|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.39M | -123.85M | -1.24M | -23.77M | -54.12M | 32.67M | 10.26M | -12.69M | -2.57M | -22.90M | -9.75M | 13.72M | 99.63M | 34.97M | -7.33M | 78.40M | -39.25M | -37.09M | -14.01M | 9.14M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.60M | 4.63M | 3.39M | 5.38M | 4.50M | 3.47M | 3.74M | 5.05M | 3.94M | 3.84M | 2.83M | 3.50M | 2.90M | 3.28M | 2.88M | 2.10M | 1.88M | 2.31M | 2.07M | 2.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | 0.85M | 0.09M | 0.07M | 0.05M | 0.01M | 1.18M | 0.19M | | 45.99M | | 0.09M | 0.51M | 1.89M | 0.18M | | 0.17M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.76M | -5.89M | 32.43M | -30.74M | 31.29M | 7.79M | 6.72M | 46.07M | 20.63M | 21.16M | 22.45M | 35.12M | 33.74M | 8.99M | 23.31M | 32.55M | 15.16M | 43.36M | 19.28M | 35.35M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.19M | 6.79M | 5.32M | 5.33M | 5.31M | 5.35M | 5.27M | 5.30M | 5.38M | 5.26M | 5.26M | 5.25M | 5.39M | 2.17M | 1.61M | 1.49M | 1.47M | 1.47M | 1.45M | 1.49M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.11M | 49.51M | 47.78M | 49.53M | 44.78M | 39.93M | 43.70M | 39.78M | 40.64M | 38.50M | 38.30M | 38.26M | 40.40M | 39.33M | 42.63M | 42.64M | 43.21M | 37.27M | 31.19M | 31.22M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.44M | 12.29M | 10.76M | 12.53M | 12.65M | 9.43M | 8.80M | 7.65M | 13.26M | 8.41M | 13.00M | 9.73M | 13.98M | 12.83M | 13.55M | 15.06M | 10.30M | 12.59M | 12.91M | 15.78M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.09M | 44.33M | 20.47M | 9.15M | 41.38M | 12.50M | 29.50M | 1.96M | 52.33M | 1.50M | 0.57M | 5.50M | 13.18M | 1.72M | 48.37M | 1.88M | 1.11M | 3.94M | 9.26M | 0.03M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 15.43M | 0.01M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.05M | 31.41M | -6.22M | -3.43M | 28.73M | 3.04M | 20.70M | -5.70M | 39.06M | -7.09M | -12.43M | -3.84M | -0.80M | -10.88M | 34.82M | -7.02M | -10.19M | -8.65M | -3.65M | -15.76M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | -0.16M | -0.23M | -0.40M | -0.31M | -0.68M | -0.32M | -0.32M | 2.24M | -0.64M | -0.42M | -0.42M | -0.41M | -0.37M | -0.37M | -0.24M | -0.00M | -0.00M | -0.01M | 0.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -91.31M | -48.89M | -3.82M | -31.23M | -23.00M | -44.82M | -38.64M | -15.92M | -58.38M | -22.57M | -18.25M | -25.28M | -28.98M | 3.65M | -78.35M | -23.81M | -18.54M | -19.13M | -20.60M | -17.68M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.05M | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | -0.42M | -0.99M | -0.15M | -0.31M | 2.60M | 0.04M | 0.06M | 0.59M | -0.92M | 0.98M | -0.59M | -1.08M | 2.74M | 0.12M | -1.65M | 0.22M | -0.59M | -0.34M | -0.18M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.73M | -23.80M | 21.40M | -65.55M | 36.72M | -31.39M | -11.18M | 24.51M | 1.90M | -9.42M | -7.24M | 5.42M | 2.88M | 4.50M | -20.10M | 0.08M | -13.35M | 14.99M | -5.31M | 1.74M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.32M | -18.19M | 21.66M | -43.27M | 18.64M | -1.64M | -2.08M | 38.42M | 7.37M | 12.75M | 9.45M | 25.40M | 19.76M | -3.84M | 9.76M | 17.50M | 4.87M | 30.78M | 6.38M | 19.57M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.49M | -23.37M | 22.39M | -65.40M | 37.03M | -33.99M | -11.22M | 24.45M | 1.31M | -8.50M | -8.22M | 6.01M | 3.96M | 1.76M | -20.22M | 1.73M | -13.56M | 15.58M | -4.96M | 1.91M |