|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.81M | -31.99M | 6.05M | 14.88M | 11.90M | 7.27M | 20.65M | 10.75M | 5.71M | 2.90M | -6.58M | 4.29M | 4.67M | 9.50M | 8.81M | 11.44M | 22.04M | -2.12M | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 1.36M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 1.21M | 4.67M | 5.36M | 4.59M | 7.17M | 0.19M | -0.91M | 1.61M | 2.83M | 5.62M | 6.63M | 4.92M | 7.90M | 4.41M | 6.15M | -13.47M | 12.73M | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 5.25M | 7.26M | -13.95M | 4.81M | 0.50M | -6.20M | -14.14M | -3.92M | -2.79M | -23.66M | -3.04M | -6.74M | 6.10M | -15.48M | -9.91M | -6.63M | -1.25M | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | 718.91M | 0.09M | 0.08M | 0.08M | | 85.00M | | | | | | | | | | | 2.22M | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.05M | 49.75M | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.93M | 17.91M | 19.00M | 5.66M | 18.74M | 15.40M | 12.28M | -6.21M | 2.75M | 10.69M | -13.73M | 7.48M | 2.78M | 22.46M | -2.73M | 7.22M | 1.76M | 8.24M | | |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.79M | | | | | | -14.93M | -15.47M | 0.63M | | -11.03M | 5.48M | -7.04M | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.58M | -3.91M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.09M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 344.21M | 224.17M | 432.27M | 310.03M | 269.15M | 185.33M | 491.48M | 423.78M | 285.96M | 133.02M | 168.54M | 114.34M | 91.87M | 108.98M | 67.17M | 187.80M | 124.62M | 210.37M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.55M | 0.76M | 30.77M | 46.63M | -74.12M | 43.10M | 69.53M | -38.89M | 51.12M | -13.09M | 23.93M | -18.89M | -21.24M | -0.23M | -19.58M | -4.19M | -4.66M | -6.62M | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53M | -0.80M | -0.31M | -0.50M | -0.56M | -0.82M | -1.12M | -1.56M | -0.44M | -1.34M | -9.74M | -0.95M | -3.67M | -0.18M | -0.28M | -0.58M | -0.19M | -1.06M | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.36M | | | | | | | | 5.17M | | -2.49M | -0.40M | -5.03M | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.02M | 24.79M | 1.66M | | 0.01M | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.59M | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.10M | -16.27M | | -29.56M | -13.53M | -13.46M | | -21.60M | -8.06M | -8.02M | | -7.77M | | 14.64M | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.22M | -16.27M | | -29.56M | -13.53M | -51.82M | -1.56M | -22.77M | -8.06M | -8.02M | 472.68 | -7.77M | 438.60 | 4.59M | 24.53M | -4.21M | -0.97M | -5.11M | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | -0.46M | 1.17M | -0.03M | -0.10M | -1.79M | -1.00M | -0.28M | -0.05M | -0.19M | 0.04M | -0.08M | 0.24M | 0.06M | -0.40M | 1.29M | -0.04M | -0.88M | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -64.84M | 2.41M | 49.78M | 22.73M | -68.91M | 6.68M | 80.25M | -67.87M | 45.80M | -10.41M | 10.19M | -19.18M | -18.46M | 26.82M | 2.23M | -1.18M | -3.88M | -3.49M | | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.93M | 17.91M | 19.28M | 5.66M | 18.74M | 15.40M | 12.41M | -6.20M | 2.74M | 10.69M | -13.73M | 7.60M | 2.78M | 22.46M | -2.73M | 7.48M | 1.77M | 8.24M | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -64.84M | 2.41M | 50.51M | 22.73M | -68.91M | 6.68M | 81.11M | -67.82M | 45.62M | -10.41M | 10.19M | -19.48M | -18.46M | 26.82M | 2.23M | -1.22M | -3.91M | -3.49M | | |