|
Net Income (Quarter)
|
4.29M | 4.41M | 5.64M | 1.02M | 2.65M | -1.19M | 6.37M | 2.63M | 4.46M | 3.82M | 3.60M | 2.65M | 5.34M | 4.16M | 4.84M | 0.99M | 3.82M | 4.21M | 5.20M | 0.97M | 3.36M | 5.22M | 6.66M | 0.99M | -8.46M | 1.34M | 9.14M | -1.64M | 3.67M | 2.85M | 9.48M | 0.54M | 6.82M | 4.16M | 8.88M | 1.13M | 7.75M | 4.42M | 10.89M | -14.09M | -20.33M | -11.43M | -77.87M | -17.92M | 1.10M | 3.46M | 8.44M | 1.39M | 16.91M | 8.28M | 1.17M | 1.40M | 9.87M | 7.32M | 16.00M | 1.93M | 15.52M | 14.10M | 23.93M | 10.29M | 21.24M | 19.15M | 21.68M |
|
Depreciation and Depletion (Quarter)
|
| 0.04M | 0.99M | | 0.30M | 0.29M | 0.58M | 0.36M | 0.42M | 0.43M | 0.06M | 0.67M | 0.04M | 0.52M | 0.60M | 0.80M | 0.61M | 0.21M | -0.06M | 0.89M | 1.71M | 1.62M | 0.32M | 1.21M | 1.73M | 2.03M | 0.71M | 2.12M | 2.10M | 2.10M | 0.32M | 2.32M | 2.18M | 2.73M | -0.14M | 2.88M | 3.17M | | | | | | | | | | | | | | | | | | | 0.34M | 0.33M | 0.30M | 0.28M | 0.26M | 0.26M | 0.24M | |
|
Share-based Compensation (Quarter)
|
| | | | | | 0.16M | 0.26M | 15.00 | 0.03M | | 0.29M | 0.22M | 0.11M | 0.32M | 0.35M | 0.30M | 0.20M | 0.34M | 0.32M | 0.33M | 0.17M | 0.67M | 0.56M | 0.22M | 0.11M | 0.67M | 0.74M | 0.87M | 0.77M | 0.63M | 0.84M | 1.07M | 1.09M | 1.09M | 0.92M | 1.09M | 0.91M | 1.49M | 0.85M | 2.00M | 2.08M | 4.37M | 2.46M | 3.28M | 2.71M | 3.03M | 3.04M | 2.94M | 3.10M | 4.52M | 5.33M | 5.25M | 5.27M | 4.19M | 4.20M | 4.55M | 4.42M | 4.60M | 4.76M | 4.87M | 4.92M | 6.69M |
|
Deferred Taxes (Quarter)
|
| | | 0.21M | 0.08M | 0.50M | 0.09M | 0.19M | 0.23M | -0.06M | -0.43M | 1.51M | -1.18M | -0.11M | 0.60M | -0.93M | -0.53M | 0.38M | 1.24M | -0.72M | -0.33M | -0.70M | 0.95M | 1.16M | -0.37M | 0.38M | 1.82M | 1.16M | -0.57M | 1.17M | -2.46M | 0.34M | -0.15M | 0.38M | 1.99M | 1.13M | 0.20M | 0.67M | 0.06M | -1.90M | -3.91M | -0.71M | -11.89M | -5.03M | -2.73M | 2.90M | 3.01M | 0.50M | 4.50M | 2.12M | 2.48M | 0.12M | 0.87M | 2.03M | 5.10M | 0.33M | 2.67M | 2.41M | -3.95M | 0.20M | 0.91M | 3.80M | 1.62M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | 0.04M | | | | | | | | | | | | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | 1.47M | 0.02M | -0.36M | 0.19M | 0.25M | 1.12M | -0.00M | 0.23M | 10.44M | 1.06M | 0.01M | 0.62M | 0.90M | 0.88M | 0.03M | 0.12M | 0.63M | 0.60M | 0.02M | 0.24M | 0.08M | 0.14M | 0.04M | 0.47M | 0.10M | 0.12M | 0.07M | 0.74M | 0.13M | 0.13M | 0.02M | 0.84M | 1.89M | 0.05M | 0.89M | 1.19M | 0.29M | 0.30M | 2.94M | 2.04M | 0.52M | 0.03M | 0.09M | -1.61M | 3.72M | 0.02M | | -1.58M | -1.17M | 7.75M | 2.41M | 3.25M | 3.25M | -11.85M | -1.10M |
