|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -16.11M | 15.83M | -8.43M | -24.00M | 13.34M | 20.93M | -11.64M | -6.74M | -13.74M | 47.14M | 126.09M | 25.69M | 4.74M | 7.52M | -34.19M | 35.50M | -60.90M | -92.22M | -69.89M | 113.78M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.44M | 0.40M | -623.56 | 0.35M | 0.35M | 0.36M | | 0.30M | 0.32M | 0.36M | | 0.38M | 0.41M | 0.43M | | 0.38M | 0.38M | 0.41M | | 0.31M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 9.26M | 3.74M | 10.40M | 5.84M | 4.97M | 7.54M | 8.53M | 4.80M | 4.24M | 8.13M | 10.33M | 4.50M | 4.40M | 6.04M | 6.60M | 2.55M | 2.75M | 8.04M | 14.11M | 5.88M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.43M | -0.81M | 1.90M | -0.20M | 0.24M | -0.18M | -0.20M | 0.57M | -0.36M | -0.24M | 0.12M | 0.23M | -2.45M | -0.37M | -0.72M | 7.42M | 1.67M | -1.68M | 21.06M | 0.23M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3.48M | -1.29M | | -3.10M | 4.58M | 3.29M | | -5.65M | 11.22M | -5.44M | | 6.93M | 1.74M | 2.08M | | 0.80M | 7.89M | 7.58M | | 7.66M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -1.09M | | 0.18M | | 0.07M | | 0.03M | | 0.01M | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.06M | 0.05M | | 0.05M | 0.04M | 0.04M | | 0.03M | 0.03M | 0.03M | | 0.02M | 0.02M | 0.02M | | 0.01M | 0.05M | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -0.01M | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.01M | -0.15M | | 0.25M | 0.00M | -0.12M | | -0.08M | 0.59M | -0.32M | | -1.32M | 1.68M | 0.06M | | 0.54M | -0.02M | -0.93M | | 0.09M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.15M | 1.18M | -0.58M | -0.15M | -0.21M | -0.35M | 1.87M | -1.05M | 0.29M | 0.76M | 0.99M | -0.74M | -0.52M | 0.30M | 0.80M | 3.18M | -3.35M | 0.69M | 1.75M | -1.71M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.21M | -0.20M | | -0.18M | -0.18M | -0.18M | | -0.17M | -0.17M | -0.17M | | -0.19M | -0.19M | -0.19M | | -0.18M | -0.19M | -0.19M | | -0.18M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.16M | | | 0.00M | 8.18M | | | 0.01M | 8.24M | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.44M | 0.40M | -623.56 | 0.35M | 0.35M | 0.36M | | 0.30M | 0.32M | 0.36M | | 0.38M | 0.41M | 0.43M | | 0.38M | 0.38M | 0.41M | | 0.31M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.21M | -0.31M | 1.63M | -0.16M | -0.05M | -0.05M | 0.51M | -0.02M | -3.29M | -0.90M | 8.61M | -0.78M | -0.50M | -0.39M | 3.32M | -19.56M | -0.23M | -0.02M | 0.12M | -37.74M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.08M | -89.77 | -116.62 | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.17M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -4.16M | -6.62M | -54.28M | -8.61M | -15.84M | 13.51M | -86.02M | -13.69M | 21.70M | -21.13M | -61.82M | 25.20M | 19.55M | 23.48M | -159.92M | 23.92M | 27.36M | 48.03M | -474.84M | 106.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 13.78M | 0.01M | | 0.77M | 0.18M | 0.41M | | 0.62M | 7.70M | 5.71M | | 3.70M | 4.94M | 1.36M | -9.73M | -4.76M | -0.73M | -0.13M | -0.13M | 6.90M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 242.34M | -236.89M | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.22M | -0.37M | | | | | | 20.00M | | 112.05M | | 96.65M | 158.16M | -0.40M | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 13.86M | 2.52M | 5.35M | 0.59M | -0.55M | 0.24M | 14.36M | 20.45M | 6.83M | 227.73M | 19.66M | 100.16M | 159.60M | 0.78M | -6.92M | 4.56M | 8.51M | 7.47M | 650.75M | 6.72M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.20M | 0.34M | -0.05M | -0.18M | -0.37M | 0.73M | -0.13M | -0.03M | -0.22M | 0.14M | 0.22M | 0.56M | 0.03M | -0.58M | -2.78M | 0.03M | -1.77M | 0.50M | -2.73M | 0.15M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 6.02M | 5.04M | -20.66M | -11.30M | -20.60M | 15.84M | -94.72M | 1.08M | 26.31M | 201.31M | -58.54M | 68.58M | 138.33M | -25.36M | -43.79M | -29.23M | -45.53M | 47.65M | 111.43M | -107.30M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 184.51M | 186.04M | 0.00M | 159.32M | 147.06M | 123.63M | | 99.45M | 101.18M | 75.02M | | 215.76M | 280.14M | 419.57M | | 332.14M | 313.69M | 269.99M | | 585.24M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.21M | 0.31M | -1.63M | 0.16M | 0.05M | 0.05M | -0.51M | 0.02M | 3.29M | 0.90M | -8.61M | 0.78M | 0.50M | 0.39M | -3.32M | 19.56M | 0.23M | 0.02M | -0.12M | 37.74M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 9.70M | -4.09M | -48.92M | -8.02M | -16.38M | 13.75M | -71.66M | 6.76M | 28.53M | 206.60M | -42.16M | 125.35M | 179.15M | 24.25M | -166.84M | 28.47M | 35.87M | 55.50M | 175.91M | 113.22M |