|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.05M | 36.45M | | 53.33M | 51.58M | 52.22M | 66.21M | 29.07M | 25.90M | 35.89M | 30.31M | 46.85M | 52.95M | 53.05M | 21.30M | 64.09M | 33.91M | 28.22M | 36.31M | 33.75M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.37M | 2.30M | 2.31M | 2.40M | 2.92M | 2.90M | 3.20M | 3.37M | 3.40M | 3.50M | 3.90M | 2.07M | 4.39M | 5.80M | 5.00M | 5.86M | 5.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 3.19M | 21.02M | 0.01M | 4.49M | 33.26M | -10.05M | 6.12M | 5.29M | 32.57M | 5.60M | 4.01M | | 7.09M | 0.60M | 8.68M | | 5.56M | 15.03M | 7.01M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.85M | -7.11M | -10.60M | -9.04M | -5.63M | -5.39M | -10.17M | -1.24M | -5.56M | -5.27M | -5.13M | -10.53M | -3.77M | -3.50M | -7.24M | 27.38M | 0.01M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.46M | 9.93M | 31.82M | 49.49M | 50.07M | 31.69M | 28.63M | 61.59M | 57.13M | 65.30M | 67.25M | 56.00M | 91.98M | 57.94M | 83.40M | 95.00M | 26.32M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58M | 1.84M | 1.92M | 1.85M | 1.54M | 1.49M | 1.26M | 0.44M | 0.23M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.37M | 2.30M | 2.31M | 2.40M | 2.92M | 2.90M | 3.20M | 3.37M | 3.40M | 3.50M | 3.90M | 2.07M | 4.39M | 5.80M | 5.00M | 5.86M | 5.80M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.49M | 4.41M | 2.88M | 8.62M | 7.86M | 4.61M | 7.65M | 2.46M | 6.97M | 12.25M | 8.05M | 4.63M | 8.23M | 13.77M | 1.38M | 5.13M | 3.58M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.15M | | | | | | | | 26.76M | 0.06M | | | 436.07M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.68M | 81.74M | 126.21M | 64.01M | 109.68M | 89.03M | 115.41M | 82.72M | 122.90M | 125.18M | 94.87M | 197.87M | 203.01M | 181.54M | 299.97M | 142.35M | 70.49M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.30M | 0.09M | 3.98M | -26.46M | -13.24M | -9.66M | -43.36M | -37.13M | -91.82M | -74.08M | -56.55M | -4.10M | -21.80M | -43.02M | 296.75M | -353.50M | -112.61M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.01M | 0.28M | | 0.01M | | | 3.57M | | 5.29M | | | 4.01M | -0.00M | 5.16M | | 4.18M | | 5.56M | 3.66M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.57M | 1.45M | -11.77M | -50.45M | -9.47M | 1.30M | -0.92M | -0.39M | -5.07M | -8.87M | 3.94M | -25.67M | -79.52M | -3.71M | 5.36M | 2.71M | -6.70M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.73M | -3.76M | -3.82M | 2.91M | 0.78M | -3.08M | -2.03M | 2.86M | -2.86M | -0.67M | 1.53M | -2.02M | 0.13M | 2.52M | 0.11M | -1.18M | -0.89M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.86M | 7.71M | 20.21M | -24.51M | 54.61M | -6.23M | -17.67M | 26.92M | -42.62M | -18.32M | 16.17M | 24.21M | -9.22M | 13.74M | 385.62M | -256.97M | -93.87M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.96M | 5.52M | 28.94M | 40.88M | 42.21M | 27.08M | 20.98M | 59.12M | 50.16M | 53.05M | 59.20M | 51.37M | 83.75M | 44.17M | 82.02M | 89.87M | 22.74M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.59M | 11.47M | 24.03M | -27.42M | 27.36M | 23.33M | -15.64M | 24.07M | -39.76M | -17.66M | 14.64M | 26.23M | -9.34M | 11.22M | 385.51M | -255.79M | -92.98M |