|
Asset Writedowns and Impairment (Quarter)
|
| 0.30M | 0.23M | 0.28M | 0.26M | 0.39M | 0.26M | 0.19M | 0.15M | 0.39M | 0.70M | 0.19M | 0.18M | 0.07M | 0.48M | 0.13M | 0.34M | 0.29M | 0.44M | 0.66M | 0.60M | 0.75M | 0.89M | 1.03M | 0.52M | 1.12M | 0.55M | 0.67M | 1.08M | 1.09M | 1.22M | 0.50M | 1.15M | 1.17M | 0.98M | 0.85M | 1.06M | 1.36M | -3.28M | 18.43M | 1.18M | -19.61M | 24.20M | -0.45M | 0.60M | -0.89M | 0.32M | -0.18M | 0.18M | 3.14M | 2.91M | 1.85M | 1.46M | -1.47M | | 4.36M | 1.74M | 2.13M | 3.75M | 2.70M | 3.90M | 3.01M | -1.59M |
|
Cash from Operations (Quarter)
|
| 2.97M | 5.38M | 3.14M | 5.28M | -1.95M | 10.25M | 4.77M | 2.73M | 1.82M | -0.93M | 13.46M | 7.36M | -6.07M | -4.11M | 10.46M | -7.42M | -2.42M | 9.17M | 7.21M | -0.69M | 10.23M | 20.98M | 8.91M | -5.61M | 17.91M | 17.71M | 8.12M | 13.55M | 1.53M | 8.29M | 10.54M | 8.38M | 14.59M | 11.58M | 7.39M | 14.50M | 1.66M | 21.46M | 21.98M | 25.59M | 6.29M | -10.99M | -11.66M | -12.26M | -2.41M | 6.43M | 10.28M | 9.50M | 11.97M | -8.61M | -2.26M | 13.04M | 9.26M | 41.59M | 30.90M | 29.33M | 19.83M | 73.00M | 49.57M | 14.50M | -8.72M | 73.87M |
|
Amortizatization of Intangibles (Quarter)
|
| | | 0.18M | 0.18M | 1.77M | -1.85M | | | | 0.81M | 1.08M | 1.23M | 1.24M | 1.26M | 1.47M | 1.47M | 1.47M | 0.72M | 1.34M | 3.24M | 2.17M | 2.70M | | | | | | | | | | | 2.97M | 2.96M | 2.88M | 3.31M | 3.30M | 3.18M | 3.30M | 3.42M | 3.39M | 3.39M | 3.54M | 3.10M | 3.13M | 3.19M | 3.36M | 3.46M | 3.47M | 3.62M | 4.70M | 5.76M | 6.47M | 5.79M | 6.17M | 6.17M | 5.87M | 6.16M | 6.09M | 6.01M | 6.08M | 6.29M |
|
Amortization of Deferred Charges (Quarter)
|
| 0.03M | 0.27M | 0.32M | 0.19M | 1.31M | -1.10M | 0.07M | 0.08M | 0.15M | 0.14M | 0.14M | 0.06M | 0.20M | 0.24M | 0.22M | 0.21M | 0.21M | 0.24M | 1.34M | 3.24M | 2.17M | -5.53M | 2.78M | 2.78M | -4.36M | 0.60M | 0.54M | 0.52M | 0.51M | 0.51M | 2.90M | 3.08M | -4.33M | 1.50M | 0.52M | 0.52M | 0.52M | 0.60M | 0.76M | 0.72M | 0.67M | 1.27M | 0.86M | 0.50M | 0.47M | 0.47M | 0.54M | 0.47M | 0.61M | -0.33M | 0.97M | 0.85M | 1.61M | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.38M | 0.25M | 0.32M | 0.46M | 0.43M | 0.51M | 0.61M | 0.78M | 1.11M | 1.44M | 1.74M | 1.83M | 0.52M | 0.60M | 0.66M | 0.07M | 0.21M | 1.64M | 0.61M | 1.42M | 1.32M | 2.61M | 0.84M | 0.26M | 1.58M | 3.33M | 2.12M | 2.10M | 2.10M | 0.32M | 2.32M | 2.18M | 1.01M | 3.06M | 2.88M | 3.17M | 3.48M | 3.79M | 4.76M | 4.91M | 5.04M | 5.06M | 5.11M | 5.55M | 5.61M | 5.73M | 5.89M | 5.87M | 5.91M | 6.67M | 7.01M | 8.67M | 8.48M | 8.72M | 9.23M | 9.54M | 10.59M | 11.20M | 12.24M | 13.09M | 13.71M | 14.61M |
