|
Net Income (Quarter)
|
15.46M | 1.44M | 3.19M | 8.69M | 12.93M | 1.98M | 1.44M | -1.20M | -3.50M | -1.50M | -0.50M | -1.80M | -1.80M | -36.70M | -4.30M | -2.30M | 2.70M | -1.00M | 0.10M | -0.10M | | | 1.20M | | | | | 20.70M | 18.33M | 9.74M | 18.52M | 29.68M | 24.40M | 15.50M | 27.11M | 31.06M | 30.20M | 9.30M | 32.03M | 38.85M | 36.60M | 26.97M | 35.08M | 41.20M | 40.80M | 10.60M |
|
Depreciation and Depletion (Quarter)
|
| 1.48M | 1.47M | 1.67M | 1.58M | 1.79M | 1.47M | 2.14M | 2.07M | 1.16M | 2.10M | 1.87M | 1.86M | 1.97M | 1.95M | 1.93M | 1.82M | 1.85M | 1.81M | 2.32M | 1.84M | 0.10M | 1.91M | 1.88M | 0.10M | 0.10M | 3.12M | 3.06M | 2.96M | 2.71M | 2.84M | 3.27M | 3.15M | 3.04M | 3.38M | 3.24M | 3.37M | 3.46M | 3.88M | 3.62M | 3.42M | 3.67M | 3.50M | 3.93M | 3.92M | 3.97M |
|
Share-based Compensation (Quarter)
|
| | | | | | 0.83M | 2.73M | 0.26M | 0.85M | 0.81M | 1.02M | 1.02M | 1.29M | 0.83M | 0.93M | 0.86M | 1.10M | 1.06M | 1.21M | 1.22M | 1.34M | 1.30M | 1.33M | 1.22M | 1.40M | 1.14M | 1.89M | 2.05M | 2.29M | 2.23M | 2.28M | 2.45M | 2.57M | 2.46M | 2.81M | 2.75M | 3.00M | 2.98M | 3.75M | 3.15M | 3.35M | 3.35M | 4.04M | 3.59M | 3.75M |
|
Deferred Taxes (Quarter)
|
| 1.36M | -8.56M | -0.82M | 8.85M | -3.67M | 2.90M | 0.55M | -1.55M | -1.07M | 2.54M | 1.44M | -0.21M | -1.66M | 2.07M | 0.15M | 8.50M | -8.84M | 0.68M | -0.10M | -0.78M | 0.51M | 0.85M | 0.42M | -0.31M | 0.34M | -2.25M | 0.08M | -0.14M | 1.82M | -5.02M | 0.31M | -0.96M | -0.44M | -4.92M | 0.84M | -0.43M | 2.32M | -5.23M | 2.08M | -0.57M | -0.27M | -8.16M | 0.79M | -0.49M | 0.60M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | 0.75M | -3.55M | -2.87M | -1.86M | -5.94M | -2.89M | -4.68M | -0.83M | -0.05M | -0.26M | -0.13M | -0.05M | -1.06M | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| -5.21M | 20.21M | 0.05M | 0.15M | 0.20M | 1.89M | 0.27M | -0.30M | 0.19M | -0.05M | -0.10M | 0.08M | 0.02M | 0.12M | 0.03M | -0.11M | -0.10M | -0.10M | -0.04M | 6.92M | 0.04M | 5.53M | | 0.04M | 0.04M | 13.68M | -0.00M | | 0.01M | 0.08M | -0.08M | 0.09M | -0.06M | 0.05M | 0.79M | -0.32M | -1.53M | 3.74M | 0.01M | -0.17M | 0.24M | 50.78M | | -0.18M | -0.38M |
|
Asset Writedowns and Impairment (Quarter)
|
0.66M | | 0.05M | 0.07M | | | | 1.08M | 2.80M | 0.01M | -0.96M | | | | 0.01M | | | 0.13M | -0.13M | 0.27M | 0.27M | 0.29M | 0.07M | 0.31M | -0.04M | -0.05M | 0.47M | 0.20M | 0.65M | 0.30M | -1.15M | 1.06M | -1.06M | 1.61M | 0.40M | 0.09M | 0.14M | 0.32M | 0.27M | 0.38M | 0.34M | 0.22M | -0.95M | 0.07M | 0.18M | 0.09M |
