|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.77M | 12.87M | 12.39M | -0.32M | 7.49M | 4.22M | 7.76M | 12.01M | 2.11M | 12.77M | 5.46M | 12.02M | 7.88M | 18.20M | 28.01M | -74.51M | 22.55M | 35.27M | 30.74M | 42.67M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 0.86M | 0.82M | 0.81M | 0.81M | 0.75M | 0.74M | 0.70M | 0.55M | 0.49M | 0.49M | 0.48M | 0.48M | 0.46M | 0.43M | 0.52M | 0.41M | 0.49M | 0.51M | 0.49M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.90M | 0.90M | 0.96M | 0.92M | 1.10M | 1.10M | 0.86M | 1.00M | 1.20M | 1.20M | 1.05M | 1.21M | 1.00M | 1.20M | 1.11M | 1.20M | 2.30M | 1.90M | 2.55M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.40M | -0.62M | -0.72M | 0.45M | -0.08M | -0.58M | -3.02M | 0.15M | -0.34M | 0.69M | -1.42M | 0.26M | 0.21M | 0.59M | -0.04M | 0.34M | 0.43M | 4.95M | -0.14M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 42.00 | 0.05M | 0.05M | 0.07M | 90.00 | 0.09M | 0.10M | 0.11M | 124.00 |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | 1.40M | 1.38M | 0.59M | 0.01M | 1.43M | 1.41M | 5.73M | 1.42M | 0.01M | 0.03M | 0.94M | 0.19M | 0.42M | 0.53M | -4.33M | 0.01M | 0.10M | 0.11M | -1.98M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | 7.30M | 1.05M | 1.11M | 2.00M | 0.50M | 1.20M | 1.25M | 3.30M | 1.28M | 6.80M | 5.60M | 1.05M | 23.00M | 48.20M | 41.40M | | | | 0.06M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.35M | 29.84M | -5.49M | -13.28M | -39.73M | -17.05M | -16.21M | 42.93M | -1.25M | 35.80M | 57.71M | 24.59M | 17.69M | 73.50M | 31.78M | 44.62M | 35.29M | 34.60M | 172.49M | 172.33M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.23M | 0.23M | 0.22M | 0.17M | 0.23M | 0.21M | 1.94M | 0.10M | 0.10M | 0.10M | 1.61M | 0.65M | 0.10M | 0.10M | 1.34M | 1.17M | 0.98M | 0.94M | 1.17M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 0.86M | 0.82M | 0.81M | 0.81M | 0.75M | 0.74M | 0.70M | 0.55M | 0.49M | 0.49M | 0.48M | 0.48M | 0.46M | 0.43M | 0.52M | 0.41M | 0.49M | 0.51M | 0.49M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.67M | 10.74M | -7.32M | -6.60M | 9.07M | -11.16M | 13.01M | 12.32M | 10.64M | -16.24M | 5.43M | -2.60M | 12.64M | 35.86M | 36.59M | 43.52M | -69.31M | 72.53M | -8.77M | -36.70M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.55M | 12.76M | -11.17M | 14.22M | -15.23M | -0.90M | 8.17M | 17.04M | -26.94M | 18.01M | 18.89M | 4.87M | 7.48M | 33.04M | 3.19M | 22.52M | -39.62M | 27.60M | 11.88M | 28.78M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.51M | 14.17M | -43.75M | -42.08M | -20.92M | -42.95M | -14.98M | 47.23M | 15.05M | 5.15M | -17.22M | 81.82M | 4.42M | 6.24M | 78.97M | -81.95M | -15.45M | 17.18M | 150.95M | 62.05M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | 0.17M | 0.11M | 0.30M | 0.24M | 0.40M | 1.94M | 0.79M | 0.65M | 0.39M | 1.11M | 0.61M | 0.32M | 2.35M | 2.55M | 1.36M | 0.40M | 1.69M | 0.58M | 1.21M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 30.00M | 40.00M | | 90.00M | | 100.00M | | 149.75M | 10.00M | | | 80.00M | 15.00M | 22.50M | -98.27M | 50.00M | -25.00M | 85.00M | -104.98M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.64M | 29.27M | -50.11M | -1.83M | -85.24M | -0.40M | 23.31M | -0.79M | 28.75M | -20.29M | -70.34M | -5.72M | -1.73M | -42.83M | -82.28M | -66.77M | 24.92M | -39.17M | -37.14M | -130.63M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.40M | 0.16M | -0.01M | -0.91M | -1.52M | -1.28M | -2.56M | -6.08M | -1.55M | -0.47M | -0.34M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.92M | -3.94M | -3.57M | -24.17M | -30.72M | -29.57M | -13.48M | -9.03M | -6.49M | -6.00M | -5.56M | -8.00M | -5.12M | -5.56M | -6.93M | -8.45M | -18.00M | -6.93M | -7.52M | -10.14M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.94M | 3.94M | 3.95M | 3.83M | 3.71M | 3.48M | 3.40M | -9.91M | 3.36M | 3.34M | 3.99M | 4.00M | 4.03M | 4.04M | 5.20M | 5.00M | 5.07M | 5.18M | 7.05M | 6.97M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.42M | -0.68M | -1.80M | -2.53M | -1.89M | -0.89M | 4.77M | 0.99M | -0.66M | -1.04M | 0.59M | -0.13M | -0.15M | 0.10M | 0.51M | 1.78M | 0.09M | 0.61M | 1.63M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 54.74M | -59.85M | -41.09M | -158.22M | -48.91M | -7.28M | 37.88M | 22.00M | 8.85M | -19.23M | 11.46M | 10.71M | 24.95M | -57.34M | -30.09M | 43.99M | -11.40M | 128.44M | 33.19M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.50M | 29.67M | -5.60M | -13.58M | -39.97M | -17.45M | -18.16M | 42.14M | -1.89M | 35.41M | 56.60M | 23.98M | 17.36M | 71.15M | 29.23M | 43.26M | 34.90M | 32.91M | 171.91M | 171.12M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.06M | 55.16M | -59.17M | -39.29M | -155.69M | -47.02M | -6.39M | 33.11M | 21.01M | 9.51M | -18.19M | 10.87M | 10.84M | 25.10M | -57.44M | -30.59M | 42.21M | -11.49M | 127.83M | 31.56M |