|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.89M | 19.05M | 19.80M | 42.73M | 33.76M | 11.23M | 16.35M | 21.81M | 42.38M | 12.88M | 36.55M | 34.04M | 44.68M | 17.94M | 37.82M | 41.13M | 52.75M | 20.56M | 38.70M | 40.22M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.10M | 5.30M | 5.30M | 5.40M | 5.00M | 4.90M | 4.80M | 4.90M | 4.90M | 4.90M | 4.60M | 5.10M | 4.80M | 6.70M | 5.00M | 5.00M | 5.30M | 5.40M | 5.20M | 5.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.74M | 7.11M | 6.97M | 6.90M | 7.09M | 7.18M | 7.24M | 7.11M | 7.60M | 7.09M | 7.33M | 7.07M | 5.46M | 6.42M | 8.51M | 7.56M | 9.46M | 19.90M | 19.10M | 6.58M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 0.08M | -0.09M | 1.46M | 2.07M | 0.12M | 1.08M | -0.26M | -1.70M | 0.21M | -1.01M | 0.28M | -13.61M | -0.85M | 0.48M | 0.39M | -0.58M | 0.02M | | 0.10M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.65M | -1.36M | -2.57M | 0.10M | -2.14M | -1.68M | 0.32M | -3.54M | 0.99M | -0.43M | 2.79M | -0.29M | 3.52M | -0.43M | 0.03M | -1.28M | 1.06M | 1.33M | -0.13M | 2.13M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.01M | -11.02M | 14.46M | 38.37M | 22.00M | 17.24M | -9.08M | 64.51M | 22.13M | 17.14M | -23.53M | -52.07M | -29.04M | -37.16M | 52.55M | 81.64M | 0.56M | 17.14M | 62.20M | 14.46M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48M | 0.35M | 0.30M | 0.30M | 0.30M | 0.20M | | | | | | | | 0.35M | 0.40M | 0.40M | 0.43M | 0.45M | 0.40M | 0.60M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.42M | 9.70M | 9.49M | 9.79M | 9.70M | 9.54M | 9.60M | 9.68M | 9.69M | 9.57M | 10.29M | 10.63M | 11.72M | 11.45M | 10.65M | 10.57M | 10.92M | 10.26M | 9.61M | 9.52M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.67M | 0.85M | -6.40M | -5.07M | 24.32M | 5.38M | 7.97M | -26.60M | 79.34M | -55.87M | 44.41M | 130.45M | 174.65M | 30.19M | 34.06M | -36.16M | 136.63M | -17.04M | -3.33M | 42.76M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.61M | 27.76M | 14.48M | 11.52M | -9.10M | 29.97M | -2.65M | 10.54M | -37.74M | 82.03M | 21.27M | -1.86M | -44.15M | 54.46M | -10.29M | -2.64M | -31.83M | 47.41M | -1.32M | -16.51M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.49M | -0.41M | -12.37M | 1.77M | -4.05M | 20.00M | -15.57M | -2.29M | 8.62M | 25.85M | -1.49M | 8.57M | 19.52M | -4.95M | -7.31M | -10.87M | 31.02M | 11.97M | -4.28M | -11.59M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.79M | -13.58M | 0.68M | 3.06M | 7.84M | -3.81M | -12.72M | -6.55M | 10.26M | -6.61M | 5.74M | -7.29M | 3.15M | -7.81M | 44.03M | -39.19M | 7.83M | -1.36M | -1.02M | -4.24M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.17M | 6.28M | -1.28M | -13.01M | -14.31M | 19.23M | -6.52M | -1.61M | -5.68M | 7.61M | 22.85M | 11.04M | -9.85M | 23.32M | 1.33M | -24.57M | -2.38M | 4.92M | -5.79M | 6.04M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.75M | 4.25M | 3.15M | 4.92M | 3.25M | 3.94M | 4.06M | 4.69M | 3.75M | 5.24M | 3.45M | 4.22M | 4.42M | 4.37M | 8.82M | 4.52M | -0.05M | 7.03M | 2.25M | 4.42M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | 32.05M | 1.83M | 0.09M | 0.14M | 0.07M | 0.04M | 0.04M | 0.12M | 0.13M | 0.22M | 0.09M | 0.03M | 0.06M | 0.10M | 0.59M | 1.06M | 4.95M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.87M | 1.61M | 1.14M | 2.48M | | | | | 75.50M | | | 1.24M | 0.09M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.00M | | | | | 1.84M | 2.30M | 6.19M | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.53M | -7.83M | -7.56M | 8.80M | -6.09M | -9.08M | -9.82M | -11.49M | -10.07M | -9.58M | -12.23M | -3.13M | -12.71M | -87.49M | -10.07M | -8.89M | -11.40M | -10.94M | -10.49M | -7.03M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 2.15M | 0.16M | 2.31M | 0.19M | 2.16M | 0.24M | 2.96M | 2.34M | 2.45M | 0.76M | 2.50M | 0.46M | 2.40M | 1.73M | 3.38M | 0.50M | 2.85M | 0.39M | 4.03M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.51M | -7.21M | 24.84M | -48.49M | -33.15M | -13.85M | 10.12M | -33.32M | -0.12M | -1.85M | 78.91M | 33.67M | 33.52M | 113.76M | -24.58M | -78.83M | 20.47M | 12.19M | 160.44M | 1.50M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | 0.11M | -0.08M | -1.73M | -1.83M | -4.53M | 0.39M | 0.31M | -0.81M | 0.12M | 1.52M | -4.28M | 2.13M | 0.59M | -1.32M | 0.27M | 0.95M | -0.37M | 0.15M | -0.41M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.85M | -25.95M | 31.67M | -3.05M | -19.08M | -10.21M | -8.39M | 20.02M | 11.13M | 5.84M | 44.67M | -25.82M | -6.09M | -10.30M | 16.58M | -5.80M | 10.57M | 18.01M | 212.31M | 8.51M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.27M | -15.27M | 11.32M | 33.45M | 18.75M | 13.30M | -13.14M | 59.83M | 18.38M | 11.90M | -26.98M | -56.29M | -33.47M | -41.53M | 43.73M | 77.12M | 0.61M | 10.11M | 59.95M | 10.04M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.03M | -26.06M | 31.75M | -1.32M | -17.24M | -5.69M | -8.78M | 19.71M | 11.93M | 5.72M | 43.15M | -21.53M | -8.22M | -10.89M | 17.90M | -6.07M | 9.62M | 18.38M | 212.15M | 8.93M |