|
Cash from Operations (Quarter)
|
| 12.21M | 3.40M | 10.18M | 11.42M | 16.89M | 3.05M | 3.85M | 15.12M | 13.70M | 6.36M | 14.00M | 11.45M | 21.59M | -3.89M | 11.84M | 20.67M | 25.77M | 9.88M | 9.41M | 28.09M | 22.41M | 11.49M | 14.15M | 30.64M | 9.26M | 12.21M | 18.93M | 23.84M | 26.70M | -0.38M | 16.81M | 30.48M | 36.78M | 37.38M | 50.26M | 44.68M | 46.98M | 22.42M | 62.66M | 67.51M | 10.90M | 27.29M | 60.64M | 61.83M | 28.87M |
|
Amortizatization of Intangibles (Quarter)
|
1.20M | 1.20M | 1.25M | 1.66M | 1.60M | 1.60M | 0.34M | 1.99M | 1.90M | 1.90M | 0.41M | | | | | | | | | | | | | | | | | | | | | 5.34M | 5.58M | 5.92M | 5.87M | 5.87M | 5.86M | 5.85M | 6.10M | 6.50M | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | 1.99M | 1.83M | 0.81M | | 1.81M | 1.83M | 1.82M | | 1.64M | 1.60M | 1.56M | | 1.76M | 1.74M | 1.74M | | 1.71M | 1.74M | 2.24M | | 9.23M | 5.27M | 5.26M | | 5.34M | 5.58M | 5.92M | 5.87M | | | 5.85M | 6.10M | 0.19M | 0.19M | 0.19M | 28.22M | 0.32M | 0.18M | 0.26M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 1.48M | 1.47M | 1.67M | 1.58M | 1.79M | 1.47M | 2.14M | 2.07M | 1.16M | 2.10M | 1.87M | 1.86M | 1.97M | 1.95M | 1.93M | 1.82M | 1.85M | 1.81M | 2.32M | 1.84M | 0.10M | 1.91M | 1.88M | 0.10M | 0.10M | 3.12M | 3.06M | 2.96M | 2.71M | 2.84M | 3.27M | 3.15M | 3.04M | 3.38M | 3.24M | 3.37M | 3.46M | 3.88M | 3.62M | 3.42M | 3.67M | 3.50M | 3.93M | 3.92M | 3.97M |
|
Change in Receivables (Quarter)
|
| -8.68M | 7.51M | 7.12M | -5.95M | -10.79M | 8.73M | 5.98M | -0.49M | -8.40M | 7.94M | 7.39M | -4.72M | -11.34M | 11.37M | 2.40M | -3.88M | -10.98M | 16.27M | 4.80M | -3.70M | -11.24M | 18.14M | -3.31M | -1.71M | -9.09M | 21.33M | 16.16M | -3.59M | -18.20M | 32.35M | 21.04M | -17.86M | -25.14M | 20.86M | 4.32M | -0.40M | -21.76M | 35.74M | 1.00M | -12.30M | -21.02M | 41.43M | 7.79M | -19.47M | -32.77M |
|
Change in Inventory (Quarter)
|
| 3.63M | 1.95M | 0.55M | -1.03M | -1.01M | -3.09M | -0.59M | -0.47M | 3.15M | -2.31M | 0.30M | -0.56M | 1.52M | -2.25M | 3.33M | 2.42M | 1.93M | -2.14M | 2.16M | -1.26M | 4.20M | -3.45M | 6.46M | -7.34M | 2.46M | 1.80M | 11.74M | 5.94M | 15.58M | 16.14M | 15.02M | 8.09M | 5.16M | -16.85M | -2.14M | -5.60M | -0.06M | -2.57M | 6.77M | 18.52M | 17.25M | -6.84M | -7.64M | 17.77M | 27.68M |
|
Change in Accured Expenses (Quarter)
|
| -0.71M | 2.87M | 5.47M | -5.46M | -1.05M | 4.12M | -2.49M | 1.60M | 4.88M | 1.68M | 4.59M | -11.40M | 0.44M | 12.62M | -0.72M | -0.43M | 2.91M | 3.95M | -8.94M | 8.72M | -0.14M | 6.24M | -0.02M | 2.01M | -2.17M | 14.04M | 0.33M | 6.01M | -5.09M | 26.73M | 8.43M | -7.40M | -8.37M | 7.13M | 3.23M | -2.09M | -0.20M | -0.39M | 0.33M | -0.27M | -2.64M | 0.58M | 0.01M | 7.29M | 0.99M |
