|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.94M | -18.61M | -19.57M | -18.74M | | | | 31.85M | 33.07M | 8.65M | 38.02M | 18.76M | 33.55M | 25.66M | 10.93M | 28.63M | 30.47M | 16.34M | 85.40M | -70.43M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.57M | 5.35M | 6.10M | 1.02M | 1.62M | 0.03M | 0.23M | 2.25M | 1.11M | -1.08M | 1.69M | -1.53M | 0.91M | 7.07M | 0.07M | 0.30M | 6.37M | 2.39M | 0.01M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.52M | 13.60M | 17.18M | | -2.89M | 10.21M | 15.30M | 5.28M | 8.45M | 3.87M | 9.99M | 1.89M | 3.19M | 3.66M | -5.53M | -1.83M | 4.87M | 6.33M | 1.98M | -23.31M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.02M | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 5.83M | 8.62M | 8.92M | 1.47M | 1.46M | 5.25M | 0.33M | 0.06M | | 3.52M | | | 30.20M | -18.90M | 0.01M | 1.21M | | 0.39M | 0.91M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.19M | 38.15M | 58.84M | 70.19M | 30.00M | 75.50M | 73.30M | 32.97M | 55.75M | 52.65M | 65.82M | 56.12M | 51.64M | 72.13M | 66.38M | 50.38M | 33.64M | 63.65M | 64.87M | 47.18M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.32M | 0.48M | 0.50M | | 0.18M | 0.08M | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.99M | 12.24M | 19.32M | 20.02M | 6.63M | 13.82M | 11.43M | 9.08M | 18.60M | 18.71M | 18.66M | 17.78M | 17.47M | 20.72M | 18.93M | 19.14M | 19.56M | 27.21M | 27.27M | 25.72M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 3.48M | 5.54M | 6.95M | 7.78M | 14.82M | -7.80M | -0.91M | 7.94M | 12.74M | -10.20M | 3.46M | 3.49M | -1.04M | 3.38M | -6.89M | -2.22M | -2.96M | -0.28M | 17.07M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.67M | | 5.03M | -3.32M | 0.39M | -1.56M | 0.17M | -0.62M | 1.56M | -2.63M | 1.44M | 0.55M | -0.22M | -2.04M | 1.09M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.19M | 0.10M | 0.50M | 0.02M | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.39M | 1.37M | 5.04M | -0.76M | 0.64M | 0.77M | -2.24M | 3.26M | -2.19M | 5.65M | -8.23M | 2.15M | -4.81M | 4.46M | 8.09M | -5.39M | -4.85M | 4.91M | 1.61M | 10.73M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | -0.17M | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.43M | 0.53M | -0.24M | -0.84M | -1.86M | -6.56M | 1.28M | 0.04M | -0.04M | -0.56M | -0.20M | 0.39M | 0.25M | -0.39M | 0.27M | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 17.13M | 38.88M | 1.40M | 10.17M | | 110.53M | 0.11M | 82.91M | -82.09M | 4.51M | 0.22M | -0.22M | 1.24M | -0.36M | 0.91M | 5.38M | 48.94M | -53.07M | -0.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | 0.86M | | | | | | | -0.41M | | | | | | | | | -0.12M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 3.89M | | | | | | | | | | | | | | | | | 7.61M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.71M | -16.82M | -39.37M | -51.23M | -10.20M | -48.51M | -51.06M | -69.94M | -347.47M | -31.09M | -21.06M | -42.61M | -45.05M | -25.67M | -34.51M | -25.40M | -45.05M | -142.37M | 67.06M | -28.81M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.27M | -13.15M | -18.15M | -7.67M | -8.50M | -18.50M | -16.99M | 25.94M | 296.18M | -17.94M | -39.81M | -22.27M | -2.25M | -44.05M | -32.06M | -29.25M | 16.58M | 81.16M | -130.50M | -20.45M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.80M | 4.99M | 12.83M | 14.57M | 6.14M | 12.20M | 6.81M | 6.78M | 6.58M | 6.81M | 7.53M | 7.17M | 7.54M | 8.13M | 7.99M | 8.03M | 8.09M | 8.72M | -23.34M | 8.36M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 8.17M | 5.23M | 11.29M | 11.29M | 8.48M | 5.25M | -11.03M | 4.47M | 3.62M | 4.95M | -8.76M | 4.35M | 2.41M | -0.20M | -4.27M | 5.17M | 2.43M | 1.43M | -2.08M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.88M | 21.01M | 19.96M | 68.79M | 19.82M | 75.50M | -37.22M | 32.86M | -27.16M | 134.74M | 61.32M | 55.91M | 51.86M | 70.89M | 66.74M | 49.47M | 28.26M | 14.71M | 117.94M | 47.68M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 8.17M | 1.32M | 11.29M | 11.29M | 8.48M | 5.25M | -11.03M | 4.47M | 3.62M | 4.95M | -8.76M | 4.35M | 2.41M | -0.20M | -4.27M | 5.17M | 2.43M | 1.43M | -2.08M |