|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.05M | 12.66M | 13.34M | 12.78M | 5.80M | 12.59M | 17.93M | 22.13M | 27.69M | 28.68M | 3.99M | -64.42M | -54.17M | -10.50M | 7.39M | 3.47M | -8.98M | 5.65M | 7.90M | 10.59M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.16M | 5.16M | 5.08M | 5.09M | 4.89M | 4.95M | 5.03M | 5.03M | 4.87M | 4.87M | 4.62M | 4.34M | 10.31M | 3.94M | 3.86M | 3.46M | 3.44M | 3.80M | 3.99M | 3.81M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.46M | 10.44M | 11.33M | 10.85M | 10.73M | 13.79M | 17.40M | 15.38M | 16.91M | 19.92M | 20.96M | 17.83M | 18.05M | 19.77M | 21.45M | 20.35M | 20.74M | 21.78M | 22.90M | 21.77M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | 0.68M | 0.21M | -0.66M | 0.45M | -0.09M | 0.15M | 0.27M | 0.07M | -0.07M | 0.04M | -0.13M | 0.23M | 0.04M | -1.03M | 0.11M | 0.06M | 0.10M | 0.32M | 0.24M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | | 0.40M | | | | 0.85M | | | | 0.90M | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.97M | 0.70M | 0.70M | | -0.38M | 1.00M | 1.00M | 1.00M | 5.86M | 0.14M | 0.80M | 0.30M | -0.73M | | | | 21.90M | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.03M | -0.01M | -0.02M | 0.03M | 0.02M | 0.08M | 0.14M | 0.21M | 13.48M | 2.56M | -14.27M | 69.30M | 0.01M | 0.01M | 1.59M | 1.00M | 0.01M | 1.26M | -0.84M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.40M | 1.25M | 1.01M | 0.97M | 2.80M | 1.03M | 1.07M | 1.11M | 23.14M | 20.95M | 12.51M | 5.33M | 7.38M | 8.76M | 8.89M | 0.68M | 5.58M | 0.42M | 3.73M | 0.23M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.04M | 40.25M | 22.23M | 1.57M | 64.12M | 49.73M | 70.60M | 48.18M | 80.69M | 75.64M | 34.23M | -69.87M | 15.49M | 18.59M | 21.53M | 29.97M | 81.94M | -14.00M | 50.14M | 14.19M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.54M | 5.29M | 0.80M | 0.64M | -9.84M | 4.13M | 3.72M | 3.05M | 13.45M | 1.94M | 0.61M | 1.13M | 0.61M | 1.14M | 1.11M | 0.60M | 0.94M | 0.61M | 0.41M | 0.41M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.07M | 3.90M | -1.39M | 9.12M | 3.29M | 3.06M | -2.30M | -0.01M | 11.49M | 2.93M | 2.96M | 2.94M | 2.62M | 0.28M | 4.61M | 2.49M | -6.17M | 2.54M | 2.56M | -2.26M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.16M | 5.16M | 5.08M | 5.09M | 4.89M | 4.95M | 5.03M | 5.03M | 4.87M | 4.87M | 4.62M | 4.34M | 10.31M | 3.94M | 3.86M | 3.46M | 3.44M | 3.80M | 3.99M | 3.81M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.06M | -28.28M | 3.65M | 29.69M | 21.16M | -25.35M | -6.60M | 6.73M | 23.62M | -50.46M | -19.46M | -15.92M | -6.48M | 7.71M | 20.37M | -17.97M | 27.23M | 19.31M | 6.73M | 10.39M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.86M | -0.60M | 4.84M | 0.69M | 12.85M | 2.67M | 11.84M | 7.48M | 27.14M | 25.43M | 55.16M | 41.54M | -5.70M | 8.67M | -9.08M | -14.03M | -12.74M | -8.12M | -7.71M | -3.19M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.91M | 2.58M | -5.08M | 10.99M | 15.33M | -0.59M | 2.75M | 10.41M | 2.16M | -20.10M | 7.83M | -5.08M | -30.67M | 14.49M | -13.31M | -5.16M | 16.69M | 13.76M | -12.99M | 15.62M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.57M | 6.65M | -7.73M | -27.14M | 7.52M | -6.63M | 2.56M | -4.70M | 10.21M | -19.49M | 32.81M | -40.57M | -1.88M | -3.78M | -0.29M | 5.37M | 15.30M | -10.73M | -21.19M | 15.99M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.25M | 18.64M | -28.32M | 37.73M | -47.00M | 0.32M | -7.70M | -3.79M | 12.54M | 21.98M | -14.13M | 6.00M | -25.38M | -3.10M | -2.28M | 25.71M | 2.79M | 14.02M | -19.57M | -2.98M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.86M | 3.41M | 3.24M | 4.48M | 4.30M | 3.14M | 3.13M | 2.36M | 5.17M | 4.31M | 5.64M | 3.68M | 4.49M | 6.90M | 5.40M | 5.70M | -16.77M | 6.86M | 7.10M | 6.40M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.52M | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.86M | -72.93M | -3.24M | -4.48M | -4.30M | -3.14M | -3.13M | -2.36M | -5.17M | -4.31M | -5.64M | -3.68M | -4.49M | -6.92M | -5.41M | -5.74M | -6.65M | -6.86M | -7.07M | -6.44M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.65M | -4.37M | -3.36M | 4.52M | -3.33M | -4.00M | -3.18M | 5.50M | -3.46M | -29.07M | -4.32M | 5.82M | -2.56M | -5.92M | -2.38M | 6.39M | | -10.97M | -3.53M | 6.90M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.40M | -22.68M | -36.71M | -3.82M | -31.45M | -42.12M | -63.49M | -45.51M | -43.67M | -81.46M | -31.78M | 3.32M | -5.06M | -9.12M | -4.87M | -9.11M | -29.48M | -1.72M | -32.28M | -16.85M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.19M | -0.07M | -0.26M | -0.41M | -0.65M | 0.19M | 0.16M | -0.03M | -0.25M | 0.16M | -0.17M | -0.25M | 0.30M | -0.47M | 0.03M | 0.46M | -0.17M | -0.00M | -0.58M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.76M | -55.55M | -17.80M | -6.98M | 27.96M | 3.82M | 4.18M | 0.47M | 31.83M | -10.39M | -3.03M | -70.40M | 5.69M | 2.85M | 10.78M | 15.16M | 46.27M | -22.74M | 10.79M | -9.68M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.18M | 36.84M | 18.98M | -2.90M | 59.82M | 46.59M | 67.47M | 45.82M | 75.53M | 71.32M | 28.59M | -73.55M | 11.00M | 11.69M | 16.13M | 24.27M | 98.71M | -20.85M | 43.04M | 7.79M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.78M | -55.35M | -17.73M | -6.72M | 28.37M | 4.47M | 3.98M | 0.31M | 31.86M | -10.14M | -3.19M | -70.22M | 5.94M | 2.55M | 11.25M | 15.12M | 45.81M | -22.57M | 10.79M | -9.10M |