|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.76M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 970.00 | 968.00 | 0.00M | 0.00M | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.85M | | 4.03M | 14.20M | -14.14M | 0.08M | 0.05M | 1.90M | 0.25M | 0.05M | 0.64M | 0.05M | -0.10M | 1.96M | 14.68M | 27.64M | 78.75M | 13.22M | -2.60M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.93M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.89M | 2.97M | 0.02M | 6.50M | 6.19M | 6.19M | 1.04M | | | | | 0.97M | 0.47M | 0.48M | 2.70M | 1.37M | 1.23M | 1.41M | 1.24M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 0.42M | -0.01M | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.89M | 2.97M | 2.88M | 6.50M | 6.19M | 6.19M | 5.15M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.52M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 398.10M | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.94M | 1.87M | 1.79M | 2.40M | 3.13M | 4.33M | 3.27M | 3.99M | 4.17M | 4.75M | 4.68M | 4.19M | 4.53M | 4.97M | 5.28M | 5.09M | 5.25M | 5.00M | 5.19M | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 35.60M | -34.37M | -2.85M | -16.90M | -33.18M | -3.70M | 100.00 | -6.92M | 7.87M | 2.66M | 2.91M | -2.48M | 3.83M | -4.80M | 62.63M | -60.50M | 1.62M | -1.38M | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 1.08M | 578.00 | 0.09M | 0.31M | 0.32M | -0.05M | -1.03M | 0.23M | 0.71M | -0.41M | -0.22M | -0.50M | 0.59M | 0.27M | -0.84M | 0.88M | -0.29M | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.54M | -0.86M | 2.76M | 0.27M | 9.37M | -6.93M | -4.02M | 3.73M | 1.89M | 1.90M | -1.67M | 4.76M | 5.72M | 6.22M | -4.22M | -0.77M | 2.95M | 0.35M | -0.92M | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.73M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.38M | -0.18M | -0.13M | 2.13M | 3.66M | -4.24M | -1.04M | 4.09M | 0.72M | -5.27M | -0.80M | 0.43M | 1.73M | -2.89M | 1.38M | 7.26M | -2.26M | 8.23M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.71M | 3.49M | 11.72M | 8.59M | 8.03M | 5.89M | -7.88M | 4.38M | 3.07M | 2.88M | -0.83M | 0.73M | 0.56M | 0.62M | 0.40M | 0.06M | 0.75M | 0.30M | 1.41M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | | | | | -0.04M | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.34M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.60M | -3.49M | -11.77M | -8.59M | 2.27M | -5.89M | 7.88M | -5.42M | -3.07M | -3.62M | 0.87M | -0.73M | -1.27M | -0.27M | -3.34M | -0.06M | 0.20M | -0.30M | -5.07M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.88M | 0.17M | 0.05M | 0.03M | 0.05M | 0.08M | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.55M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.77M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.61M | 20.76M | 34.70M | 27.15M | 9.63M | -13.19M | 12.39M | -3.32M | -3.06M | -0.91M | -0.95M | 2.32M | 12.70M | 6.17M | -0.34M | 50.90M | 26.51M | 99.21M | 68.98M | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.80M | -3.79M | 1.88M | -0.56M | 12.04M | -10.98M | -2.37M | -1.42M | -0.08M | -5.93M | -4.82M | 8.00M | 10.80M | 6.10M | -6.27M | 44.09M | 12.00M | 69.31M | 19.53M | |