|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.22M | 28.66M | 25.13M | 23.10M | 16.60M | 17.88M | 14.84M | 67.28M | -3.50M | 17.90M | 19.00M | 23.20M | 7.80M | 8.10M | 10.70M | -0.50M | -1.40M | -73.60M | 8.60M | 4.60M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.01M | 4.39M | 4.75M | 3.85M | 3.20M | 4.85M | 3.52M | 0.22M | 2.10M | 4.90M | 3.90M | 3.40M | 3.50M | 5.30M | 3.40M | 2.90M | 3.60M | 4.30M | 0.80M | 2.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57M | 2.31M | -5.15M | -1.93M | -2.01M | -6.71M | -5.35M | -6.52M | -7.40M | -1.50M | 0.60M | 4.70M | -5.90M | -2.70M | 1.20M | -9.90M | -4.60M | 1.00M | -1.60M | -1.50M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | | -1.08M | 0.23M | 0.01M | 10.61M | 0.13M | -11.25M | 0.10M | 1.40M | 1.10M | 0.60M | 1.10M | 0.10M | 1.30M | | | 1.40M | | -1.40M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34M | | 0.39M | 0.81M | -0.14M | 0.21M | | 64.89M | 0.09M | | | | | | | 7.90M | | 71.80M | | 1.90M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.52M | 29.68M | 39.91M | 18.29M | -13.72M | 2.05M | 13.51M | 127.67M | 1.80M | 15.70M | 42.00M | 71.90M | 28.10M | 22.90M | 42.40M | 33.70M | 11.70M | 13.70M | 28.90M | 46.90M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.32M | 10.67M | 10.12M | 12.18M | 10.72M | 12.26M | 11.37M | 11.55M | 14.60M | 13.80M | 11.40M | 11.30M | 11.30M | 12.30M | 12.70M | 13.10M | 12.60M | 13.90M | 13.20M | 14.60M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.40M | 13.21M | 7.64M | -6.05M | 14.38M | 12.73M | -3.36M | 8.54M | -2.60M | 14.00M | 6.10M | -6.70M | 2.80M | 1.50M | -5.80M | -17.50M | 1.90M | -1.80M | 3.80M | -14.70M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.89M | 3.63M | 8.86M | 15.01M | 19.93M | 21.77M | 5.80M | 4.10M | -3.90M | -7.70M | -10.80M | -5.90M | -1.30M | 0.40M | 1.20M | -7.80M | -1.30M | 4.10M | -8.30M | -17.90M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.97M | -3.42M | 12.95M | 9.01M | -4.81M | 2.83M | -10.11M | 3.28M | -8.80M | -8.60M | -2.80M | -6.40M | 2.00M | 0.90M | 3.10M | -2.00M | 4.20M | 2.00M | -1.60M | -3.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | 3.90M | -12.22M | 16.26M | 11.10M | -24.20M | 18.02M | 1.38M | -5.40M | 6.90M | 0.20M | -0.10M | -1.30M | 1.20M | 3.20M | -5.90M | 0.40M | 4.20M | -6.20M | 4.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | 3.80M | -0.96M | 64.65M | 14.02M | -0.49M | -4.20M | 107.47M | 2.10M | -0.90M | 33.30M | -28.60M | 9.40M | 14.10M | 17.20M | 15.40M | 5.50M | -1.60M | 21.50M | 4.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 2.26M | -2.26M | | 7.30M | | 1.80M | -1.10M | 4.90M | | | | 1.40M | 13.40M | | | 0.80M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.20M | | | | 2.30M | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | 0.70M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 0.20M | 0.80M | | 0.30M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.60M | -17.10M | -22.00M | -195.90M | -25.99M | -26.26M | -28.80M | -32.05M | -15.40M | -9.20M | -5.70M | -17.60M | -9.40M | -14.10M | -17.20M | -4.90M | 3.90M | -7.30M | -7.80M | -3.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | | -0.10M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.18M | -8.45M | 0.79M | 189.84M | -9.69M | 69.88M | 29.81M | -100.10M | -29.40M | -60.10M | -50.10M | -50.70M | -31.50M | -6.90M | -0.20M | -11.50M | -1.60M | -28.00M | -10.40M | -13.90M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.41M | 0.70M | -1.75M | -0.84M | -0.75M | -2.48M | -3.39M | 3.92M | 0.80M | 1.40M | -1.20M | 1.60M | -2.00M | 1.10M | 1.50M | -3.90M | 1.80M | 3.20M | -0.10M | -0.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.32M | 4.84M | 16.96M | 11.38M | -50.15M | 43.19M | 11.13M | -0.56M | -42.20M | -52.20M | -15.00M | 5.20M | -14.80M | 3.00M | 26.50M | 13.40M | 15.80M | -18.40M | 10.60M | 29.20M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.92M | 25.88M | 40.87M | -46.37M | -27.74M | 2.54M | 17.71M | 20.20M | -0.30M | 16.60M | 8.70M | 100.50M | 18.70M | 8.80M | 25.20M | 18.30M | 6.20M | 15.30M | 7.40M | 42.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.74M | 4.13M | 18.70M | 12.23M | -49.40M | 45.67M | 14.52M | -4.48M | -43.00M | -53.60M | -13.80M | 3.60M | -12.80M | 1.90M | 25.00M | 17.30M | 14.00M | -21.60M | 10.70M | 29.40M |