|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.09M | -10.43M | -4.19M | -1.13M | 2.14M | | | | -36.22M | | | -328.24M | -47.16M | -30.97M | -43.70M | -8.95M | -18.26M | -7.76M | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 3.00M | 2.90M | 2.80M | 2.70M | 7.10M | 8.30M | 7.60M | 6.20M | 7.40M | 7.60M | 7.10M | 0.10M | 8.70M | 3.20M | 6.90M | 0.10M | | | 8.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81M | 1.80M | 1.98M | 1.90M | 1.90M | 12.10M | 12.42M | 3.81M | 4.30M | 4.20M | 4.18M | 3.95M | 3.80M | 3.70M | 4.51M | 3.21M | 2.70M | 2.90M | 1.32M | 1.82M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -2.22M | | | -26.27M | -36.02M | -24.02M | -7.94M | -13.98M | 61.66M | -19.74M | 6.05M | 0.28M | 13.76M | -0.16M | 1.35M | -0.47M | -4.56M | -0.24M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.55M | 0.01M | 0.01M | 0.02M | 1.44M | 0.01M | 0.05M | 0.06M | 0.50M | 0.10M | 0.11M | 0.26M | 0.57M | 0.49M | 0.51M | 0.52M | 0.57M | 0.49M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | -0.24M | 3.80M | | 0.70M | 1.60M | 0.04M | 1.48M | 2.00M | -26.89M | 0.84M | 0.14M | 0.03M | -3.49M | 2.37M | 4.10M | 1.30M | -2.21M | 5.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | 3.27M | 3.99M | 0.10M | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39M | 2.10M | 6.67M | 1.68M | 1.66M | 1.63M | 16.25M | 7.30M | 2.60M | 5.20M | 3.09M | 1.26M | 1.37M | 1.34M | 3.76M | 1.34M | 1.75M | 4.60M | 1.83M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.53M | 10.68M | -25.88M | 4.87M | -10.79M | -36.81M | -1.50M | -19.93M | -16.23M | 6.85M | -13.70M | 37.92M | 19.88M | 43.32M | 2.44M | 43.18M | 32.16M | 12.19M | 42.24M | 12.67M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.90M | | 297.40M | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.39M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.15M | 0.14M | 0.32M | 0.26M | 1.01M | | | 2.94M | 0.32M | 0.32M | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.11M | 4.01M | 3.84M | 3.66M | 3.57M | 27.55M | 32.77M | 33.40M | 34.06M | 23.95M | 21.53M | 22.39M | 22.45M | 23.05M | 22.64M | 21.60M | 23.39M | 23.33M | 24.23M | 24.92M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.10M | -35.47M | 72.02M | 6.21M | -8.81M | 37.14M | -35.32M | -17.66M | 17.10M | -46.79M | -24.97M | -5.61M | -0.67M | -53.17M | 13.34M | 1.14M | -2.56M | -10.88M | 6.53M | 6.19M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.08M | 6.99M | 12.76M | 29.68M | 24.30M | 22.31M | -3.06M | 2.76M | 4.16M | -7.46M | -21.87M | -32.37M | -32.04M | 0.30M | -6.10M | -10.35M | -19.25M | -15.83M | -19.07M | -4.67M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.19M | 12.80M | 23.66M | 24.82M | 18.15M | 27.41M | -42.28M | -40.37M | -27.56M | -19.98M | -4.00M | 0.55M | -4.52M | 13.66M | 0.54M | -4.22M | -2.02M | 6.83M | 17.40M | 0.37M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.68M | 3.39M | -0.33M | 3.80M | -1.62M | -25.18M | 2.52M | 6.35M | -6.24M | 6.37M | 4.84M | 10.95M | 11.69M | -7.61M | -10.16M | 0.35M | -11.66M | -15.28M | 8.62M | -9.20M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 3.73M | 0.67M | -1.30M | -0.29M | 22.46M | -23.01M | 10.32M | -4.10M | -3.78M | -4.53M | 1.16M | -4.03M | -0.30M | 2.53M | 0.02M | 2.33M | -1.60M | -2.79M | -0.90M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.61M | 0.61M | 0.01M | 0.02M | 0.07M | 0.14M | 0.01M | 0.03M | 0.03M | 0.49M | 0.18M | 0.22M | 0.24M | 0.61M | 0.01M | 0.02M | 0.02M | 0.43M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47M | 1.36M | 2.10M | 1.46M | 1.82M | 6.86M | 6.93M | 8.44M | 11.68M | 13.56M | 2.66M | 13.51M | 11.46M | 6.20M | 3.33M | 7.40M | 4.68M | 7.98M | 11.67M | 7.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19M | 4.53M | 13.94M | 11.00M | 11.30M | 9.15M | 9.05M | 8.04M | 8.44M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.51M | 7.71M | 22.16M | 10.27M | 14.81M | 5.40M | 21.19M | 0.93M | 1.14M | 8.47M | 0.02M | 0.87M | 0.08M | 0.24M | 0.04M | 0.66M | 0.07M | 0.23M | 0.06M | 0.74M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | -1.89M | 13.89M | -2.70M | 7.48M | 38.60M | 12.45M | -6.79M | -10.67M | -5.29M | -12.10M | -13.87M | -15.99M | -19.69M | -14.70M | -18.34M | -13.76M | -17.05M | -20.02M | -15.85M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 1.17M | 0.02M | -0.02M | 3.02M | | | | | | 1.99M | | | | | | 7.29M | 1.65M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.07M | -1.83M | -5.83M | -3.92M | -4.65M | 69.70M | -8.19M | 55.63M | 12.55M | -7.87M | -1.44M | -4.16M | -0.67M | -44.83M | -0.35M | 0.32M | -19.81M | 1.44M | -28.63M | -1.68M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.37M | 4.39M | 4.41M | 4.44M | 4.44M | 6.98M | 7.03M | 7.08M | 7.08M | 7.08M | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | -1.34M | -0.96M | -1.03M | -2.71M | -3.75M | -5.22M | -1.09M | 2.19M | -1.89M | -1.68M | -0.30M | 1.20M | -1.53M | 0.18M | 0.13M | 6.36M | -1.62M | 0.88M | -2.56M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.73M | 6.96M | -17.83M | -1.75M | -7.95M | 71.48M | 2.76M | 28.91M | -14.36M | -6.31M | -27.25M | 19.89M | 3.23M | -21.20M | -12.61M | 25.17M | -1.41M | -3.42M | -6.42M | -4.87M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.06M | 9.32M | -27.98M | 3.41M | -12.61M | -43.67M | -8.43M | -28.36M | -27.91M | -6.71M | -16.36M | 24.41M | 8.42M | 37.13M | -0.90M | 35.78M | 27.48M | 4.21M | 30.57M | 5.17M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.73M | 6.96M | -17.83M | -1.75M | -7.95M | 71.48M | 2.76M | 28.91M | -14.36M | -6.31M | -27.25M | 19.89M | 3.23M | -21.20M | -12.61M | 25.17M | -1.41M | -3.42M | -6.42M | -4.87M |