|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.76M | 12.43M | 17.89M | 20.28M | 29.59M | 19.30M | 32.87M | 27.73M | 18.64M | 1.56M | 8.41M | 20.84M | 33.09M | -6.18M | 5.19M | 17.01M | 37.91M | -5.61M | 15.52M | 21.84M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 0.83M | 0.03M | 0.03M | 0.75M | 0.73M | 0.04M | 0.04M | 0.61M | 0.64M | 0.05M | 0.05M | 1.31M | 1.18M | 0.07M | 0.07M | 1.26M | 0.57M | 0.03M | 0.07M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.77M | 1.35M | 2.17M | 4.44M | 3.53M | 3.67M | 3.63M | 4.21M | 4.04M | 3.96M | 4.32M | -2.00M | 3.03M | 3.68M | 3.66M | 3.76M | 2.84M | 3.75M | 3.75M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.75M | 1.41M | -1.07M | -2.17M | -2.93M | 1.28M | 2.32M | 1.32M | 1.03M | -7.14M | 3.96M | -9.91M | -14.21M | 0.69M | | -4.60M | -20.40M | 1.19M | -4.10M | -4.89M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | -1.90M | -0.32M | | 0.32M | 1.61M | -0.02M | 0.17M | 0.55M | -0.36M | 4.78M | -4.78M | 0.09M | -12.90M | 1.37M | -1.30M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 1.21M | 0.08M | | 0.01M | | 0.18M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.79M | -38.72M | -57.76M | -19.86M | -55.95M | -276.12M | -31.72M | 34.67M | -65.12M | 58.77M | -92.62M | -6.57M | -29.57M | 20.82M | 53.31M | 25.09M | 18.38M | -28.30M | -26.87M | 17.71M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64M | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.08M | 0.08M | 0.08M | 0.08M | 0.58M | 0.44M | 0.44M | 0.40M | 0.30M | 0.69M | 0.69M | 0.69M | 0.07M | 0.09M | 0.09M | 0.52M | 0.53M | 0.11M | 0.11M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | 0.75M | 0.73M | 0.61M | 0.76M | 0.85M | 1.18M | 0.83M | 1.34M | 0.79M | 1.57M | 1.04M | 0.79M | 0.98M | 1.34M | 1.44M | 1.39M | 1.45M | 1.40M | 1.57M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.54M | 9.69M | 10.45M | 11.31M | 11.66M | 11.81M | 12.17M | 12.93M | 12.84M | 13.34M | 14.38M | 15.12M | 16.54M | 17.12M | 18.56M | 21.67M | 24.76M | 22.84M | 24.00M | 26.09M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | -15.54M | 0.30M | -12.49M | 43.67M | 40.86M | 3.48M | 2.92M | -50.73M | -58.95M | -1.07M | 1.89M | 5.49M | -5.90M | -0.04M | 69.99M | 32.82M | -35.66M | 22.94M | -5.82M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.51M | -0.05M | 0.27M | -0.47M | 0.48M | 0.91M | 1.17M | 2.21M | 1.12M | -0.61M | 0.52M | -0.48M | -0.01M | -0.56M | -0.59M | -0.51M | -0.42M | 0.79M | 0.04M | 0.40M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53M | 1.26M | -0.50M | -0.74M | 1.93M | 1.26M | -2.59M | 0.51M | 0.14M | -1.81M | -1.01M | -1.81M | -0.85M | -1.73M | -1.99M | -0.74M | 1.20M | 0.86M | -3.37M | -0.76M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.99M | -19.33M | -3.61M | 5.26M | 101.15M | -77.16M | 203.95M | 16.24M | -106.87M | -82.27M | 1.71M | 42.11M | 91.68M | 23.85M | 48.93M | -59.27M | 130.26M | -87.99M | 3.85M | 101.86M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | -4.88M | 1.75M | -2.16M | 9.69M | -1.87M | 0.10M | -1.60M | 1.76M | -6.38M | 6.37M | -0.58M | | -0.18M | 0.16M | -0.78M | | 1.04M | 0.27M | -0.16M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.49M | -0.23M | -2.22M | -3.41M | 5.16M | -0.03M | 1.66M | -2.49M | 1.31M | 9.40M | -8.16M | 0.84M | 39.05M | -0.10M | 4.77M | 0.00M | 0.62M | 2.41M | 14.83M | -15.36M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -81.70M | 0.66M | 0.83M | 139.77M | -104.19M | 55.49M | -52.96M | 179.59M | -93.33M | 89.79M | -87.12M | 87.16M | -11.44M | 105.63M | -103.57M | 51.63M | -49.41M | 107.87M | -107.30M | -0.35M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.18M | 0.00M | -0.00M | -0.00M | | | | | 3.97M | | 0.62M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.96M | | 0.14M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -53.41M | -56.48M | -49.27M | -44.35M | -55.16M | -57.73M | -74.55M | -70.38M | -125.69M | -101.25M | -177.99M | -185.95M | -101.75M | -103.77M | -129.44M | -122.18M | -31.25M | -118.37M | -57.66M | -82.25M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.85M | 0.85M | 0.73M | -1.58M | 2.92M | 4.59M | 8.32M | 0.23M | 19.56M | 16.31M | -11.23M | -4.58M | 3.24M | 0.59M | -0.59M | | 15.31M | 2.86M | 3.90M | -2.04M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.67M | 112.38M | 84.54M | 64.34M | 104.19M | 355.40M | 110.27M | 88.52M | 176.03M | 106.13M | 158.95M | 267.32M | 108.40M | 77.37M | 161.06M | 66.62M | 8.89M | 114.55M | 107.39M | 89.04M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | | | | 0.36M | -0.36M | 0.78M | 0.34M | | 0.34M | 0.16M | 21.35M | 0.06M | 0.20M | 1.10M | -0.94M | 1.00M | -1.00M | 5.34M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.33M | -0.01M | -0.20M | 0.19M | -0.20M | -1.09M | -0.57M | 1.11M | 0.04M | -0.10M | -0.92M | 0.90M | -0.13M | 0.20M | 1.76M | -2.03M | 0.52M | 2.39M | -0.92M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.93M | 17.51M | -22.50M | -0.06M | -6.72M | 21.35M | 2.90M | 52.25M | -13.67M | 63.69M | -111.76M | 73.88M | -22.02M | -5.71M | 85.13M | -28.71M | -6.01M | -31.61M | 25.24M | 23.58M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.90M | -39.38M | -58.59M | -159.63M | 48.24M | -331.61M | 21.24M | -144.92M | 28.21M | -31.02M | -5.50M | -93.73M | -18.13M | -84.82M | 156.88M | -26.54M | 67.78M | -136.17M | 80.42M | 18.06M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.46M | 17.18M | -22.49M | 0.13M | -6.92M | 21.55M | 4.00M | 52.82M | -14.78M | 63.65M | -111.66M | 74.80M | -22.92M | -5.58M | 84.93M | -30.47M | -3.98M | -32.13M | 22.85M | 24.50M |