|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.08M | 10.62M | 28.32M | 15.47M | 19.50M | 25.58M | 64.26M | 23.79M | 21.41M | 32.82M | 39.40M | 11.77M | 6.21M | 2.11M | 4.94M | -8.35M | 3.47M | 4.08M | 7.96M | 10.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.37M | | | 0.40M | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23M | 1.74M | 5.00M | 2.43M | 2.70M | 3.53M | 6.44M | 3.40M | 3.20M | 4.42M | 4.66M | 5.42M | 5.69M | | 9.89M | 7.59M | | | 5.86M | 8.02M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.48M | -2.57M | -0.20M | -0.04M | 1.57M | -2.75M | 0.08M | -0.55M | -1.26M | 1.08M | -0.43M | -1.40M | | -0.41M | 3.32M | | | -10.32M | -4.75M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.14M | 0.29M | 0.13M | -9.09M | 0.34M | 0.18M | -13.26M | 0.15M | | | | -31.70M | | | | | | 0.23M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.89M | | | 1.32M | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | | | | 19.75M | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.23M | 0.30M | 6.60M | 3.17M | 0.41M | 2.30M | -3.54M | -10.25M | 19.75M | 3.06M | 2.33M | -16.01M | -31.08M | | -13.73M | -16.30M | | | 12.67M | 5.10M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.62M | 14.18M | 28.84M | 23.55M | 25.72M | 34.67M | 38.17M | 17.78M | 47.37M | | | 6.90M | 6.74M | | | 7.05M | | | 21.80M | 6.66M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 1.92M | 3.60M | 3.19M | 3.21M | 3.70M | 3.74M | 3.36M | 3.40M | 3.42M | 3.90M | 4.56M | 4.77M | | 3.52M | 3.47M | | | 4.97M | 4.90M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21M | -0.14M | -0.04M | -0.25M | -0.18M | -0.35M | -0.27M | -0.13M | -0.22M | | | -0.44M | | | | -1.70M | | | -0.33M | -0.25M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | 0.13M | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74M | -2.12M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.44M | | 104.45M | -3.40M | -6.17M | | 176.23M | | | | -101.92M | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net of Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.00M | 23.00M | -157.20M | -32.40M | -1.00M | 31.60M | -34.40M | -51.41M | -20.79M | 0.60M | -5.00M | -1.94M | 3.64M | | 2.13M | 11.57M | | | -12.29M | 4.17M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.65M | 22.86M | 192.24M | 36.05M | 7.35M | 31.25M | -34.67M | 49.44M | 4.99M | 28.20M | 60.70M | -20.06M | 43.35M | 28.53M | 10.78M | 7.89M | 25.44M | 12.81M | -32.66M | -20.52M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17M | 1.07M | 1.96M | 0.95M | 0.35M | 3.15M | 1.39M | 2.06M | 0.12M | 0.15M | 0.10M | 0.26M | 0.11M | | 0.08M | 0.02M | | | 0.55M | 0.03M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17M | 1.07M | 171.49M | 0.95M | 8.74M | 3.15M | 1.39M | 11.19M | 0.12M | 0.15M | 0.10M | 0.26M | 51.65M | 36.22M | -13.31M | 6.48M | 33.24M | 7.94M | 23.39M | -24.05M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.05M | | -13.39M | -6.50M | | | -23.93M | -24.09M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.05M | 105.53M | -0.03M | -0.15M | -0.11M | 0.23M | 0.08M | 0.01M | -0.10M | 0.16M | -0.08M | -0.04M | | -0.30M | 0.14M | | | -0.13M | -0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.85M | 38.06M | 8.10M | -11.58M | 9.48M | 68.96M | 5.12M | -42.78M | 52.50M | 11.94M | -10.23M | -12.99M | -28.86M | | 1.51M | -5.50M | | | -34.38M | -37.93M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.84M | 14.32M | 28.87M | 23.81M | 25.90M | 35.02M | 38.44M | 17.91M | 47.59M | | | 7.34M | 6.74M | | | 8.75M | | | 22.13M | 6.91M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.85M | 38.10M | 392.56M | 60.55M | 41.81M | 69.07M | 4.90M | 78.41M | 52.49M | 28.36M | 60.80M | -12.91M | 101.74M | 64.75M | -2.53M | 21.42M | 58.67M | 20.75M | 12.53M | -37.92M |