|
Change in Receivables (Quarter)
|
| 0.68M | 2.66M | 0.30M | 4.52M | 1.94M | 0.27M | -3.22M | 3.42M | 1.88M | 5.65M | -5.44M | 6.06M | 1.52M | 3.75M | -2.25M | 9.57M | 5.15M | 8.85M | -3.27M | 6.81M | -0.24M | 7.76M | -9.86M | 6.64M | -1.41M | 7.13M | -5.41M | 8.33M | 2.84M | 7.85M | -6.50M | 6.67M | 4.13M | 15.16M | -13.78M | 6.35M | 8.49M | 12.14M | -33.14M | -37.34M | -3.75M | -3.35M | 2.58M | 34.52M | 14.47M | 19.20M | -10.08M | 34.74M | 0.74M | 22.83M | -9.86M | 19.71M | 17.53M | 21.43M | -16.41M | 12.14M | 12.98M | 36.10M | -27.83M | 18.55M | -2.05M | 47.18M |
|
Change in Inventory (Quarter)
|
| -0.04M | -1.60M | 0.84M | 0.84M | -0.05M | 2.34M | -0.75M | 2.43M | 0.77M | 2.68M | -2.74M | 2.19M | 1.82M | -1.66M | -0.05M | 2.46M | 3.60M | 4.80M | -4.25M | 9.10M | 1.33M | -0.07M | -1.63M | -0.11M | -3.90M | -1.40M | 3.43M | 5.25M | 11.05M | -7.95M | -0.75M | 10.94M | -5.85M | 1.99M | -0.68M | 8.64M | -0.38M | 1.85M | -2.50M | -32.38M | 1.59M | -15.77M | 9.36M | 29.99M | 9.80M | 11.65M | 4.39M | 26.18M | 9.95M | 9.41M | 20.07M | 15.38M | 20.90M | -27.59M | -13.15M | 38.58M | 26.36M | -19.58M | 0.77M | 50.64M | 18.73M | -3.02M |
|
Change in Accured Expenses (Quarter)
|
| -0.10M | 1.84M | 0.72M | 6.14M | -5.25M | 4.91M | -3.29M | 3.11M | 0.85M | 0.68M | 0.03M | 6.89M | -8.37M | 1.25M | -2.72M | -0.07M | 2.70M | 10.84M | -5.76M | 3.77M | 1.90M | -0.39M | -0.27M | 0.09M | -8.25M | 6.11M | -0.06M | 11.96M | 8.53M | -10.02M | -7.32M | 13.02M | 1.47M | 6.51M | -18.01M | 12.53M | -3.70M | 12.96M | -14.31M | -29.09M | 13.94M | -16.99M | 12.03M | 40.52M | 7.90M | 11.08M | -9.83M | 29.56M | 2.21M | -2.77M | -15.04M | 15.50M | 18.29M | 0.86M | -22.91M | 40.73M | 23.13M | 46.37M | -19.59M | 34.28M | -41.51M | 58.19M |
|
Other Working Capital Changes (Quarter)
|
| -0.04M | 0.54M | 0.05M | -1.54M | 2.49M | -0.93M | 0.04M | 0.48M | -0.47M | 0.33M | 0.06M | 0.15M | -0.08M | 0.36M | -10.68M | 10.85M | -5.32M | 6.25M | -2.27M | 2.58M | -0.87M | 1.47M | -0.38M | 0.84M | 15.15M | -8.44M | 0.26M | -0.04M | -0.01M | 1.15M | 0.57M | 0.79M | -1.21M | 1.36M | -0.16M | 0.80M | 4.52M | 0.96M | -3.92M | 13.38M | 6.77M | 2.01M | -0.85M | 0.68M | 0.27M | 0.01M | 1.08M | -0.84M | 9.61M | -8.51M | -1.61M | 4.05M | 3.56M | 3.96M | 2.77M | -0.80M | 1.52M | 2.54M | -4.12M | 4.46M | 0.74M | -1.49M |
