|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -42.36M | 5.62M | 2.94M | 10.28M | -0.91M | -45.31M | -0.68M | 3.24M | -82.67M | 113.70M | -5.61M | 6.19M | 3.41M | -39.35M | -3.24M | 6.70M | 7.46M | -37.54M | -15.71M | -6.76M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | 6.98M | 5.64M | 5.00M | 3.50M | 15.69M | 3.46M | 14.10M | 11.00M | 5.49M | 2.50M | 14.20M | 11.70M | 16.31M | 6.35M | 14.20M | 2.10M | 0.16M | 18.20M | 16.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.20M | 1.12M | 0.02M | 1.00M | -1.06M | -0.14M | -1.58M | 0.56M | 52.82M | -2.41M | -0.20M | 4.30M | -3.66M | -2.54M | 0.22M | -0.37M | 0.55M | -1.49M | -0.08M | -0.23M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | -0.02M | 0.28M | 1.71M | -0.69M | -1.44M | -0.00M | -0.10M | -0.28M | -0.15M | 0.03M | 0.10M | -0.44M | 0.07M | 0.12M | -0.10M | -0.10M | -0.03M | 0.07M | -0.10M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.47M | -1.14M | 3.70M | -3.30M | 2.50M | 4.99M | 1.61M | 1.92M | 1.37M | 1.88M | 1.31M | 0.24M | -0.51M | 0.32M | 1.59M | 0.37M | 0.15M | 1.16M | 1.14M | 0.42M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.70M | 25.80M | 16.50M | 22.42M | 22.47M | 9.76M | 3.06M | -0.82M | 17.38M | 8.64M | 9.38M | 15.88M | 17.60M | 16.79M | 5.66M | 4.55M | 17.74M | 12.92M | -1.84M | 6.17M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.10M | | | | | 7.10M | | | | 18.60M | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | -0.37M | -0.50M | -0.67M | -0.57M | -0.77M | -0.75M | -0.73M | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.58M | 9.10M | 8.98M | 9.11M | 8.76M | 8.91M | 8.03M | 8.01M | 8.20M | 8.18M | 7.85M | 7.40M | 7.24M | 7.07M | 6.59M | 6.60M | 6.44M | 6.21M | 5.88M | 5.87M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.12M | -3.69M | 5.17M | 5.54M | -4.50M | -6.16M | 8.28M | 18.85M | -3.46M | -29.11M | -0.56M | 5.65M | -7.46M | -0.49M | 7.04M | 10.14M | -2.93M | -17.77M | 7.60M | -2.61M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.52M | 3.17M | 3.72M | 2.42M | 1.81M | 1.98M | 1.49M | 1.34M | 1.42M | 2.17M | 2.62M | 1.89M | 1.31M | 0.80M | 1.69M | 1.62M | 1.31M | 2.75M | 2.42M | 2.66M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -184.92M | -2.45M | -3.72M | -2.42M | -3.72M | -1.64M | -1.29M | -1.10M | -1.17M | -2.07M | -2.43M | -1.66M | -1.03M | -0.75M | -1.69M | -1.62M | -1.81M | -2.66M | -2.42M | -2.66M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.02M | -0.03M | -0.00M | | 0.00M | -0.04M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.84M | -9.79M | -16.07M | -20.85M | -21.69M | -19.75M | -15.85M | -8.35M | -9.19M | -2.43M | -4.35M | -1.03M | -1.22M | -1.66M | -6.53M | -1.26M | -1.40M | -1.56M | -5.59M | -1.18M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64M | 3.43M | 5.12M | 4.43M | 4.42M | -0.14M | 4.82M | 0.95M | 2.89M | -0.01M | | 0.59M | 0.00M | | 0.32M | -0.32M | | 0.50M | 0.10M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | 0.25M | 0.27M | -0.72M | -1.56M | 0.46M | 0.03M | 0.63M | -0.64M | 0.81M | -0.93M | 0.05M | 0.36M | -1.46M | 0.18M | 1.21M | -0.61M | 0.65M | -0.59M | -0.88M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.92M | 13.80M | -3.02M | -1.57M | -4.51M | -11.17M | -14.04M | -9.65M | 6.38M | 4.95M | 1.67M | 13.24M | 15.70M | 12.91M | -2.38M | 2.89M | 13.92M | 9.35M | -10.45M | 1.46M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.21M | 22.63M | 12.78M | 20.00M | 20.66M | 7.77M | 1.57M | -2.16M | 15.96M | 6.47M | 6.76M | 13.99M | 16.29M | 15.98M | 3.97M | 2.94M | 16.43M | 10.17M | -4.26M | 3.51M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.22M | 13.56M | -3.29M | -0.85M | -2.95M | -11.63M | -14.08M | -10.27M | 7.02M | 4.14M | 2.60M | 13.19M | 15.35M | 14.37M | -2.56M | 1.67M | 14.53M | 8.70M | -9.86M | 2.34M |