|
Net Income (Quarter)
|
| | | | 3.37M | 3.96M | 1.67M | -0.51M | 6.68M | 11.55M | 2.71M | 1.84M | 5.72M | 11.79M | 2.87M | 1.83M | 8.74M | 7.74M | 0.56M | 3.84M | 3.78M | 3.17M | -1.95M | -2.93M | 5.54M | 9.02M | -5.13M | 0.91M | 8.43M | 7.13M | -6.19M | -3.81M | 4.57M | 8.61M | -3.32M | -10.82M | 7.03M | 7.27M | -12.73M | -1.08M | 7.47M | 3.42M | -0.21M | 0.26M | 3.69M | 2.37M | -4.35M | -1.12M | -5.33M | -12.98M | 3.71M | 21.40M | 19.20M | 2.17M | 10.74M | 2.52M | -4.95M | 21.41M | -17.16M | -9.43M | 16.47M | 17.48M | 3.01M |
|
Depreciation and Depletion (Quarter)
|
5.00M | 4.78M | | | 4.58M | 4.29M | 4.33M | 4.06M | 3.82M | 3.90M | 3.90M | 3.77M | 3.76M | 3.43M | 3.49M | 3.46M | 3.62M | 3.75M | 3.68M | 3.71M | 4.02M | 4.17M | 4.20M | 4.18M | 4.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
0.83M | 0.91M | 0.86M | 0.78M | 0.87M | 0.80M | 0.81M | 0.79M | 0.76M | 0.89M | 0.69M | 0.69M | 0.72M | 0.73M | 0.75M | 0.69M | 0.77M | 0.80M | 0.78M | 0.70M | 0.75M | 0.75M | 0.74M | 0.71M | 0.71M | 0.78M | 0.72M | 0.71M | 0.67M | 0.67M | 0.64M | 0.66M | 0.65M | 0.61M | 0.60M | 0.61M | 0.64M | 0.54M | 0.55M | 0.53M | 0.54M | 0.51M | 0.52M | 0.50M | 0.52M | 0.49M | 0.49M | 0.47M | 0.51M | 0.47M | 0.50M | 0.54M | 0.56M | 0.53M | 0.51M | 0.49M | 0.52M | 0.53M | 0.57M | 1.32M | 0.95M | 1.01M | 1.69M |
|
Deferred Taxes (Quarter)
|
| 0.28M | 1.89M | -1.32M | -0.02M | -0.01M | -0.35M | 0.31M | 0.02M | -0.28M | | -4.08M | -0.01M | 0.59M | 0.04M | 0.92M | 0.21M | 0.09M | 0.05M | 1.79M | -0.02M | 0.59M | 0.29M | 0.05M | 0.00M | -0.05M | -0.24M | -1.76M | 0.03M | 0.05M | 3.35M | -0.28M | -0.07M | -0.02M | -0.36M | -2.93M | -0.04M | -0.02M | -0.16M | -1.96M | -0.00M | 0.01M | -0.02M | 1.33M | -0.03M | -0.01M | 0.19M | -1.71M | 0.01M | 13.03M | -0.01M | -16.66M | 0.01M | 0.01M | 0.00M | -9.09M | 0.01M | | 0.86M | -7.18M | 0.03M | -0.25M | 2.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.00 | | | | 173.00 | | | | 176.00 | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
-5.12M | 4.64M | -1.61M | 2.16M | -3.37M | 3.37M | 4.26M | -4.25M | -0.09M | 0.10M | -0.04M | -0.01M | 4.36M | 6.48M | 0.53M | -11.29M | 4.42M | 5.39M | 0.15M | -9.65M | 0.06M | -0.01M | 5.42M | -5.16M | 0.05M | 0.51M | -0.30M | | 0.61M | -0.61M | 7.45M | -7.14M | 0.61M | -1.57M | 1.81M | -0.61M | 0.49M | 0.56M | -0.59M | 11.20M | 0.49M | 0.41M | 0.42M | 5.42M | 0.98M | 5.15M | -5.93M | 0.00M | 0.69M | -0.27M | 4.04M | -4.32M | 1.19M | -1.29M | 4.18M | -3.78M | 9.08M | -9.04M | 16.58M | -13.40M | 2.72M | 1.08M | 1.34M |
|
Asset Writedowns and Impairment (Quarter)
|
