|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.29M | -4.47M | -30.51M | -2.00M | -1.33M | -1.77M | 35.21M | -7.05M | -0.61M | -3.76M | -53.86M | -7.92M | 11.34M | -39.47M | 105.31M | -11.39M | -9.24M | 4.00M | 56.89M | -3.49M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.74M | 28.88M | 34.04M | 33.29M | 33.82M | 33.31M | 34.72M | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17M | 1.60M | 1.47M | 1.46M | 2.57M | 1.67M | 1.71M | 1.78M | 2.74M | 1.96M | 2.06M | 1.91M | 2.78M | 1.83M | 1.72M | 1.91M | 2.69M | 1.97M | 1.99M | 1.94M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.73M | -2.70M | -0.67M | 0.19M | -4.06M | -2.75M | -0.83M | -1.95M | -4.66M | -2.84M | -7.30M | -2.18M | -0.37M | -11.86M | 1.63M | -2.52M | -2.91M | -7.33M | 4.25M | -1.24M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | 0.11M | | | | 0.12M | | | | 0.04M | | | | 0.14M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.34M | 0.60M | 0.23M | 0.27M | 0.03M | 2.17M | -1.27M | 0.44M | 0.40M | 0.50M | 0.50M | 0.50M | 0.49M | 0.48M | 0.29M | 0.23M | 0.20M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | 1.00M | 1.55M | 1.91M | 1.24M | 1.82M | 1.72M | 1.38M | 1.08M | 1.55M | 1.00M | 1.32M | 1.53M | 1.35M | 1.74M | 1.85M | 2.28M | 2.36M | 2.31M | 2.16M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.14M | 20.26M | 32.83M | 11.39M | 39.33M | 28.25M | 23.94M | 16.01M | 44.32M | 29.16M | 22.15M | 23.18M | 35.23M | 39.02M | 30.49M | 35.91M | 23.94M | 37.85M | 36.25M | 29.78M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.27M | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 3.48M | 3.45M | 3.26M | 3.25M | 3.24M | 3.27M | 3.25M | 3.14M | 3.12M | 3.12M | 1.98M | 1.95M | 1.99M | 1.99M | 1.23M | 1.23M | 1.21M | 1.24M | 0.50M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.43M | 0.51M | 0.50M | 0.50M | 0.51M | 0.50M | 0.57M | 0.59M | 0.64M | 0.62M | 0.62M | 0.62M | 0.67M | 0.77M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.16M | 28.88M | 34.04M | 33.29M | 33.82M | 33.31M | 34.72M | 36.40M | 36.22M | 34.37M | 34.64M | 34.34M | 35.56M | 37.30M | 31.14M | 34.53M | 33.86M | 32.94M | 31.65M | 31.16M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 1.07M | 5.05M | -1.68M | 1.76M | 1.32M | 8.98M | -3.57M | 2.26M | 4.19M | 16.90M | -2.18M | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | -0.05M | 11.64M | -3.25M | -3.34M | -2.58M | 9.04M | -24.55M | 19.30M | -1.52M | -1.81M | -2.70M | -0.47M | -2.42M | 7.38M | 2.57M | -9.57M | -2.77M | -1.40M | -0.82M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.17M | 1.29M | -0.02M | 2.76M | -8.97M | | | 6.95M | -7.69M | 3.60M | 4.20M | 3.97M | -3.72M | -0.27M | | 2.22M | -0.56M | 3.66M | -3.23M | 4.73M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.02M | 0.35M | 0.66M | 0.33M | 2.97M | 0.72M | 5.96M | -0.14M | 4.69M | 0.13M | 5.40M | -0.34M | -0.39M | 0.44M | 0.94M | -1.50M | 1.75M | 1.69M | 3.54M | 2.23M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.69M | 5.98M | 78.47M | 34.47M | 36.74M | 38.74M | 50.17M | 50.60M | 38.85M | 37.19M | 36.66M | 36.02M | 25.81M | 23.84M | 24.70M | 20.83M | 21.18M | 18.91M | 29.10M | 21.02M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | | | | | 3.65M | 14.26M | | 0.70M | 0.14M | 0.08M | 0.04M | 0.34M | 0.50M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | 334.91M | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.91M | -13.91M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | 0.36M | 0.03M | 0.73M | | 0.00M | 0.14M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.34M | -366.50M | -34.80M | -34.47M | -40.20M | -19.98M | -72.60M | -52.76M | -42.82M | -28.99M | -40.53M | -35.69M | -11.16M | -19.52M | -37.39M | -25.14M | -20.50M | -20.50M | -20.69M | -20.76M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.85M | 0.12M | 0.04M | 3.55M | 0.20M | 0.07M | 0.90M | 5.57M | 0.16M | 0.17M | 0.11M | 0.01M | 0.16M | 0.01M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.17M | 352.65M | -19.70M | 19.23M | -3.82M | -2.63M | 30.59M | 38.00M | 4.75M | 5.70M | 7.47M | 19.56M | -20.04M | 24.01M | -20.62M | -2.75M | 12.61M | -11.02M | -18.04M | -2.69M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.67M | 3.03M | 2.38M | 0.26M | 3.79M | 2.68M | -3.14M | 0.59M | 4.72M | 3.26M | 2.10M | 3.70M | 5.74M | 3.74M | -10.39M | 3.65M | 5.60M | 4.19M | -11.32M | 0.21M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.63M | 6.41M | -21.67M | -3.85M | -4.68M | 5.65M | -18.08M | 1.25M | 6.25M | 5.87M | -10.92M | 7.05M | 4.04M | 43.51M | -27.52M | 8.02M | 16.06M | 6.33M | -2.49M | 6.34M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.83M | 14.27M | -45.64M | -23.08M | 2.60M | -10.48M | -26.23M | -34.59M | 5.46M | -8.03M | -14.51M | -12.84M | 9.42M | 15.17M | 5.79M | 15.07M | 2.75M | 18.94M | 7.15M | 8.76M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.63M | 6.41M | -21.67M | -3.85M | -4.68M | 5.65M | -18.08M | 1.25M | 6.25M | 5.87M | -10.92M | 7.05M | 4.04M | 43.51M | -27.52M | 8.02M | 16.06M | 6.33M | -2.49M | 6.34M |