|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.11M | 35.05M | 36.45M | | 53.33M | 51.58M | 52.22M | 66.21M | 29.07M | 25.90M | 35.89M | 7.88M | 46.85M | 52.95M | 53.05M | 48.82M | 64.09M | 33.91M | 28.22M | 23.39M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.62M | | | | 2.37M | 2.30M | 2.31M | 2.40M | 2.92M | 2.90M | 3.20M | 3.37M | 3.39M | 3.53M | 3.90M | 2.08M | 4.39M | 5.84M | 5.00M | 5.83M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.89M | | | | 4.83M | 7.98M | 6.11M | 5.50M | 6.12M | 7.75M | 6.05M | 5.60M | 6.49M | 8.24M | 7.09M | 6.75M | 6.81M | 6.68M | 6.89M | 7.24M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | | | | -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 |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.40M | 0.42M | 0.44M | 0.17M | 0.34M | 0.36M | 0.37M | 205.00 | 0.39M | 0.40M | 0.41M | 129.00 | 309.00 | 320.00 | 0.33M | 0.11M | | | 0.27M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.06M | 0.00M | 0.11M | -46.00 | -53.00 | -3.00 | 11.62M | -0.61M | -56.00 | -3.00 | -13.36M | 9.09M | -0.04M | -0.00M | -11.19M | -1.17M | -0.04M | 0.01M | -21.41M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.00M | | | | 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 |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.36M | 12.32M | 12.99M | | 13.82M | 13.82M | 13.82M | 13.82M | 13.82M | 13.82M | 13.82M | 13.33M | 13.11M | 13.11M | 13.11M | 44.08M | 8.45M | 8.45M | 8.45M | 14.06M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.62M | | | | 2.37M | 2.30M | 2.31M | 2.40M | 2.92M | 2.90M | 3.20M | 3.37M | 3.39M | 3.53M | 3.90M | 2.08M | 4.39M | 5.84M | 5.00M | 5.83M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.33M | | | | -25.38M | 112.97M | 39.46M | -122.09M | -0.98M | 18.02M | 21.75M | -29.54M | 7.07M | 7.04M | 5.57M | -28.98M | -10.84M | 12.03M | -41.19M | 42.37M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.88M | | | | 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 |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.80M | | | | | | -31.37M | 9.22M | | | | | | | | 26.76M | 0.06M | | | 436.07M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.97M | | | | 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 |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -60.35M | | | | -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 |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.08M | 0.13M | 3.19M | | 0.01M | 4.49M | | 0.38M | | 5.29M | | | 4.01M | | 5.16M | | 4.18M | | 5.56M | 3.66M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | | | | -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 |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.51M | | | | -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 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.27M | | | | 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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.12M | | | | 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 |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.76M | | | | 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 |