-0.01M | 0.26M | -0.26M | -0.03M | -0.26M | -0.08M | 0.21M | -0.03M | -0.28M | 0.09M | -0.01M | 0.53M | 0.42M | -0.05M | -0.41M | -0.14M | 0.09M | -0.23M | -0.16M | 0.07M | 0.16M | -0.16M | -0.11M | 0.11M | 0.01M | 0.95M | -0.06M | -0.07M | 0.01M | -0.04M | -0.03M | 0.20M | -0.03M | 0.08M | 0.13M | 0.01M | 0.01M | -0.54M | 0.06M | 0.38M | 0.00M | 0.15M | 1.40M | -0.25M | -0.42M | -0.17M | -0.01M | 0.31M | 0.18M | -0.18M | 0.67M | 0.34M | 0.44M | 2.91M | -2.69M | 5.70M | 0.27M | -0.42M | -0.33M | -0.16M | 0.59M | -0.05M | 0.23M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
13.61M | 14.53M | 9.24M | 3.97M | 11.64M | 9.84M | -13.08M | 11.64M | 16.51M | 17.53M | -0.79M | 17.49M | -4.23M | 35.24M | 8.22M | -3.04M | 24.46M | 11.87M | -9.02M | 26.20M | -10.07M | 1.08M | 11.49M | 10.78M | 6.60M | 8.42M | 30.37M | -5.98M | -4.91M | 14.24M | 17.61M | 3.41M | -10.26M | 32.82M | 9.63M | -2.64M | -18.22M | 7.95M | 16.46M | 4.62M | 8.54M | 31.43M | 8.25M | 17.99M | -1.02M | -7.51M | -16.93M | -1.57M | -22.82M | 0.88M | 12.45M | 24.51M | 19.25M | 25.06M | 9.48M | 9.45M | 19.48M | 43.34M | 12.02M | 22.87M | 26.10M | 16.51M | 11.72M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.58M | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
0.08M | 0.07M | -0.15M | -0.05M | 0.07M | -0.17M | 0.29M | 0.06M | -0.05M | -0.04M | 0.26M | -0.36M | -0.06M | -0.06M | -0.05M | -0.05M | 0.09M | 0.03M | 0.04M | -0.34M | -0.03M | 0.10M | -0.15M | 0.37M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
5.00M | 4.78M | | | 4.58M | 4.29M | 4.33M | 4.06M | 3.82M | 3.90M | 3.90M | 3.77M | 3.76M | 3.43M | 3.49M | 3.46M | 3.62M | 3.75M | 3.68M | 3.71M | 4.02M | 4.17M | 4.25M | 4.38M | 4.60M | 4.64M | 4.70M | 4.62M | 4.46M | 4.44M | 4.43M | 4.45M | 4.49M | 4.81M | 4.75M | 4.58M | 4.38M | 4.34M | 4.47M | 4.52M | 4.34M | 4.23M | 4.28M | 4.23M | 4.05M | 3.74M | 3.75M | 3.85M | 4.03M | 4.20M | 4.32M | 4.45M | 4.67M | 4.83M | 4.88M | 4.92M | 4.89M | 4.90M | 4.91M | 4.84M | 4.80M | 4.78M | 5.15M |
|
Other Working Capital Changes (Quarter)
|
5.35M | 1.11M | -0.08M | -9.75M | -2.93M | -0.82M | 19.84M | -6.96M | -5.41M | -1.30M | 8.17M | -14.57M | 14.92M | -18.64M | -1.44M | 9.95M | -12.03M | 0.26M | 14.02M | -15.99M | 18.76M | 7.72M | -8.61M | -8.00M | 4.29M | 7.76M | -30.32M | 11.06M | 18.58M | -3.08M | -15.20M | -2.16M | 19.94M | -19.58M | -7.73M | -4.52M | 30.33M | 3.83M | -24.12M | -1.95M | 4.27M | -22.61M | -1.77M | -11.62M | 9.46M | 14.19M | 17.35M | 4.38M | 22.74M | 4.99M | 1.47M | -9.34M | 16.88M | -5.50M | 2.03M | 0.73M | 3.77M | -26.34M | -8.39M | -20.43M | -1.69M | 6.93M | -0.61M |
|
Capital Expenditures (Quarter)
|
0.25M | 2.94M | 2.40M | 3.79M | 0.68M | 5.56M | -5.41M | 15.70M | 1.44M | -0.74M | 6.09M | 2.88M | 1.08M | -0.38M | -0.25M | 13.07M | 8.15M | -6.63M | 13.81M | 6.51M | 0.88M | -0.52M | -0.08M | 16.78M | 0.21M | 4.42M | 2.08M | 1.79M | 4.09M | -2.78M | 9.55M | 7.26M | 4.73M | -2.38M | -1.89M | 16.81M | 5.86M | -4.39M | 12.18M | 4.45M | 0.97M | 4.81M | -5.25M | 7.36M | 0.87M | 0.41M | 8.74M | 10.35M | 10.65M | -6.56M | -2.56M | 23.85M | 4.55M | -3.10M | -0.39M | 15.93M | 5.08M | 5.38M | -7.58M | 16.60M | 0.53M | 0.34M | -0.38M |