|
Other Working Capital Changes (Quarter)
|
| -2.12M | 0.65M | -0.22M | 6.55M | -5.89M | -1.62M | -0.07M | 0.79M | -0.08M | 0.15M | -0.76M | 0.06M | 0.33M | -6.41M | -2.02M | 6.18M | -1.90M | -2.99M | -4.63M | 1.61M | -0.21M | -0.73M | -0.47M | 2.85M | 2.11M | -4.54M | 0.34M | -0.91M | 5.39M | -8.31M | -0.46M | 4.99M | 3.81M | -7.06M | -2.44M | 7.92M | 1.24M | -11.33M | -3.44M | 5.52M | 15.09M | -15.80M | -0.66M | 6.33M | 8.37M |
|
Capital Expenditures (Quarter)
|
| 2.01M | 0.31M | 1.87M | 1.32M | 2.83M | 3.28M | 2.77M | 2.30M | 0.53M | 1.27M | 1.66M | 1.31M | 1.30M | 1.27M | 1.49M | 1.25M | 2.02M | 2.75M | 2.23M | 2.35M | 3.02M | 3.84M | 1.84M | 2.52M | 2.53M | 1.95M | 1.08M | 3.86M | 3.42M | 7.30M | 2.02M | 2.50M | 3.75M | 5.68M | 4.97M | 2.81M | 3.88M | 4.91M | 3.10M | 5.49M | 3.15M | 4.53M | 2.90M | 3.08M | 6.15M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 0.00M | 0.03M | 0.06M | 0.01M | -0.05M | 0.03M | 0.25M | -0.25M | 0.10M | 0.51M | 0.00M | 0.47M | -0.44M | 0.07M | 3.23M | 6.90M | -0.26M | 0.00M | | 1.09M | 0.15M | 0.05M | | 0.01M | 0.60M | -0.57M | 0.01M | | 0.01M | 0.12M | 0.02M | -0.02M | | 0.12M | 0.01M | 0.03M | 0.12M | 2.03M | 0.01M | 0.03M | 0.11M | 1.08M | | 0.05M | 0.12M |
|
Acquisitions (Quarter)
|
| | 2.67M | 68.87M | -0.02M | 28.88M | -0.50M | | | | 28.18M | 0.04M | | | | | | | 10.10M | 11.50M | 0.34M | | | | | 278.68M | 8.56M | 1.38M | -1.38M | 36.43M | -0.48M | 2.00M | 19.50M | 34.02M | 0.36M | 0.11M | 2.51M | 2.66M | 24.50M | 0.05M | 32.26M | 51.15M | 1.23M | 323.81M | 1.70M | 674.67M |
|
Divestments (Quarter)
|
| | | | | | | | | | -1.13M | -0.65M | -0.24M | 0.06M | -0.69M | 0.30M | 6.85M | 0.20M | | | | | 1.54M | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -3.21M | 0.83M | -67.07M | -0.46M | -30.40M | -10.54M | -2.56M | 0.55M | 6.77M | -30.74M | -2.35M | -1.02M | 0.69M | -1.86M | 2.32M | 5.64M | -7.33M | -3.69M | -13.73M | -1.59M | -2.87M | -2.25M | -1.84M | -2.51M | -280.61M | -4.93M | 0.30M | -3.86M | -41.21M | -6.69M | -4.00M | -21.99M | -37.73M | -5.99M | -5.07M | -3.63M | -6.43M | -27.37M | -3.17M | -38.18M | -56.19M | -4.68M | -326.72M | -4.72M | -680.70M |
|
Other financing activities (Quarter)
|
| | | | | | 0.01M | | | | | | | 0.02M | -0.00M | | | | | | | | | | | | | 5.29M | -2.97M | 3.97M | | | 2.00M | | -1.29M | | | | | | | | | 2.83M | 0.00M | 2.43M |
