|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.63M | 19.32M | 16.13M | 16.93M | 6.11M | 5.32M | 12.48M | 20.15M | 20.93M | 13.95M | 18.69M | -6.91M | 19.47M | 13.83M | 19.09M | -5.14M | 16.13M | 12.27M | 20.48M | -11.56M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.11M | 6.27M | 6.22M | 6.23M | 6.14M | 8.07M | 7.61M | 6.15M | 5.76M | 5.75M | 6.04M | 6.04M | 5.64M | 5.77M | 5.32M | 5.34M | 5.01M | 4.94M | 4.58M | 4.45M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.39M | 5.00M | 4.90M | 6.10M | 5.58M | 6.50M | 8.70M | 6.46M | 6.41M | 7.60M | 7.20M | 7.75M | 7.70M | 8.60M | 8.70M | 8.56M | 8.40M | 8.60M | 8.70M | 19.61M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.51M | -0.07M | -4.25M | 0.20M | -0.06M | -7.76M | -8.64M | -11.17M | 4.08M | -8.75M | -7.83M | -11.06M | 7.86M | -5.55M | -2.50M | -16.31M | -2.07M | -0.35M | -6.68M | -0.15M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.35M | 0.04M | 0.44M | 0.34M | 0.38M | 0.41M | 421.00 | 0.04M | 0.47M | 0.04M | 0.51M | 0.41M | 0.47M | 0.50M | 0.40M | 0.05M | 0.39M | 0.40M | 0.38M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.10M | 0.12M | -0.60M | 0.12M | 0.00M | 0.40M | -2.70M | 9.30M | 0.10M | 0.10M | -3.60M | 0.16M | 0.40M | 0.00M | 0.30M | 0.20M | 1.00M | 0.00M | -3.90M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.31M | | 0.85M | 10.71M | 7.00M | 5.69M | 1.64M | 1.20M | 0.09M | | 0.37M | | | | 0.72M | | | | 0.16M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.22M | 44.45M | 46.08M | 51.91M | -5.55M | -7.72M | 22.84M | 54.02M | 15.40M | 12.39M | 24.58M | 79.53M | -29.35M | 43.10M | 39.46M | 82.50M | 11.47M | 37.33M | 47.94M | 59.20M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.74M | 0.78M | 0.79M | 13.65M | 13.87M | | | 12.51M | 11.47M | 11.34M | 11.73M | 13.12M | 11.31M | 12.84M | 13.32M | 12.98M | 12.16M | 13.22M | 14.49M | 13.61M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.11M | 6.27M | 6.22M | 6.23M | 6.14M | 8.07M | 7.61M | 6.15M | 5.76M | 5.75M | 6.04M | 6.04M | 5.64M | 5.77M | 5.32M | 5.34M | 5.01M | 4.94M | 4.58M | 4.45M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.87M | -25.00M | 12.75M | -1.34M | -0.18M | 8.02M | 14.19M | 28.98M | 1.82M | 5.96M | 25.56M | -10.95M | 10.96M | -11.85M | 8.77M | -12.01M | 4.84M | -5.99M | 10.28M | 15.67M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.10M | -1.72M | 11.49M | 2.72M | -42.55M | -22.99M | -1.52M | 30.08M | -36.07M | 9.22M | 2.69M | 36.70M | -59.58M | 6.99M | 3.94M | 10.17M | -33.07M | 23.88M | 16.83M | 33.80M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.02M | -10.60M | 5.51M | -4.06M | -1.74M | -11.42M | 5.97M | 16.52M | 1.65M | -8.88M | 2.58M | 2.80M | -3.16M | -8.78M | -4.26M | 18.32M | 4.53M | -20.23M | 3.76M | 4.11M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91M | 5.71M | -3.62M | -2.47M | -5.06M | 7.86M | -2.94M | -4.54M | 6.87M | 2.17M | 5.61M | -8.09M | 9.83M | -8.56M | 5.81M | 5.97M | 2.40M | 2.01M | -1.18M | -7.16M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.24M | 6.92M | 7.37M | 4.03M | 10.38M | 9.27M | 11.92M | 5.43M | 8.70M | 7.73M | 6.51M | 5.04M | 4.77M | 4.30M | 7.46M | 5.89M | 4.40M | 2.75M | 4.00M | 3.39M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | 0.17M | 0.09M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 11.45M | 39.01M | 12.52M | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.30M | 20.12M | 30.68M | 10.35M | 21.89M | 4.87M | 0.69M | 0.51M | 0.07M | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.85M | -12.18M | -27.25M | -15.42M | 11.51M | -4.40M | -11.22M | -4.92M | -8.63M | -7.73M | -6.51M | -5.04M | -4.77M | 12.99M | -7.46M | -5.89M | -4.25M | -2.75M | -3.83M | -3.31M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | | | 0.47M | 1.72M | 0.35M | 0.59M | 0.69M | 4.24M | 0.68M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -64.06M | -0.58M | 29.05M | 2.20M | -54.61M | 19.43M | -35.19M | 18.69M | -51.13M | -27.41M | 0.58M | 46.66M | -111.14M | -26.68M | -18.71M | 76.61M | -104.46M | -47.65M | 16.04M | 14.63M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.24M | 8.15M | 8.14M | 8.02M | 8.59M | 8.47M | 8.36M | 8.08M | 8.80M | 8.88M | 8.73M | 7.70M | 8.86M | 8.79M | 8.80M | 0.01M | 9.36M | 9.22M | 9.15M | 9.98M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.85M | -0.98M | -0.04M | -1.08M | 1.35M | -4.68M | -4.36M | 1.93M | 0.33M | 0.38M | -1.16M | 2.62M | -1.96M | -0.48M | 2.10M | -7.44M | 2.49M | 4.89M | -2.26M | -0.05M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -78.98M | 30.71M | 30.00M | 37.61M | -47.30M | 2.63M | -27.94M | 69.72M | -44.04M | -22.37M | 17.49M | 123.78M | -147.23M | 28.95M | 15.40M | 145.78M | -94.75M | -8.19M | 57.89M | 70.47M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.46M | 37.53M | 38.71M | 47.88M | -15.92M | -16.99M | 10.92M | 48.60M | 6.70M | 4.66M | 18.07M | 74.49M | -34.12M | 38.81M | 32.00M | 76.61M | 7.07M | 34.58M | 43.94M | 55.81M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -78.13M | 31.69M | 47.88M | 38.69M | -48.65M | 7.31M | -23.57M | 67.79M | -44.36M | -22.75M | 18.65M | 121.15M | -145.27M | 29.42M | 13.30M | 153.22M | -97.24M | -13.08M | 60.15M | 70.52M |