 1.40M | 0.80M | 0.70M | -2.90M | 1.90M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.49M | | | | 0.80M | | | | | | | | 367.88M | | | | 0.10M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.23M | -17.01M | 3.92M | 1.29M | 5.15M | -15.24M | -4.93M | 9.12M | -34.59M | 26.05M | 56.27M | 17.19M | 18.45M | 107.68M | 21.48M | -8.74M | -1.78M | -7.38M | 19.51M | 1.64M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.40M | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | | | | -0.64M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.22M | 3.04M | 2.98M | 2.81M | 2.59M | 2.45M | 2.23M | 2.01M | 1.85M | 1.62M | 1.67M | 1.49M | 1.56M | 1.71M | 1.75M | 1.68M | 1.61M | 1.82M | 2.89M | 3.62M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.32M | -24.07M | -5.37M | -41.25M | -2.04M | 42.03M | 17.58M | -84.94M | -13.04M | 21.40M | -15.84M | -12.29M | -25.70M | 30.26M | -21.12M | -13.50M | 2.17M | 15.01M | -17.84M | 0.11M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.11M | 54.16M | 11.37M | 13.10M | -25.41M | -2.26M | 2.18M | 38.75M | -12.35M | -42.39M | -31.61M | -36.45M | -20.51M | -24.83M | 1.54M | -3.21M | 0.15M | 9.96M | 10.51M | -5.25M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.28M | 5.13M | -1.15M | -9.01M | 3.69M | 18.75M | -1.57M | -5.92M | -43.83M | 11.30M | -0.50M | -8.52M | 1.90M | 11.35M | 6.76M | -3.60M | 3.88M | -1.21M | -13.94M | -0.21M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.08M | 8.48M | -16.51M | -13.15M | -18.14M | 7.79M | 10.17M | -23.66M | -13.54M | 32.25M | -40.94M | 0.91M | -8.55M | -1.97M | -5.54M | -4.31M | 8.25M | -14.03M | 21.53M | -4.94M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.69M | 0.44M | -2.01M | 0.27M | -2.99M | 0.03M | -1.17M | 2.26M | -1.27M | -4.12M | 0.20M | -1.13M | -3.86M | 14.34M | -5.52M | 0.36M | -10.03M | 0.29M | -0.51M | 0.53M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.87M | 1.31M | -1.55M | -7.89M | 0.00M | 0.00M | 2.16M | 0.01M | 0.01M | 0.01M | 3.95M | | 0.02M | 0.21M | -1.96M | 0.61M | 0.17M | 0.17M | 3.86M | -0.89M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.57M | 5.90M | -6.39M | 0.96M | 0.92M | -1.14M | -0.53M | 0.87M | 0.16M | 0.02M | -0.58M | 2.51M | 2.31M | 1.69M | -5.46M | 1.40M | 3.53M | -1.64M | 17.23M | 0.69M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.42M | 20.00M | 30.00M | 30.00M | 25.01M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.29M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.11M | -2.55M | -2.55M | -50.95M | -45.63M | -1.52M | 18.58M | -14.60M | -0.26M | -1.61M | -10.96M | -11.34M | -1.57M | -10.99M | -2.27M | -1.26M | -15.64M | -9.66M | 3.92M | -3.97M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.95M | 1.54M | 7.07M | 3.35M | 2.32M | 1.15M | -1.66M | 2.29M | 1.99M | 1.30M | -1.99M | 1.99M | 0.00M | 0.45M | 0.98M | 5.14M | 0.68M | 1.56M | 1.54M | 4.03M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.23M | -26.12M | -20.86M | -7.29M | -17.30M | 0.64M | -0.08M | 2.17M | -1.99M | 0.67M | -0.05M | -9.91M | -12.43M | -0.03M | -6.54M | -6.62M | -11.38M | -20.50M | -17.00M | -24.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.57M | -45.67M | -19.50M | -56.95M | -57.78M | -16.12M | 13.57M | -3.31M | -36.84M | 25.11M | 45.26M | -4.06M | 4.45M | 96.66M | 12.68M | -16.63M | -28.80M | -37.54M | 6.42M | -26.43M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.66M | -22.91M | 10.31M | 0.34M | 4.23M | -14.11M | -4.40M | 8.25M | -34.75M | 26.03M | 56.85M | 14.68M | 16.14M | 106.00M | 26.94M | -10.14M | -5.31M | -5.74M | 2.28M | 0.96M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.57M | -45.67M | -19.50M | -56.95M | -57.78M | -16.12M | 13.57M | -3.31M | -36.84M | 25.11M | 45.26M | -4.06M | 4.45M | 96.66M | 12.68M | -16.63M | -28.80M | -37.54M | 6.42M | -26.43M |