|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | 1.39M | -46.12M | 48.27M | 5.87M | 0.75M | 5.48M | 18.95M | 0.90M | 5.09M | -10.43M | 9.01M | -1.13M | 2.14M | | | | -36.22M | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 3.10M | 3.10M | 3.20M | 3.00M | 3.00M | 3.10M | 3.10M | 3.10M | 3.00M | 3.00M | 2.90M | 2.80M | 2.70M | 7.10M | 8.30M | 7.60M | 6.20M | 7.40M | 7.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86M | 1.45M | 1.87M | 1.78M | 1.79M | 1.66M | 1.61M | 1.78M | 1.81M | 1.81M | 1.80M | 1.98M | 1.89M | 1.90M | 12.10M | 12.42M | 3.81M | 4.30M | 4.20M | 4.18M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | -2.12M | 32.30M | -0.35M | -0.06M | 0.06M | 0.00M | -1.35M | | | -0.00M | -2.22M | | | -26.27M | -36.02M | -24.02M | -7.94M | -13.98M | 92.61M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.02M | 0.37M | 0.01M | 0.01M | 0.01M | 0.45M | 0.01M | 0.01M | 0.02M | 0.55M | 0.01M | 0.01M | 0.02M | 1.44M | 0.01M | 0.05M | 0.06M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.09M | -0.12M | | | 1.24M | | | 0.30M | 6.65M | 0.33M | 0.34M | 3.40M | 1.60M | 2.00M | 3.09M | 2.00M | 6.66M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.87M | 0.03M | 0.07M | | | | | | | | | | 16.97M | 0.46M | | | 21.00M | 3.27M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | 3.94M | 3.92M | | | 3.31M | | 2.72M | 2.55M | 4.72M | 2.10M | 6.67M | 1.68M | 1.66M | 1.63M | 16.25M | 10.20M | 2.60M | 1.69M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.71M | 1.29M | -0.93M | -12.55M | -0.02M | 1.71M | -7.00M | -11.20M | 10.69M | 7.53M | 10.68M | -25.88M | 4.87M | -10.79M | -36.81M | -1.50M | -19.93M | -16.23M | 6.85M | -13.70M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.87M | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.06M | 0.03M | 0.01M | -0.06M | -0.03M | -0.00M | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.15M | 0.14M | 0.32M | 0.26M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | 4.42M | 4.40M | 4.46M | 4.37M | 4.04M | 4.12M | 4.10M | 4.12M | 4.11M | 4.01M | 3.84M | 3.66M | 3.57M | 27.55M | 32.77M | 33.40M | 34.06M | 23.95M | 21.53M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -9.68M | -5.97M | -2.40M | 6.71M | 2.76M | -3.24M | 1.04M | 4.76M | -6.17M | -9.74M | 72.02M | -8.70M | 23.01M | -12.16M | 17.93M | -17.66M | 17.10M | -46.79M | -24.97M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.97M | 1.36M | 10.61M | -11.40M | 1.60M | 6.28M | 13.29M | -0.99M | -4.02M | -5.08M | 6.99M | 12.76M | 29.68M | 24.30M | 22.31M | -3.06M | 2.76M | 4.16M | -7.46M | -21.87M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 4.84M | -10.58M | -7.92M | 2.71M | 14.68M | -3.19M | -9.66M | 5.63M | 11.19M | 12.80M | 23.66M | 24.82M | 18.15M | 27.41M | -42.28M | -40.37M | -27.56M | -19.98M | -4.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.35M | 3.00M | 9.92M | -15.16M | -6.68M | 8.78M | 3.52M | -0.53M | 3.32M | 3.68M | 3.39M | -0.33M | 3.80M | -1.62M | -25.18M | 2.52M | 6.35M | -6.24M | 6.37M | 4.84M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.49M | -2.34M | -2.24M | -3.63M | -0.19M | -0.84M | 0.81M | -2.07M | 0.50M | 0.57M | 3.73M | 0.67M | -1.30M | -0.29M | 22.46M | -23.01M | 10.32M | -4.10M | -3.78M | -4.53M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.16M | 0.18M | -12.82M | 0.12M | 0.27M | 0.35M | 4.57M | 0.42M | 0.12M | 0.61M | 0.61M | 0.01M | 0.02M | 0.07M | 0.14M | 0.01M | 0.03M | 0.03M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.87M | 2.44M | 1.70M | 3.49M | 1.41M | 1.74M | 1.93M | 1.33M | 0.74M | 1.47M | 1.36M | 2.10M | 1.46M | 1.82M | 6.86M | 6.93M | 8.44M | 11.68M | 13.56M | 2.66M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.04M | 7.27M | 14.26M | 8.71M | 46.44M | 16.88M | 22.83M | 18.95M | 10.09M | 10.51M | 7.71M | 22.16M | 10.27M | 14.81M | 5.40M | 21.19M | 0.93M | 1.14M | 8.47M | 0.02M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | -0.38M | -3.12M | -6.13M | 27.63M | 0.12M | 10.15M | 3.50M | -2.00M | 0.27M | -1.89M | 13.89M | -2.70M | 7.48M | 38.60M | 12.45M | -6.79M | -10.67M | -5.29M | -12.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.76M | 0.02M | 0.01M | 0.01M | 0.05M | 0.01M | 0.01M | 1.17M | 0.02M | -0.02M | 3.02M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.49M | -3.78M | -4.30M | -5.30M | -28.93M | -4.34M | -4.33M | -5.38M | -3.23M | -2.07M | -1.83M | -5.83M | -3.92M | -4.65M | 69.70M | -8.19M | 55.63M | 12.55M | -7.87M | -1.44M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | 4.30M | 4.30M | 4.30M | 4.33M | 4.34M | 4.33M | 4.34M | 4.36M | 4.37M | 4.39M | 4.41M | 4.44M | 4.44M | 6.98M | 7.03M | 7.08M | 7.08M | 7.08M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.46M | 0.56M | -2.06M | 1.36M | -1.17M | 1.47M | 2.33M | 1.86M | -1.73M | 0.35M | -1.34M | -0.96M | -1.03M | -2.71M | -3.75M | -5.22M | -1.09M | 2.19M | -1.89M | -1.68M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.08M | -2.86M | -8.35M | -23.99M | -1.32M | -2.51M | -1.18M | -13.09M | 5.45M | 5.73M | 6.96M | -17.83M | -1.75M | -7.95M | 71.48M | 2.76M | 28.91M | -14.36M | -6.31M | -27.25M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.84M | -1.14M | -2.63M | -16.04M | -1.43M | -0.04M | -8.93M | -12.53M | 9.94M | 6.06M | 9.32M | -27.98M | 3.41M | -12.61M | -43.67M | -8.43M | -28.36M | -27.91M | -6.71M | -16.36M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.08M | -2.86M | -8.35M | -23.99M | -1.32M | -2.51M | -1.18M | -13.09M | 5.45M | 5.73M | 6.96M | -17.83M | -1.75M | -7.95M | 71.48M | 2.76M | 28.91M | -14.36M | -6.31M | -27.25M |