|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.06M | 43.22M | 10.03M | 17.22M | 18.83M | 62.97M | 11.94M | 13.21M | 17.92M | 44.40M | 14.00M | 15.53M | 15.37M | 45.28M | 3.64M | 0.97M | 14.26M | 57.86M | 13.02M | 19.88M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.60M | 8.67M | 8.29M | 8.21M | 8.37M | 8.46M | 8.32M | 8.45M | 8.67M | 8.93M | 9.05M | 8.85M | 8.99M | 9.01M | 9.16M | 9.36M | 9.37M | 9.54M | 9.38M | 9.45M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 4.40M | 4.21M | 4.30M | 4.80M | 5.20M | 5.55M | 3.90M | 3.70M | 2.97M | 5.76M | 4.20M | 4.40M | 2.66M | 6.67M | 5.30M | 5.30M | 2.10M | 8.10M | 6.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.17M | -4.77M | -1.20M | -1.90M | -1.04M | -3.11M | -1.01M | -2.04M | -1.42M | -8.54M | -1.85M | -1.17M | -2.10M | -2.84M | -1.59M | -0.28M | 0.43M | -6.28M | -0.67M | -0.13M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.40M | -0.04M | 0.12M | | -0.50M | 0.87M | | 0.90M | | | 0.39M | 0.28M | | | | | | 11.10M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.58M | -1.31M | -68.03M | -25.48M | -31.21M | -52.75M | -24.91M | 24.54M | 37.58M | 137.08M | 48.46M | 55.82M | 39.03M | 45.92M | 31.50M | -2.82M | 36.61M | 58.68M | 47.03M | 34.67M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.37M | 2.52M | 2.60M | 2.75M | 2.76M | 2.80M | 2.78M | 3.00M | 2.88M | 2.38M | 2.54M | 2.58M | 2.56M | 2.55M | 2.61M | 2.65M | 2.47M | 2.47M | 2.52M | 2.53M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.29M | 0.09M | 0.09M | 0.12M | 0.11M | 0.11M | 0.12M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.35M | 0.14M | 0.14M | 0.14M | 0.14M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.97M | 11.19M | 10.90M | 10.96M | 11.12M | 11.27M | 11.10M | 11.45M | 11.55M | 11.31M | 11.59M | 11.43M | 11.55M | 11.57M | 11.77M | 12.02M | 11.84M | 12.00M | 11.90M | 11.98M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.30M | 44.62M | 26.36M | 64.84M | 32.40M | 12.86M | -30.40M | 24.04M | -6.58M | -29.11M | -30.96M | -40.39M | -5.13M | 42.53M | -39.87M | -6.92M | 8.05M | 13.08M | -14.17M | 76.06M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.88M | 46.35M | 85.75M | 60.43M | 82.32M | -22.25M | 49.86M | -21.77M | -29.89M | -43.28M | -45.22M | -37.49M | -19.82M | -25.30M | 5.18M | -31.27M | -22.46M | -26.62M | 25.56M | 37.13M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.80M | 25.48M | 35.87M | 34.07M | 14.64M | -101.24M | 15.38M | -5.88M | -33.92M | -10.90M | -20.26M | -5.29M | 9.44M | -2.18M | 24.19M | -27.92M | 23.29M | 12.83M | 42.32M | 108.15M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.77M | 8.58M | -7.96M | -4.22M | 10.13M | 8.35M | -21.35M | -0.98M | 8.12M | 1.11M | -11.83M | -10.77M | -5.53M | 18.27M | -26.25M | 8.52M | 5.37M | -0.96M | -8.40M | 14.84M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.74M | 3.51M | 0.26M | 8.68M | -2.76M | 0.46M | -0.36M | 3.13M | -3.49M | 4.04M | 2.44M | 3.01M | -3.90M | -1.57M | 0.66M | -21.39M | -4.42M | 6.39M | 1.56M | -0.04M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 2.73M | 8.74M | 0.05M | 1.03M | -3.35M | 3.71M | 5.69M | 5.03M | -9.79M | 2.96M | 5.10M | 0.83M | -0.73M | 0.61M | 15.01M | 5.30M | 7.53M | -6.38M | 20.27M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.82M | 9.30M | 17.20M | 6.00M | 6.98M | 13.18M | 35.93M | 8.74M | 19.35M | 9.46M | 5.18M | 7.58M | 9.79M | 8.75M | 3.40M | 10.99M | 10.79M | 10.44M | 16.02M | 12.76M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.02M | | 0.28M | 0.01M | 0.03M | 0.02M | 0.62M | 0.00M | 0.01M | | 0.04M | 1.97M | 0.00M | 0.05M | 0.01M | 0.03M | 0.70M | 0.03M | 0.02M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | 4.05M | | | | | | | | | | | | | 5.06M | | 2.26M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | 4.05M | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.71M | -9.73M | -16.64M | -2.67M | -8.61M | -13.25M | -38.71M | -7.75M | -19.66M | -11.01M | -6.15M | -9.66M | -7.93M | -9.03M | -4.11M | -12.29M | -6.41M | -9.89M | -16.10M | -12.99M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.50M | 0.06M | 0.02M | 0.14M | 0.10M | 0.12M | | | 0.37M | 0.10M | 0.01M | | 0.00M | 2.29M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.86M | -7.02M | -59.13M | 169.92M | 29.00M | 19.44M | 67.02M | 17.92M | -1.05M | -107.47M | -27.14M | -31.75M | -22.31M | -27.90M | -2.47M | -82.95M | -7.50M | -12.99M | -25.90M | -30.25M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.81M | 5.84M | 5.81M | 5.80M | 5.79M | 5.79M | 5.88M | 5.90M | 6.01M | 5.89M | 5.95M | 5.96M | 6.12M | 6.15M | 6.14M | 6.11M | 6.10M | 6.03M | 6.10M | 6.11M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.09M | -1.38M | -1.28M | -4.52M | -3.76M | 4.64M | 0.85M | -1.06M | -1.44M | 3.85M | -2.32M | -0.60M | 5.76M | -5.38M | 2.38M | 7.37M | -1.28M | 0.54M | -2.19M | -1.47M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -79.25M | -19.45M | -26.81M | 18.98M | -14.58M | -41.91M | 4.26M | 33.64M | 15.43M | 22.45M | 12.84M | 13.81M | 14.56M | 3.60M | 27.31M | -90.69M | 21.41M | 36.34M | 2.84M | -10.03M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -54.40M | -10.61M | -85.23M | -31.48M | -38.19M | -65.93M | -60.83M | 15.80M | 18.24M | 127.61M | 43.27M | 48.24M | 29.24M | 37.16M | 28.11M | -13.81M | 25.82M | 48.24M | 31.01M | 21.91M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.16M | -18.07M | -143.80M | 141.77M | -10.82M | -46.55M | 3.41M | 34.70M | 16.87M | 18.60M | 15.16M | 14.41M | 8.80M | 8.98M | 24.93M | -98.06M | 22.69M | 35.80M | 5.03M | -8.56M |