|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.44M | 30.94M | 28.78M | 28.07M | 39.37M | 10.82M | 18.24M | 27.09M | 26.83M | 27.15M | 30.54M | 27.37M | 24.72M | 18.22M | 17.75M | 17.35M | 9.33M | -97.64M | 14.00M | 15.45M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.97M | 15.93M | 16.61M | 15.60M | 15.68M | 15.59M | 15.64M | 15.86M | 16.43M | 1.10M | 4.00M | 20.56M | 20.69M | 20.57M | 20.69M | 19.59M | 20.50M | 21.49M | 21.14M | 16.48M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64M | 0.61M | 0.91M | 0.74M | 1.70M | 0.83M | 1.25M | 0.38M | 1.90M | 2.92M | 1.75M | 0.81M | 3.43M | 0.20M | 0.28M | 2.65M | 1.00M | 6.23M | 0.18M | 1.46M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | 1.61M | 5.16M | 1.79M | 0.80M | -18.18M | 7.09M | -0.89M | 2.67M | -3.05M | -0.78M | -0.68M | -1.72M | -5.16M | -7.78M | 3.58M | -6.34M | -19.10M | -21.45M | 4.03M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | -0.28M | -1.94M | 0.39M | 0.26M | | -1.77M | 3.14M | | | -4.54M | -0.26M | -0.26M | -0.26M | 3.70M | -0.26M | 1.57M | -2.09M | -0.25M | -0.26M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.03M | 0.29M | 2.87M | -0.21M | -0.05M | -0.80M | 0.10M | 0.43M | 0.04M | 1.20M | 0.05M | 0.07M | 1.30M | 0.61M | 0.47M | -0.54M | -0.32M | | 0.13M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.95M | 52.86M | 68.98M | -5.39M | 43.10M | 29.59M | 60.91M | -16.39M | 31.07M | 59.14M | 74.24M | 9.60M | 83.39M | 47.00M | 78.46M | 2.12M | 32.71M | 43.94M | 73.70M | 5.64M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28M | 2.29M | 2.26M | 2.17M | 1.43M | 1.45M | 1.52M | 1.50M | 1.51M | 1.60M | 1.75M | 1.75M | 1.70M | 1.74M | 1.65M | 1.71M | 1.25M | 0.95M | 1.30M | 0.65M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.97M | 15.93M | 16.61M | 15.60M | 15.68M | 15.59M | 15.64M | 15.86M | 16.43M | 1.10M | 4.00M | 20.56M | 20.69M | 20.57M | 20.69M | 19.59M | 20.50M | 21.49M | 21.14M | 16.48M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 10.93M | -6.56M | 15.67M | -1.27M | 5.85M | -5.96M | 13.70M | 26.43M | -21.96M | -7.13M | 17.06M | -21.99M | -13.05M | -13.78M | 20.71M | -16.22M | -6.64M | 2.88M | 6.83M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82M | -0.55M | 0.10M | 7.55M | 13.59M | 3.76M | -0.35M | 12.36M | -3.19M | -8.88M | -15.39M | -1.92M | -1.15M | -2.86M | -8.71M | 12.87M | -4.69M | -3.07M | -22.73M | 18.47M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.58M | -0.30M | 5.18M | -0.38M | 7.85M | -2.40M | 3.49M | 5.21M | -10.47M | -1.41M | 0.99M | 7.73M | 9.95M | -10.36M | -10.40M | 17.48M | 9.40M | -8.19M | -9.51M | 10.89M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.06M | 5.11M | 11.54M | -19.35M | 7.61M | -0.88M | 15.85M | -23.14M | 1.57M | 5.12M | 6.01M | -22.74M | 7.37M | 7.05M | 7.04M | -21.16M | -2.15M | 0.43M | 30.86M | -2.10M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.16M | 2.87M | 0.61M | -10.89M | 3.15M | 2.12M | 3.37M | -11.00M | 11.38M | -6.19M | 8.71M | 0.72M | -6.32M | 3.00M | 11.18M | -17.08M | -0.11M | 4.17M | 38.08M | 0.06M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.05M | -3.95M | 0.37M | -1.91M | -1.34M | -1.74M | 1.73M | 2.19M | 0.51M | 0.33M | -12.81M | 0.81M | 1.64M | -5.22M | -4.93M | -1.05M | -2.67M | 7.00M | -5.15M | 0.23M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.30M | 0.11M | -30.85M | 0.04M | 19.94M | 1.52M | 42.73M | | 34.90M | -34.62M | 0.59M | 26.86M | 19.76M | 15.37M | -61.03M | 15.60M | 13.93M | 18.03M | -45.88M | 9.29M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.01M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.59M | -9.02M | -21.55M | -15.75M | -20.27M | -16.81M | -43.52M | -16.27M | -18.70M | -147.62M | -35.30M | -26.88M | -18.75M | -15.43M | -19.13M | -15.60M | -11.69M | -18.28M | -22.70M | -9.29M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.81M | -6.83M | -30.30M | 26.88M | 8.53M | -44.52M | -14.53M | 41.09M | -11.79M | -40.13M | -41.80M | -28.07M | -70.16M | -23.55M | -62.06M | 15.09M | -39.60M | -23.76M | -47.78M | 13.77M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.15M | 6.48M | 6.48M | 6.66M | 6.53M | 6.53M | 6.53M | 7.79M | 7.79M | 7.80M | 7.80M | 8.12M | 8.12M | 8.13M | 8.13M | 8.43M | 8.02M | 7.74M | 7.74M | 7.93M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | -4.11M | -1.31M | -0.35M | -17.91M | -12.65M | 12.44M | 4.06M | -3.92M | -0.79M | 4.78M | -2.66M | -3.46M | 2.76M | -9.21M | 2.46M | 5.91M | -0.28M | 0.82M | 0.09M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.46M | 32.89M | 15.82M | 5.38M | 13.46M | -44.39M | 15.29M | 12.48M | -3.34M | -129.41M | 1.91M | -48.01M | -8.97M | 10.78M | -11.94M | 4.07M | -12.66M | 1.62M | 4.04M | 10.21M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.65M | 52.75M | 99.82M | -5.43M | 23.16M | 28.08M | 18.18M | -16.39M | -3.83M | 93.76M | 73.65M | -17.26M | 63.63M | 31.63M | 139.48M | -13.48M | 18.79M | 25.91M | 119.59M | -3.65M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.55M | 37.00M | 17.13M | 5.73M | 31.36M | -31.74M | 2.86M | 8.42M | 0.58M | -128.62M | -2.86M | -45.35M | -5.51M | 8.02M | -2.73M | 1.61M | -18.58M | 1.90M | 3.22M | 10.12M |