|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 7.88M | 5.73M | 8.01M | 5.06M | 17.04M | 16.55M | -4.77M | 14.57M | 27.77M | 19.45M | -19.71M | 15.87M | 18.81M | 8.08M | 0.17M | 18.32M | 26.79M | 22.55M | -27.66M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 2.50M | 2.30M | 2.50M | 2.40M | 2.30M | 2.10M | 2.10M | 2.10M | 2.20M | 2.20M | 2.10M | 2.30M | 2.30M | 2.50M | 2.80M | 3.00M | 2.90M | 3.00M | 2.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.60M | 0.55M | 0.55M | 0.58M | 0.51M | 0.58M | 0.71M | 0.90M | 0.95M | 0.86M | 0.77M | 0.80M | 0.97M | 1.01M | 0.96M | 1.18M | 1.72M | 1.76M | 2.15M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.53M | -0.70M | 0.56M | -0.45M | -2.51M | -2.15M | 0.52M | -1.14M | -1.99M | -1.77M | 1.02M | -1.68M | -1.25M | -2.44M | -0.90M | -1.41M | 0.55M | 2.58M | -0.34M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | 0.11M | | | | 0.12M | | | | 0.15M | | | | 0.15M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | -1.44M | 2.52M | 4.42M | 3.34M | -3.34M | 1.60M | 13.02M | 9.97M | 3.70M | -4.47M | -5.89M | 2.95M | 1.29M | -4.87M | 0.63M | 2.28M | -0.78M | 17.92M | 13.10M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | | -0.01M | 3.64M | 3.16M | 2.59M | -0.25M | -2.49M | -1.08M | -1.25M | -0.30M | 0.96M | 0.81M | -4.51M | -0.57M | 0.07M | -0.07M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77M | -3.69M | 0.21M | 6.35M | -7.75M | 18.89M | 12.92M | 16.19M | 16.84M | 23.82M | 40.77M | 26.92M | 6.15M | 32.19M | 27.38M | 8.34M | 8.15M | 20.72M | 22.18M | 29.57M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.17M | 0.94M | 0.04M | 0.03M | | | | 0.03M | | | | 0.03M | 0.00M | | 0.12M | 0.29M | 0.40M | 0.43M | 0.42M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.14M | 4.33M | 4.04M | 4.35M | 4.30M | 4.01M | 3.29M | 3.26M | 3.24M | 3.33M | 3.39M | 3.35M | 3.68M | 3.44M | 3.64M | 5.70M | 6.68M | 6.60M | 6.65M | 6.66M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | 12.77M | -0.70M | 1.09M | 6.69M | 6.01M | 5.15M | 2.85M | 1.32M | -1.08M | -12.17M | -10.57M | -0.72M | -2.08M | -5.56M | 15.18M | -8.22M | 16.42M | 4.94M | -4.53M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 9.07M | 12.47M | 11.17M | 16.34M | 8.94M | 7.29M | 4.02M | -7.65M | -5.82M | -15.84M | -4.30M | -5.69M | -2.28M | -4.29M | -2.85M | 2.46M | -2.34M | 1.53M | 0.76M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 10.26M | 4.73M | 8.16M | -1.19M | 7.52M | -1.44M | -3.36M | -4.83M | -6.71M | -7.13M | -4.07M | -7.58M | 3.55M | 0.72M | 3.44M | -3.37M | 6.88M | 0.52M | -1.59M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26M | 4.41M | 4.92M | -4.38M | -3.56M | 7.99M | 2.26M | -10.84M | -6.42M | 8.87M | 2.09M | -20.92M | -1.60M | -12.54M | 2.30M | 6.84M | -3.06M | -5.58M | 5.28M | 1.74M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | 0.47M | 1.74M | 4.17M | -4.42M | 3.93M | -0.07M | -1.85M | -6.98M | 4.97M | -0.45M | 0.29M | -5.82M | 4.11M | -1.96M | -5.29M | -0.51M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | 6.29M | -2.62M | -1.04M | -2.49M | -0.41M | -5.23M | 9.34M | 6.22M | 10.75M | -3.40M | -13.36M | 1.60M | 3.48M | -0.76M | -1.97M | | | 1.50M | 1.05M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 1.26M | 1.69M | 5.24M | 2.04M | 1.51M | 2.07M | 3.22M | 3.76M | 3.32M | 2.58M | 2.47M | 2.93M | 1.35M | 3.63M | 6.20M | 2.79M | 3.93M | 1.86M | 3.42M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.72M | 0.03M | 0.49M | 0.08M | 0.09M | | 1.75M | | 0.03M | 5.21M | 0.16M | 0.63M | 0.19M | 0.04M | 0.01M | 0.65M | 0.06M | 4.81M | 2.90M | 0.04M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.80M | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.92M | 30.37M | 70.70M | 38.24M | 28.59M | | 0.95M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.24M | -3.28M | -1.20M | -5.16M | -1.95M | -1.51M | -0.32M | -3.22M | -13.71M | 7.09M | -4.45M | -42.46M | -15.58M | -10.38M | 25.38M | -297.31M | -3.06M | 1.39M | 0.83M | -2.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | | | | | | | | | | | | 0.33M | 1.41M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.30M | -2.30M | -2.86M | -0.93M | -0.82M | -1.17M | -3.32M | -15.94M | 4.17M | -40.83M | -0.83M | -1.11M | -7.12M | -8.73M | -3.02M | 225.13M | -8.33M | -31.51M | -25.83M | -28.47M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 0.81M | 0.82M | 0.93M | 0.82M | 0.82M | 0.82M | 0.94M | 0.83M | 0.83M | 0.83M | 1.00M | 0.84M | 0.84M | 0.81M | 0.97M | 0.83M | 0.83M | 0.83M | 0.97M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.12M | 1.66M | -0.61M | -0.46M | 0.00M | -1.62M | -4.21M | 2.35M | 0.28M | -2.87M | -0.31M | 5.79M | -1.50M | 0.57M | -0.44M | -2.17M | 0.92M | 2.77M | 1.28M | 1.36M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.90M | -7.62M | -4.46M | -0.20M | -10.52M | 14.60M | 5.07M | -0.63M | 7.57M | -12.79M | 35.17M | -10.85M | -18.05M | 13.66M | 49.29M | -66.01M | -2.33M | -6.64M | -1.54M | 0.06M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | -4.95M | -1.48M | 1.10M | -9.79M | 17.39M | 10.86M | 12.97M | 13.07M | 20.50M | 38.19M | 24.46M | 3.22M | 30.84M | 23.75M | 2.14M | 5.36M | 16.79M | 20.32M | 26.14M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.77M | -9.27M | -3.85M | 0.25M | -10.52M | 16.22M | 9.28M | -2.98M | 7.29M | -9.92M | 35.48M | -16.64M | -16.55M | 13.09M | 49.73M | -63.84M | -3.25M | -9.41M | -2.83M | -1.30M |