|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.53M | 33.92M | 62.00M | 32.78M | 42.17M | 21.36M | 7.91M | -5.83M | -8.73M | -9.24M | -10.23M | -10.03M | -5.54M | -5.38M | 8.55M | -4.42M | -11.05M | 0.27M | 13.31M | -3.10M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 1.80M | 1.90M | 1.90M | 1.80M | 1.70M | 2.10M | 2.00M | 2.30M | 2.40M | 2.20M | 2.40M | 2.30M | 2.40M | 2.30M | 2.30M | 2.60M | 2.20M | 2.90M | 2.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.52M | -6.60M | 2.71M | 2.92M | 5.12M | 0.14M | 18.85M | 25.91M | -21.92M | 23.68M | -23.23M | 4.38M | 0.41M | 12.97M | -11.88M | 4.98M | 3.85M | 9.54M | -4.01M | 1.66M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | -3.63M | -9.00M | 1.10M | -1.23M | -2.13M | -3.82M | 3.53M | 1.66M | -10.10M | -1.51M | -4.75M | 2.10M | -0.97M | 2.20M | -9.50M | 7.29M | 1.23M | 4.12M | 0.82M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.57M | 66.13M | 156.31M | -67.53M | 15.70M | 40.06M | 25.40M | -101.21M | 6.43M | 7.66M | 14.68M | -51.02M | 0.85M | 15.23M | 56.66M | -52.84M | 21.02M | 52.21M | 46.27M | -27.57M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.84M | 5.92M | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.96M | 2.85M | 2.92M | 3.91M | 3.33M | 2.92M | 3.24M | 3.21M | 3.47M | 3.64M | 3.31M | 3.42M | 3.33M | 4.55M | 5.29M | 2.85M | 3.15M | 2.74M | 3.35M | 2.39M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.05M | 13.21M | 17.85M | 1.31M | -20.57M | 14.32M | 7.47M | -0.45M | -26.79M | 27.99M | -3.70M | 1.10M | -9.43M | 12.79M | -2.38M | -0.12M | -2.82M | 3.60M | 2.79M | -12.85M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M | -1.06M | 1.97M | 0.79M | 2.02M | 1.65M | 5.36M | 2.96M | 2.02M | 0.39M | 1.84M | 0.86M | 1.09M | 3.49M | 3.35M | -1.63M | 2.52M | 2.96M | -1.45M | 0.95M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67M | -1.98M | -0.38M | 1.88M | -0.69M | 7.37M | -7.88M | 2.86M | 2.61M | 2.22M | -7.43M | 2.64M | -1.99M | 5.70M | 1.53M | 0.27M | 0.15M | 0.27M | 0.47M | 2.97M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.50M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 248.26M | 37.09M | 0.02M | 135.19M | -135.13M | | 0.01M | 0.02M | 0.00M | | 47.08M | -47.08M | | 188.75M | 119.92M | 71.25M | -191.18M | 331.14M | 71.20M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.99M | -13.93M | -52.57M | 6.98M | -63.56M | 25.28M | -22.68M | 117.36M | -34.98M | 46.36M | -53.87M | -21.60M | 80.38M | -3.47M | -65.21M | 57.17M | -67.24M | -19.14M | 25.39M | 33.80M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | | | | 0.29M | | | | 0.27M | | | | 0.42M | | | | 0.38M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -1.62M | 0.16M | -5.94M | -55.96M | -5.88M | -37.78M | -24.02M | -28.36M | -0.95M | -14.36M | -7.50M | -9.73M | -1.12M | -10.41M | -8.07M | -17.79M | -1.57M | -27.15M | -31.55M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.08M | 0.08M | 10.20M | 0.44M | 9.89M | 0.11M | 9.66M | 0.59M | 9.74M | 0.15M | 9.74M | 0.70M | 9.88M | 0.18M | 9.79M | 0.78M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.02M | -2.77M | 0.05M | -0.23M | -0.26M | 0.07M | 0.02M | 0.10M | -0.12M | 0.12M | -0.07M | -0.06M | 0.08M | -0.31M | 0.00M | 0.26M | -0.10M | 0.06M | -0.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.71M | 50.59M | 101.13M | -66.44M | -104.04M | 59.21M | -34.99M | -7.85M | -56.81M | 52.95M | -53.42M | -80.20M | 71.44M | 10.72M | -19.27M | -3.74M | -63.75M | 31.41M | 44.56M | -25.41M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.90M | 68.11M | 156.69M | -69.42M | 16.38M | 32.70M | 33.28M | -104.07M | 3.83M | 5.44M | 22.12M | -53.66M | 2.85M | 9.53M | 55.13M | -53.11M | 20.87M | 51.94M | 45.79M | -30.55M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.63M | 50.57M | 103.90M | -66.50M | -103.82M | 59.47M | -35.06M | -7.87M | -56.91M | 53.08M | -53.54M | -80.12M | 71.50M | 10.64M | -18.96M | -3.75M | -64.01M | 31.51M | 44.50M | -25.31M |