|
Capital Expenditures (Quarter)
|
| 0.17M | 0.13M | 0.39M | 0.43M | 0.65M | 0.61M | 0.71M | 1.26M | 0.77M | 0.45M | 1.38M | 1.92M | 2.36M | 6.04M | 5.82M | 4.47M | 5.49M | 8.43M | 9.05M | 6.10M | 4.09M | 2.41M | 3.16M | 4.87M | 3.50M | 5.09M | 3.76M | 2.61M | 3.49M | 2.45M | 2.90M | 2.64M | 3.86M | 10.41M | 4.12M | 4.42M | 3.75M | 3.77M | 3.09M | 1.31M | 1.01M | 1.63M | 2.90M | 6.68M | 8.30M | 20.93M | 14.21M | 9.28M | 8.18M | 14.18M | 8.70M | 14.46M | 11.97M | 22.30M | 17.07M | 16.06M | 8.01M | 8.38M | 12.34M | 9.98M | 11.02M | 8.09M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | 0.00M | | | | | | | | | | | 0.01M | -0.00M | 1.52M | | 14.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | 8.85M | | | 53.73M | -0.76M | 21.89M | 32.14M | 0.34M | 23.63M | | | | -0.08M | | | -0.06M | | | | | | | | 29.72M | 0.37M | 2.38M | 9.52M | | 2.00M | 27.99M | 0.30M | -0.21M | | 63.45M | | -3.01M | 0.49M | | 7.17M | 0.12M | 2.91M | 28.00M | 24.01M | 10.00M | 124.17M | 50.94M | 68.64M | 1.02M | 1.28M | 0.32M | | | | | | | 4.58M |
|
Cash from Investing Activities (Quarter)
|
| -0.17M | -0.13M | -0.39M | -9.34M | -0.65M | -9.45M | -0.71M | -20.80M | -54.50M | 0.30M | -23.27M | -34.06M | -2.69M | -29.68M | -5.82M | -4.43M | -5.08M | -8.35M | -7.54M | -130.00M | 10.64M | -2.41M | -3.16M | -4.87M | -23.24M | -4.54M | -3.76M | -2.61M | -33.21M | -2.82M | -5.28M | -12.13M | -3.86M | -12.41M | -32.12M | -4.73M | -3.54M | -3.77M | -66.54M | -1.31M | 2.00M | -2.12M | -2.90M | -13.84M | -8.41M | -23.84M | -42.21M | -33.29M | -18.18M | -138.35M | -59.63M | -83.10M | -12.99M | -23.58M | -17.38M | -16.06M | -8.01M | -8.38M | -12.34M | -9.98M | -11.02M | -13.42M |
|
Other financing activities (Quarter)
|
| | | | | | 0.94M | | | -0.00M | 1.74M | 2.58M | -1.37M | 3.60M | -3.59M | 3.51M | 2.07M | | | -1.42M | | | 2.43M | | | -8.85M | 10.44M | | | | 1.26M | | | -0.53M | 1.50M | | | | 5.08M | -0.50M | -2.43M | 3.78M | -3.78M | 1.45M | | | | 0.41M | -2.41M | 13.26M | 7.78M | | -3.21M | -0.44M | 5.39M | -1.30M | -2.25M | -0.25M | 3.80M | | | | 0.66M |
|
Cash from Financing Activities (Quarter)
|
| -2.87M | -4.43M | -3.87M | 4.62M | 2.73M | -0.31M | -4.05M | 18.46M | 52.44M | -1.45M | 10.92M | 27.67M | 61.12M | -0.98M | 1.50M | 0.40M | -2.02M | -2.58M | -0.93M | 131.09M | -21.62M | -17.50M | -5.58M | 55.84M | -16.61M | -6.42M | -1.43M | -9.83M | -1.33M | 32.02M | -1.65M | -1.70M | -0.47M | -6.62M | -0.37M | -2.82M | -0.90M | 101.03M | 97.97M | -15.98M | -1.53M | -2.40M | -3.73M | -1.92M | -1.85M | -1.73M | -3.85M | -3.88M | 99.99M | 160.96M | -5.14M | 38.14M | -22.52M | -1.46M | -21.25M | -17.11M | 0.54M | -0.66M | -35.41M | -24.23M | -11.94M | -4.63M |