|
Sales of Property, Plant and Equipment (Quarter)
|
0.14M | 0.02M | -0.05M | 0.07M | 0.03M | 0.12M | 0.02M | 0.06M | 0.09M | 0.03M | 0.06M | 0.02M | 0.07M | 0.07M | 0.05M | 0.06M | 3.51M | 0.49M | 0.01M | 0.03M | 0.07M | 0.04M | 0.01M | 0.04M | 0.06M | 0.01M | 0.09M | 0.03M | 0.06M | 1.94M | 0.11M | 0.07M | 0.11M | 0.08M | 0.07M | 0.35M | 0.07M | 0.08M | 0.10M | 0.08M | 0.09M | 0.26M | 0.13M | 2.71M | 0.15M | 0.61M | 0.08M | 0.05M | 0.36M | 0.07M | 0.18M | 0.21M | 0.03M | 0.03M | 0.06M | 0.07M | 0.04M | 0.08M | 0.09M | 0.07M | 0.22M | 0.08M | 0.25M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | 1.30M | | | 0.18M | 0.57M | 5.34M | 0.31M | 0.08M | 0.61M | 1.32M | 0.25M | 5.18M | | 0.56M | 0.81M | -1.37M | | | | | 2.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | 2.48M | 2.49M | 8.95M | 2.48M | 4.00M | 1.99M | 6.83M | 4.63M | 0.50M | 2.46M | 5.04M | 5.95M | 1.39M | 4.93M | 3.94M | 5.28M | 9.50M | 4.64M | 4.94M | 2.79M | 6.86M | 4.47M | 3.27M | 1.33M | 7.64M | 3.16M | 2.95M | 1.52M | 9.18M | 2.85M | 10.31M | 11.37M | 14.51M | 8.27M | 1.89M | 0.50M | | 0.25M | 0.73M | 0.25M | | | | | 1.00M | 2.50M | -0.01M | | | | 0.55M | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-3.20M | 0.77M | -17.63M | -9.83M | -5.66M | -3.20M | -0.66M | -9.24M | -1.21M | -3.84M | -2.06M | -1.43M | -5.96M | -2.96M | -3.06M | -4.39M | -5.34M | -9.41M | -3.18M | -6.30M | -7.79M | -4.18M | -2.32M | -9.53M | 2.37M | -0.74M | -13.05M | -6.76M | 3.01M | 1.45M | -5.71M | -18.32M | -0.10M | -9.83M | -10.00M | 8.08M | 8.27M | 3.99M | -2.23M | -14.30M | -3.56M | -2.53M | -0.72M | -3.41M | -1.85M | -8.02M | -10.05M | -11.46M | -10.37M | -4.82M | -5.75M | -4.44M | -5.71M | -6.37M | -4.98M | -4.25M | -5.97M | -6.41M | -5.40M | -6.00M | -5.62M | -3.84M | -5.49M |
|
Other financing activities (Quarter)
|
0.01M | 0.02M | -0.14M | 0.23M | | 0.01M | 0.02M | 0.02M | 0.00M | 0.01M | 0.05M | -0.06M | 0.00M | 0.02M | 0.09M | 0.01M | 0.01M | 0.02M | 0.00M | 0.00M | 0.01M | -0.01M | 0.00M | -0.00M | | | | | | | | | | | | | | 0.20M | | | | 0.12M | | | | 0.20M | | | | | | 0.99M | 5.84M | 0.62M | 0.38M | 0.37M | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
-3.80M | -20.32M | 0.64M | 2.45M | -4.06M | 0.59M | -21.24M | -1.58M | -5.75M | 0.39M | -25.75M | 0.11M | -8.18M | -2.23M | -1.37M | -3.54M | -4.15M | -4.63M | -3.01M | -4.63M | -3.83M | -4.59M | -4.48M | -4.86M | -7.13M | -3.19M | -2.90M | -3.09M | -3.90M | -3.12M | -3.12M | -3.12M | -3.52M | -3.35M | -1.90M | -3.16M | -4.66M | -3.65M | -3.11M | 9.45M | -0.21M | -0.14M | -0.21M | -15.03M | -0.20M | -0.20M | -3.00M | -0.18M | 24.13M | 2.15M | -2.78M | -5.93M | 16.36M | -0.44M | -0.23M | -0.57M | 2.06M | -0.03M | -8.63M | -20.86M | -11.13M | -0.11M | -11.95M |
