|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 4.85M | 2.52M | -34.46M | -32.51M | 1.11M | 1.45M | 26.44M | -1.15M | -0.94M | -1.14M | -0.57M | -1.10M | -0.90M | -1.17M | -0.74M | -1.17M | -0.66M | -1.18M | -1.05M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.75M | 25.55M | 0.49M | 33.07M | 33.60M | 0.46M | 31.89M | 31.75M | 33.04M | 34.46M | 35.40M | 36.06M | 36.92M | 37.03M | 37.58M | 36.80M | 36.44M | 37.90M | 39.36M | 39.68M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.86M | 4.40M | 4.78M | 3.61M | 4.04M | 5.72M | 5.75M | 5.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.42M | -2.99M | -2.50M | -8.02M | -4.28M | -6.12M | -1.66M | -1.50M | -0.06M | 7.68M | -3.68M | 2.50M | 3.44M | 2.33M | -0.14M | -18.79M | 2.78M | -5.16M | -6.02M | 4.51M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.17M | 0.10M | -3.00M | -0.26M | -0.76M | 2.84M | -2.09M | -0.03M | 1.27M | -1.70M | -0.00M | 3.09M | -1.76M | 0.21M | -1.55M | 1.28M | 1.87M | -3.07M | 0.15M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | | 14.10M | | 10.70M | 10.70M | | | 9.50M | 0.58M | 7.39M | | 7.22M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.17M | 36.70M | 33.22M | 25.45M | -34.31M | 152.05M | 13.42M | 19.37M | 36.91M | -8.72M | 17.98M | 68.28M | 1.35M | 39.04M | 1.39M | 36.29M | 6.60M | 21.97M | 34.44M | 38.40M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.60M | | | | | | | | 2.84M | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.97M | 6.06M | 2.00M | 8.67M | 8.59M | 0.64M | 8.54M | 8.53M | 7.96M | 8.07M | 8.29M | 8.08M | 8.17M | 8.01M | 7.91M | 7.38M | 7.40M | 7.56M | 7.76M | 7.85M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.75M | 25.55M | 0.49M | 33.07M | 33.60M | 0.46M | 31.89M | 31.75M | 33.04M | 34.46M | 35.40M | 36.06M | 36.92M | 37.03M | 37.58M | 36.80M | 36.44M | 37.90M | 39.36M | 39.68M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.45M | 7.04M | 9.08M | -12.78M | 15.36M | -102.97M | 12.61M | -19.37M | 14.53M | 41.85M | -8.21M | -9.52M | -24.43M | 6.79M | 14.40M | -42.14M | 13.50M | 0.81M | -10.26M | -14.25M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.41M | -15.05M | 11.90M | 11.34M | 4.61M | 3.83M | 2.90M | 5.46M | 8.53M | -0.58M | 2.60M | -4.47M | 5.30M | -1.31M | 13.10M | -9.44M | 8.99M | -0.69M | 0.32M | -16.75M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.59M | -4.90M | 25.60M | 2.01M | 1.66M | 17.19M | -5.82M | 6.23M | 17.73M | -4.78M | -13.78M | -2.77M | -13.75M | 7.96M | 13.21M | -22.46M | 9.14M | 1.58M | 2.85M | -6.41M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86M | 2.84M | 7.40M | -7.84M | -7.39M | 1.51M | -1.68M | 3.61M | 7.34M | -10.51M | -3.66M | 7.05M | -25.53M | 2.99M | 9.13M | 13.00M | -6.93M | -4.50M | 5.91M | 5.22M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.73M | -2.13M | -7.69M | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.56M | -0.97M | -1.02M | -5.01M | -7.06M | -7.03M | 5.11M | -19.39M | -0.84M | -4.88M | -17.27M | -8.31M | -8.21M | -7.66M | -7.46M | 10.69M | -8.03M | 2.29M | -2.22M | 2.04M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.38M | 41.26M | 40.86M | 48.82M | 32.96M | 28.83M | 39.85M | 35.52M | 22.15M | 44.20M | 27.29M | 45.40M | 26.88M | 33.64M | 41.57M | 34.50M | 21.62M | 39.03M | 31.76M | 48.86M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.86M | 6.18M | 5.47M | 1.21M | 5.98M | 0.61M | 1.70M | 2.47M | 0.82M | 0.62M | 0.64M | 4.91M | 4.31M | 3.27M | 4.89M | 4.58M | 1.45M | 2.32M | 2.05M | 3.96M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.06M | 0.15M | 0.07M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.39M | 0.05M | 0.03M | 0.08M | 0.41M | 0.70M | 0.13M | 0.01M | 0.04M | 0.06M | 0.07M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.08M | -0.03M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.97M | -28.21M | -35.58M | -35.68M | -26.91M | -16.75M | -30.03M | -25.37M | -22.54M | -33.88M | -21.88M | -38.29M | -23.25M | 4.02M | -3.01M | -11.83M | -18.45M | -42.80M | -29.79M | -58.84M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.53M | 1.30M | | -8.43M | | | | | | 1.65M | | | 0.87M | | 2.89M | 0.53M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.51M | -9.72M | 2.44M | 16.01M | 63.20M | -117.84M | 3.85M | 8.01M | -2.16M | 36.45M | 15.66M | -5.17M | 12.94M | -41.39M | 6.04M | -40.99M | 26.13M | 28.00M | 12.40M | 13.79M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 4.84M | -4.84M | | | | | 8.24M | 4.31M | 3.41M | -14.77M | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.71M | 1.19M | -2.26M | 1.25M | 0.46M | -6.21M | -3.01M | -1.95M | -1.07M | -0.72M | -2.44M | 1.12M | -8.25M | -1.57M | 1.21M | -6.44M | -0.01M | 1.93M | 0.44M | 0.98M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.66M | -0.04M | -2.18M | 7.03M | 2.42M | 11.25M | -15.77M | 0.06M | 11.14M | -6.87M | 9.32M | 25.93M | -17.21M | 0.10M | 5.63M | -22.97M | 14.27M | 9.11M | 17.48M | -5.67M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.55M | -4.56M | -7.64M | -23.37M | -67.27M | 123.22M | -26.43M | -16.15M | 14.77M | -52.92M | -9.31M | 22.88M | -25.53M | 5.40M | -40.19M | 1.79M | -15.02M | -17.06M | 2.68M | -10.46M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.37M | -1.23M | 0.08M | 5.77M | 1.97M | 17.46M | -12.76M | 2.01M | 12.21M | -6.15M | 11.76M | 24.81M | -8.96M | 1.66M | 4.42M | -16.54M | 14.28M | 7.18M | 17.05M | -6.65M |