|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.47M | 14.03M | -2.00M | -1.30M | -1.70M | 35.22M | -7.10M | -0.61M | -3.72M | -10.32M | -7.95M | 11.34M | -39.49M | -4.16M | -11.38M | -9.24M | 4.00M | 56.88M | -3.49M | 186.52M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.88M | 34.04M | 33.29M | 33.82M | 33.31M | 34.72M | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | -3.40M | 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 | 1.40M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 2.32M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2.09M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 23.76M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.30M | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.73M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 30.16M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -3.07M | -3.25M | -3.34M | 1.86M | -6.51M | -2.28M | -4.58M | 0.09M | 9.20M | -2.70M | -0.47M | 2.01M | -7.70M | -2.04M | -4.96M | -2.77M | 12.63M | -0.82M | -9.93M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.81M | -1.78M | 2.76M | -8.97M | | 9.19M | -0.68M | -0.06M | | 7.80M | 3.97M | -3.99M | | -16.22M | 2.22M | -0.56M | 3.66M | -3.23M | 4.73M | 37.57M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.88M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.80M | 34.22M | 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 | 17.24M |
|
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 | 1.30M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 334.91M | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.91M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | 0.36M | 0.03M | 0.73M | | 0.00M | 0.14M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 249.34M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -64.69M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.88M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.41M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.52M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.41M |