|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.67M | -8.93M | 42.08M | 58.77M | 103.40M | 2.92M | 65.87M | 15.90M | 27.22M | -12.58M | -5.35M | 6.44M | 9.55M | -25.38M | -13.21M | -1.62M | 4.05M | 9.52M | 20.67M | 19.68M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.22M | 1.19M | 0.80M | 1.36M | 0.92M | 0.94M | 0.72M | 1.93M | 1.32M | 1.39M | 1.39M | 2.10M | 1.55M | 1.56M | 1.73M | 2.09M | 1.72M | 1.83M | 4.79M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 0.14M | -6.21M | 11.38M | 19.78M | 1.56M | 10.98M | 5.61M | 2.13M | -4.85M | 2.48M | 0.82M | 1.93M | -5.27M | -4.59M | -0.21M | -1.05M | 2.24M | 4.85M | -2.46M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | | | | 0.43M | | | | 0.28M | | | | 0.26M | | | | 0.37M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.00M | 4.61M | -0.56M | 0.48M | -0.95M | -3.70M | -0.01M | -4.34M | -1.90M | 6.92M | 1.77M | -0.43M | 0.07M | -9.39M | -0.13M | -0.06M | 0.16M | -1.83M | 1.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.03M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.87M | 34.89M | 22.16M | 85.49M | 135.32M | 38.37M | 86.47M | 59.25M | 43.70M | 17.57M | 17.00M | 24.11M | 41.38M | 17.11M | 3.98M | 6.84M | 18.16M | 52.57M | 17.95M | 51.80M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.32M | 0.31M | 0.31M | 0.31M | 0.27M | 0.19M | | | 0.11M | 0.10M | | | 0.07M | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.96M | 17.66M | 17.31M | 17.20M | 16.69M | 16.13M | 16.92M | 17.44M | 16.98M | 1.80M | 19.07M | 17.11M | 18.75M | 16.62M | 21.99M | 20.15M | 20.61M | 19.38M | 21.79M | 20.92M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.05M | -1.24M | 20.78M | 11.71M | -3.08M | 13.47M | -32.30M | -15.42M | -9.52M | -3.43M | -6.75M | 11.41M | -9.88M | 2.36M | -5.51M | 13.11M | -0.55M | -4.62M | 10.61M | -4.75M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.91M | 3.90M | -1.62M | 10.82M | 8.57M | -6.25M | 1.15M | -1.25M | -6.92M | 1.44M | 3.97M | -6.17M | 0.07M | -0.51M | 3.66M | 0.34M | -0.53M | -4.28M | -1.73M | 4.32M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.97M | 5.80M | -8.50M | 10.00M | 10.97M | 11.03M | -13.18M | -4.86M | -9.93M | 2.12M | 12.47M | -7.91M | 2.32M | 12.58M | 6.11M | -16.84M | 0.64M | 0.99M | 0.04M | 1.99M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.43M | 9.96M | -5.92M | 13.62M | -14.63M | 11.02M | | 10.90M | -14.96M | 6.29M | | 7.87M | -11.62M | 7.38M | | 7.21M | -9.95M | 6.79M | | 6.47M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.72M | 11.25M | 9.03M | 8.25M | 8.18M | 16.10M | 13.30M | 18.44M | 13.83M | 8.86M | 26.48M | 18.29M | 14.76M | 31.04M | 28.21M | 20.87M | 18.48M | 16.98M | 21.14M | 16.98M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.15M | 88.71M | 175.50M | 29.14M | 96.51M | 100.88M | 135.62M | | 73.84M | 64.56M | 90.00M | 56.86M | 73.58M | 73.82M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.61M | -11.17M | -8.97M | -97.51M | -244.42M | -51.01M | 23.21M | -63.38M | 93.59M | -8.70M | 35.89M | 47.90M | 120.88M | -187.17M | -34.70M | -5.27M | 10.10M | -21.77M | -25.41M | -45.48M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.21M | | -2.00M | 1.87M | -0.00M | | -2.54M | | | | | | | | | | | | -0.19M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.86M | -8.49M | 36.11M | 184.18M | -19.97M | -92.95M | -65.55M | -10.69M | -141.17M | -7.12M | 1.31M | -44.52M | -74.45M | -4.00M | 8.67M | -6.76M | -37.68M | -8.47M | -0.97M | -5.19M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.39M | 15.23M | 49.29M | 172.16M | -129.07M | -105.60M | 44.13M | -14.82M | -3.88M | 1.75M | 54.21M | 27.49M | 87.81M | -174.05M | -22.05M | -5.20M | -9.42M | 22.34M | -8.44M | 1.13M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.15M | 23.64M | 13.13M | 77.24M | 127.14M | 22.27M | 73.17M | 40.81M | 29.88M | 8.71M | -9.48M | 5.82M | 26.62M | -13.93M | -24.23M | -14.03M | -0.32M | 35.60M | -3.19M | 34.82M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.39M | 15.23M | 49.29M | 172.16M | -129.07M | -105.60M | 44.13M | -14.82M | -3.88M | 1.75M | 54.21M | 27.49M | 87.81M | -174.05M | -22.05M | -5.20M | -9.42M | 22.34M | -8.44M | 1.13M |