|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.65M | 6.11M | -66.22M | 35.02M | 0.94M | 15.95M | 3.28M | 168.88M | 103.20M | 58.54M | 32.85M | 36.05M | 48.63M | 55.55M | 60.30M | 57.94M | 48.38M | 56.13M | 59.83M | 67.59M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.87M | 1.38M | 7.04M | 7.85M | 8.22M | 2.89M | 8.87M | 9.80M | 7.93M | 11.09M | 7.72M | 7.52M | 7.76M | 3.10M | 8.12M | 8.48M | 9.05M | 5.15M | 9.60M | 9.77M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.48M | 6.21M | 15.82M | 0.61M | 8.86M | 10.27M | 30.68M | 1.25M | 4.74M | 8.36M | 37.72M | 11.65M | 12.00M | 4.57M | 30.81M | 14.23M | 100.30M | 14.45M | -38.38M | 15.89M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | -0.42M | 0.65M | 0.56M | 0.47M | -0.99M | 2.10M | -158.62M | 9.38M | 1.79M | -4.25M | 1.47M | 0.57M | -7.66M | 1.92M | 2.70M | 18.27M | 6.70M | 3.94M | 6.87M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.30M | 1.20M | -5.50M | 2.41M | 5.00M | 6.90M | 6.90M | -5.67M | 1.10M | 0.70M | -1.20M | -4.54M | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.04M | | | 1.07M | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.00M | 72.17M | 42.61M | 56.50M | 79.99M | 51.29M | 38.91M | 50.44M | 51.59M | 54.85M | 39.12M | 70.42M | 62.07M | 58.98M | 77.41M | 94.36M | 88.43M | 99.82M | 83.21M | 61.25M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.93M | 21.11M | 0.10M | 0.05M | 0.03M | 31.32M | 0.00M | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.87M | 1.38M | 7.04M | 7.85M | 8.22M | 2.89M | 8.87M | 9.80M | 7.93M | 11.09M | 7.72M | 7.52M | 7.76M | 3.10M | 8.12M | 8.48M | 9.05M | 5.15M | 9.60M | 9.77M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.43M | -2.74M | 7.17M | 11.27M | -25.12M | 15.96M | 4.04M | 4.50M | 2.44M | 17.95M | 4.01M | -3.74M | 4.01M | 35.56M | -3.72M | -11.98M | -1.77M | 32.12M | -28.13M | 34.80M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | 0.40M | -2.32M | 3.07M | 4.92M | 7.02M | 5.28M | 7.35M | 1.09M | 1.54M | 11.45M | 5.00M | -3.69M | -4.27M | 0.07M | -6.10M | 6.00M | -0.51M | 14.33M | 16.41M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.71M | 1.19M | 1.10M | 6.32M | 1.26M | 3.29M | -8.80M | -0.40M | 1.77M | 1.67M | 4.07M | -0.02M | -1.76M | -1.72M | -1.91M | -6.63M | 3.39M | 16.55M | 2.29M | 2.01M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.05M | 5.98M | -6.85M | 3.88M | -7.84M | 6.07M | -7.55M | 12.67M | -12.72M | 7.64M | -10.33M | 6.04M | -5.38M | 10.24M | -6.82M | 3.94M | -3.62M | 13.05M | -11.34M | 10.44M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.67M | -3.90M | -4.31M | -5.96M | -5.08M | -3.93M | -4.40M | -4.76M | -75.60M | -2.09M | 5.43M | 4.22M | 8.24M | 8.38M | 5.12M | 4.72M | 0.37M | 1.02M | -0.70M | -0.33M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.36M | 5.83M | -4.15M | 7.45M | 1.93M | 1.69M | 2.90M | -10.10M | 2.42M | 9.99M | 1.75M | 1.18M | 0.92M | 1.65M | 1.34M | 1.26M | 1.50M | 5.64M | -5.97M | -2.27M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.26M | 6.26M | 1.68M | 4.75M | 6.22M | 4.83M | 7.74M | 6.75M | 7.97M | 0.79M | 3.01M | 11.33M | 9.87M | 6.49M | 7.87M | 6.51M | 5.95M | 6.52M | 11.63M | 9.07M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.11M | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.30M | 0.05M | 22.80M | -0.00M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.84M | 38.40M | 204.09M | | 72.60M | | 24.46M | 63.13M | 39.88M | 48.39M | 100.72M | 60.04M | 46.10M | 73.97M | 90.67M | 87.95M | 108.43M | 182.97M | 182.14M | 147.19M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -95.33M | -116.74M | 204.76M | -37.37M | 50.10M | -65.52M | -10.71M | -24.28M | 65.85M | -88.27M | 71.37M | -40.60M | -17.76M | -69.74M | -8.37M | -131.22M | -91.85M | 8.33M | -85.31M | -94.96M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 3.96M | 0.32M | 3.41M | 0.04M | 2.36M | 0.77M | 4.31M | 1.37M | 2.50M | 0.22M | 3.13M | 0.10M | 2.02M | | 3.74M | | 3.12M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.32M | 0.65M | -175.91M | -25.98M | -158.54M | -2.51M | -54.21M | -4.09M | -107.08M | -4.24M | -92.35M | -17.70M | -55.27M | -2.66M | -36.76M | -7.99M | -5.12M | -4.54M | -46.26M | -12.63M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | -0.05M | -0.22M | -0.83M | -1.47M | 0.51M | 0.19M | 0.23M | -0.59M | 0.47M | -0.29M | -0.15M | 0.36M | -0.79M | 0.12M | 0.42M | -0.01M | 0.02M | -0.14M | -0.27M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.85M | -43.98M | 71.24M | -7.68M | -29.91M | -16.23M | -25.82M | 22.31M | 9.77M | -37.19M | 17.85M | 11.96M | -10.60M | -14.21M | 32.41M | -44.43M | -8.56M | 103.63M | -48.50M | -46.60M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.74M | 65.90M | 40.93M | 51.75M | 73.77M | 46.46M | 31.17M | 43.69M | 43.62M | 54.06M | 36.11M | 59.09M | 52.20M | 52.49M | 69.54M | 87.85M | 82.48M | 93.30M | 71.57M | 52.18M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.66M | -43.93M | 71.46M | -6.85M | -28.44M | -16.74M | -26.01M | 22.08M | 10.36M | -37.66M | 18.14M | 12.12M | -10.96M | -13.41M | 32.29M | -44.85M | -8.54M | 103.60M | -48.36M | -46.34M |