|
Cash from Financing Activities (Quarter)
|
| -13.85M | -4.08M | 68.25M | 11.92M | 11.08M | -16.55M | -5.70M | -12.15M | -23.79M | 26.32M | -6.03M | -14.10M | -14.01M | -17.38M | -11.64M | -21.64M | -20.90M | 14.90M | -12.46M | -12.69M | -4.14M | -27.86M | -11.47M | -0.80M | 241.58M | -15.25M | -13.70M | -17.98M | 13.12M | 5.53M | -13.21M | -10.66M | 2.25M | -27.67M | -48.81M | -41.02M | -29.67M | 2.47M | -62.27M | 224.16M | -13.01M | -10.84M | 78.42M | -63.28M | 660.35M |
|
Dividends Paid - Common (Quarter)
|
0.20M | 0.20M | 7.63M | 0.24M | 0.10M | | | | | | | | | | | | | | | 2.03M | 2.05M | 2.01M | 2.04M | 1.99M | 1.99M | 2.00M | 2.11M | 2.36M | 2.36M | 2.37M | 2.38M | 2.67M | 2.62M | 2.63M | 2.63M | 2.95M | 2.95M | 2.96M | 2.94M | 3.26M | 3.30M | 4.00M | 3.98M | 4.54M | 4.50M | 4.50M |
|
Exchange Rate Effect (Quarter)
|
| -0.19M | -0.29M | 0.08M | -0.82M | -0.46M | 0.73M | 0.13M | -0.61M | -0.90M | 0.79M | 0.70M | 0.68M | 0.07M | 0.02M | -0.34M | 0.23M | -0.66M | -1.66M | 0.35M | 0.04M | 0.41M | -1.42M | 0.51M | 0.29M | 0.73M | -0.20M | 0.06M | -0.35M | 0.25M | 1.98M | -0.71M | 0.21M | -0.13M | 0.02M | -0.04M | -0.97M | 0.26M | -0.35M | -0.53M | 0.87M | -1.16M | 0.32M | -0.20M | -0.34M | 0.24M |
|
Change in Cash (Quarter)
|
| -5.04M | -0.14M | 11.44M | 22.06M | -2.89M | -25.07M | -4.28M | 2.91M | -4.21M | 2.73M | 2.78M | 0.56M | 0.06M | -14.84M | -0.72M | 0.23M | 3.41M | 12.03M | -16.42M | 13.45M | 16.21M | -21.55M | 1.35M | 27.61M | -29.04M | -8.17M | 5.59M | 1.65M | -1.15M | 0.43M | -1.10M | -1.96M | 1.16M | 3.73M | -3.67M | -0.94M | 11.14M | -2.83M | -3.30M | 254.37M | -59.47M | 12.09M | -187.85M | -6.52M | 8.77M |
|
Free Cash Flow (Quarter)
|
| 10.20M | 3.09M | 8.30M | 10.10M | 14.05M | -0.23M | 1.08M | 12.82M | 13.18M | 5.10M | 12.35M | 10.15M | 20.30M | -5.17M | 10.35M | 19.42M | 23.74M | 7.13M | 7.18M | 25.74M | 19.39M | 7.64M | 12.31M | 28.12M | 6.73M | 10.26M | 17.85M | 19.98M | 23.28M | -7.68M | 14.80M | 27.98M | 33.03M | 31.70M | 45.29M | 41.87M | 43.09M | 17.51M | 59.55M | 62.03M | 7.75M | 22.76M | 57.74M | 58.75M | 22.72M |
|
Net Cash Flow (Quarter)
|
| -4.85M | 0.15M | 11.35M | 22.88M | -2.44M | -24.05M | -4.40M | 3.52M | -3.31M | 1.95M | 5.63M | -3.67M | 8.28M | -23.14M | 2.52M | 4.68M | -2.46M | 21.09M | -16.78M | 13.80M | 15.40M | -18.62M | 0.84M | 27.32M | -29.77M | -7.97M | 5.53M | 2.01M | -1.40M | -1.55M | -0.39M | -2.17M | 1.29M | 3.72M | -3.62M | 0.03M | 10.88M | -2.48M | -2.78M | 253.50M | -58.30M | 11.77M | -187.65M | -6.18M | 8.52M |