|
Dividends Paid - Common (Quarter)
|
| 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | -0.04M | 0.16M | -0.03M | 0.03M | -0.04M | -0.07M | -0.11M | 0.01M | -0.14M | -0.11M | 0.11M | 0.15M | -0.12M | -0.08M | 0.02M | 0.08M | 0.09M | -0.06M | -0.04M | -0.02M | 0.01M | 0.00M | -0.00M | 0.02M | -0.03M | 0.03M | -0.13M | 0.00M | -0.04M | 0.25M | 0.00M | -0.06M | -0.03M | 0.07M | 0.06M | 0.04M | -0.16M | -0.62M | -0.02M | -0.23M | -0.28M | 0.27M | 0.12M | -0.08M | 0.01M | -0.02M | 0.07M | 0.05M | -0.13M | 0.11M |
|
Change in Cash (Quarter)
|
| -0.07M | 0.82M | -1.12M | 0.56M | 0.12M | 0.49M | 0.01M | 0.39M | -0.24M | -2.08M | 1.12M | 1.07M | 52.31M | -34.60M | 6.11M | -11.42M | -9.55M | -1.83M | -1.37M | 0.41M | -0.89M | 0.97M | 0.29M | 45.51M | -22.06M | 6.67M | 2.94M | 1.20M | -32.93M | 37.43M | 3.57M | -5.48M | 10.26M | -7.45M | -25.09M | 6.98M | -2.81M | 118.75M | 53.28M | 8.31M | 6.72M | -15.26M | -18.28M | -28.08M | -12.70M | -19.06M | -35.72M | -27.63M | 93.62M | 13.38M | -67.06M | -32.15M | -26.53M | 16.82M | -7.61M | -3.93M | 12.37M | 63.95M | 1.88M | -19.66M | -31.80M | 55.92M |
|
Free Cash Flow (Quarter)
|
| 2.80M | 5.25M | 2.75M | 4.85M | -2.60M | 9.64M | 4.06M | 1.48M | 1.05M | -1.39M | 12.08M | 5.44M | -8.43M | -10.15M | 4.65M | -11.89M | -7.90M | 0.74M | -1.85M | -6.80M | 6.14M | 18.57M | 5.75M | -10.49M | 14.41M | 12.62M | 4.36M | 10.95M | -1.96M | 5.84M | 7.64M | 5.74M | 10.73M | 1.17M | 3.27M | 10.07M | -2.10M | 17.69M | 18.89M | 24.29M | 5.28M | -12.62M | -14.56M | -18.94M | -10.71M | -14.50M | -3.92M | 0.21M | 3.79M | -22.80M | -10.96M | -1.42M | -2.71M | 19.30M | 13.83M | 13.27M | 11.82M | 64.63M | 37.22M | 4.52M | -19.73M | 65.78M |
|
Net Cash Flow (Quarter)
|
| -0.07M | 0.82M | -1.12M | 0.56M | 0.12M | 0.49M | 0.01M | 0.39M | -0.24M | -2.08M | 1.12M | 0.96M | 52.35M | -34.77M | 6.14M | -11.45M | -9.52M | -1.76M | -1.26M | 0.40M | -0.75M | 1.08M | 0.18M | 45.35M | -21.94M | 6.75M | 2.93M | 1.11M | -33.02M | 37.49M | 3.61M | -5.46M | 10.25M | -7.45M | -25.09M | 6.95M | -2.78M | 118.72M | 53.42M | 8.30M | 6.76M | -15.51M | -18.29M | -28.02M | -12.67M | -19.14M | -35.77M | -27.68M | 93.78M | 14.00M | -67.03M | -31.92M | -26.25M | 16.55M | -7.73M | -3.84M | 12.36M | 63.97M | 1.81M | -19.71M | -31.68M | 55.81M |