|
Dividends Paid - Common (Quarter)
|
4.12M | 20.67M | | 0.00M | 4.59M | | 21.36M | | 4.83M | | 26.03M | | 5.10M | 3.84M | 3.87M | 3.88M | 4.32M | 4.33M | 4.36M | 4.36M | 4.38M | 4.38M | 4.40M | 4.40M | 4.41M | 3.07M | 3.08M | 3.08M | 3.09M | 3.10M | 3.11M | 3.11M | 3.12M | 3.13M | 3.15M | 3.15M | 2.25M | 2.25M | 2.26M | 2.24M | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
0.03M | -0.03M | 0.11M | 0.17M | 0.08M | -0.08M | 0.07M | 0.05M | -0.13M | 0.17M | 0.00M | -0.05M | -0.15M | 0.06M | -0.12M | 0.12M | 0.03M | -0.46M | -0.47M | 0.26M | -0.33M | -0.12M | -0.48M | -0.04M | -0.38M | -0.21M | -0.09M | 0.09M | 0.05M | 0.06M | 0.55M | -1.29M | 0.07M | 0.00M | -0.01M | 0.15M | -0.04M | -0.06M | -0.07M | 0.28M | -0.48M | -0.02M | -0.01M | 0.09M | -0.13M | 0.14M | 0.09M | -0.50M | 0.08M | -0.09M | -0.33M | -0.18M | -0.24M | 0.38M | -0.06M | -0.15M | -0.06M | 0.27M | -0.18M | -0.68M | | 0.19M | 0.54M |
|
Change in Cash (Quarter)
|
6.63M | -5.05M | -7.64M | -3.24M | 2.00M | 7.15M | -34.91M | 0.87M | 9.42M | 14.25M | -28.59M | 16.12M | -18.51M | 30.11M | 3.68M | -10.86M | 15.00M | -2.62M | -15.68M | 15.53M | -22.02M | -7.81M | 4.22M | -3.65M | 1.45M | 4.28M | 14.33M | -15.74M | -5.75M | 12.64M | 9.34M | -19.32M | -13.81M | 19.64M | -2.28M | 2.44M | -14.64M | 8.22M | 11.05M | 0.04M | 4.29M | 28.75M | 7.31M | -0.36M | -3.20M | -15.60M | -29.89M | -13.71M | -8.98M | -1.89M | 3.59M | 13.96M | 29.66M | 18.64M | 4.21M | 4.49M | 15.51M | 37.16M | -2.18M | -4.66M | 9.35M | 12.75M | -5.18M |
|
Free Cash Flow (Quarter)
|
13.35M | 11.59M | 6.84M | 0.18M | 10.96M | 4.28M | -7.67M | -4.05M | 15.06M | 18.27M | -6.88M | 14.62M | -5.31M | 35.62M | 8.48M | -16.12M | 16.32M | 18.50M | -22.83M | 19.69M | -10.95M | 1.60M | 11.58M | -5.99M | 6.39M | 4.00M | 28.29M | -7.77M | -9.00M | 17.02M | 8.06M | -3.85M | -14.99M | 35.20M | 11.52M | -19.45M | -24.07M | 12.33M | 4.29M | 0.17M | 7.58M | 26.62M | 13.49M | 10.63M | -1.89M | -7.93M | -25.67M | -11.92M | -33.47M | 7.44M | 15.01M | 0.66M | 14.70M | 28.16M | 9.87M | -6.48M | 14.40M | 37.95M | 19.59M | 6.27M | 25.57M | 16.17M | 12.10M |
|
Net Cash Flow (Quarter)
|
6.60M | -5.02M | -7.75M | -3.41M | 1.93M | 7.23M | -34.98M | 0.82M | 9.54M | 14.09M | -28.59M | 16.18M | -18.36M | 30.05M | 3.80M | -10.98M | 14.97M | -2.16M | -15.21M | 15.27M | -21.69M | -7.69M | 4.70M | -3.60M | 1.83M | 4.48M | 14.42M | -15.83M | -5.80M | 12.57M | 8.79M | -18.03M | -13.88M | 19.64M | -2.27M | 2.28M | -14.60M | 8.28M | 11.12M | -0.24M | 4.77M | 28.77M | 7.32M | -0.45M | -3.07M | -15.73M | -29.98M | -13.21M | -9.06M | -1.79M | 3.92M | 14.14M | 29.90M | 18.26M | 4.27M | 4.63M | 15.57M | 36.90M | -2.01M | -3.98M | 9.35M | 12.56M | -5.72M |