|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.51M | 57.76M | 45.33M | 50.22M | 52.09M | 55.27M | 51.02M | 51.95M | -240.55M | 53.28M | 53.56M | 53.05M | 49.46M | 49.07M | 54.38M | 61.03M | 50.13M | 47.47M | 42.21M | 46.70M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | 1.88M | 3.22M | 2.23M | 1.71M | 3.86M | 3.47M | 2.43M | 2.65M | 4.15M | 3.69M | 2.45M | 3.73M | 3.42M | 2.13M | 2.87M | 2.73M | 3.68M | 1.77M | 2.74M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.66M | 5.88M | 1.76M | 3.66M | -1.32M | 1.21M | 3.00M | 9.81M | -74.79M | 4.27M | 5.45M | 5.17M | 8.18M | 0.61M | 3.75M | 2.91M | 7.13M | 5.83M | 17.38M | 3.60M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | | 1.50M | -1.57M | 0.09M | 5.45M | -5.54M | -0.35M | 5.91M | 0.70M | -4.50M | 3.57M | 0.23M | 0.98M | -1.06M | 5.92M | -6.07M | 0.61M | 3.61M | 0.04M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.09M | 69.31M | 61.19M | 66.30M | 63.13M | 58.25M | 57.54M | 54.94M | 58.99M | 48.09M | 62.46M | 71.47M | 66.91M | 54.78M | 69.80M | 65.09M | 61.85M | 79.01M | 57.49M | 78.29M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | 0.76M | 0.68M | 1.38M | 1.42M | 0.83M | 0.97M | 0.81M | 1.75M | 0.98M | 1.32M | 1.42M | 1.51M | 0.45M | 0.43M | 0.43M | 0.44M | 0.44M | 0.45M | 0.45M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.54M | 7.59M | 7.96M | 8.05M | 8.48M | 8.38M | 8.25M | 8.13M | 7.86M | 7.54M | 7.64M | 7.65M | 7.84M | 8.12M | 7.93M | 6.87M | 7.25M | 7.67M | 7.66M | 7.59M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | 15.88M | 18.44M | -12.47M | 2.81M | 7.08M | 1.20M | 8.80M | 7.85M | -5.63M | 1.22M | 11.43M | -0.69M | -6.37M | -8.82M | 6.32M | 25.20M | -27.34M | 29.92M | -0.49M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.70M | -9.38M | -3.59M | -1.67M | 13.99M | 14.41M | 7.39M | 16.78M | 3.64M | 7.71M | -7.93M | -13.57M | -10.65M | 13.05M | 3.42M | -3.09M | -4.07M | 4.44M | 5.84M | -3.21M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.45M | -15.55M | 7.28M | 2.20M | 15.23M | 2.54M | -1.53M | 7.88M | -1.63M | -5.60M | -13.22M | -5.14M | -1.01M | 0.59M | -8.19M | -11.26M | -0.56M | 2.76M | 19.79M | -4.09M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.15M | 18.44M | 6.13M | -9.52M | -5.44M | 10.52M | -0.74M | -1.44M | 2.40M | -8.52M | -3.25M | 4.03M | -8.48M | -2.06M | 2.65M | 3.77M | 2.62M | -0.81M | 4.74M | 2.44M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 1.05M | -0.97M | 5.54M | -7.07M | 3.23M | -3.21M | 0.01M | -2.28M | 0.25M | 0.83M | 0.45M | 6.68M | -2.36M | -1.43M | -1.77M | 0.90M | 10.95M | 0.82M | -4.85M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | 1.50M | 2.75M | 2.23M | 3.16M | 1.05M | 2.38M | 1.80M | 2.56M | 1.48M | 2.93M | 2.00M | 3.14M | 1.15M | 2.03M | 1.57M | 3.48M | 0.84M | 2.10M | 3.03M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 0.13M | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.90M | -1.32M | -231.67M | -20.23M | -3.29M | -1.05M | -2.38M | -1.80M | -6.36M | 2.32M | -2.93M | -4.50M | -15.00M | -2.13M | -2.03M | -9.82M | -3.48M | -1.94M | -2.93M | -128.56M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.72M | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -83.71M | 63.65M | 50.53M | -67.64M | -54.12M | -47.37M | -47.96M | -10.02M | -80.50M | -54.18M | -53.55M | -64.84M | -68.44M | -65.52M | -51.20M | -53.87M | -11.49M | -36.28M | -74.95M | -6.73M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28M | -0.31M | -0.87M | -0.23M | 0.45M | -1.14M | -0.64M | 0.80M | -0.00M | -0.14M | -0.49M | 1.42M | -0.60M | 0.66M | 0.71M | -2.08M | 0.13M | 0.82M | -0.00M | 0.27M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.80M | 131.32M | -120.81M | -21.80M | 6.17M | 8.68M | 6.57M | 43.92M | -27.87M | -3.91M | 5.49M | 3.55M | -17.15M | -12.21M | 17.28M | -0.67M | 47.01M | 41.62M | -20.40M | -56.73M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.19M | 67.81M | 58.44M | 64.07M | 59.97M | 57.20M | 55.16M | 53.14M | 56.43M | 46.61M | 59.53M | 69.48M | 63.76M | 53.62M | 67.77M | 63.52M | 58.37M | 78.17M | 55.38M | 75.26M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.52M | 131.63M | -119.94M | -21.57M | 5.72M | 9.83M | 7.21M | 43.12M | -27.87M | -3.77M | 5.98M | 2.13M | -16.54M | -12.88M | 16.57M | 1.41M | 46.88M | 40.79M | -20.39M | -57.01M |