|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.05M | | 0.10M | | | 24.04M | | | 1.72M | 15.43M | 32.73M | 12.81M | 16.10M | 16.97M | 17.05M | 17.43M | 20.09M | 19.88M | 16.49M | 16.89M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.33M | 2.57M | 3.46M | 2.76M | 2.87M | 2.32M | 3.36M | 2.95M | 2.59M | 2.77M | 2.57M | 2.39M | 1.81M | 2.47M | 3.02M | 2.90M | 2.67M | 2.88M | 3.66M | 3.96M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.94M | 0.18M | -0.07M | -2.10M | -3.74M | -2.27M | 1.34M | -0.48M | 2.90M | -1.30M | 3.01M | -0.14M | 0.91M | -2.43M | 0.13M | 0.37M | 0.81M | -2.08M | 2.05M | 1.64M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.08M | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.96M | 0.02M | | | 1.21M | 0.60M | 6.57M | -6.56M | 6.97M | 1.58M | | | 8.90M | 4.79M | 1.14M | 0.90M | -4.73M | 0.27M | 1.21M | 0.44M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | -1.03M | 1.95M | -0.77M | 1.36M | 0.12M | -0.09M | 1.82M | 0.93M | 4.16M | 0.32M | 1.39M | 2.45M | 1.68M | 4.25M | 1.77M | 0.65M | 1.93M | 3.65M | -0.20M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.34M | -56.96M | -18.42M | 29.71M | -78.68M | -48.46M | -26.89M | 54.84M | -15.26M | 93.53M | 63.22M | 160.15M | 54.74M | 44.83M | -6.19M | 66.06M | 7.64M | 23.21M | 30.84M | 71.35M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.29M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.34M | 0.09M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.09M | 7.65M | 7.23M | 7.30M | 7.70M | 7.23M | 7.06M | 7.07M | 7.25M | 7.22M | 7.26M | 6.74M | 6.79M | 7.47M | 8.13M | 7.49M | 7.10M | 6.20M | 5.94M | 5.71M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.20M | 26.71M | 27.66M | 13.03M | 98.53M | 18.80M | 30.74M | -96.19M | 64.02M | -53.28M | -22.30M | -68.19M | 5.51M | -20.61M | -0.50M | 7.67M | 68.45M | -79.01M | 54.93M | 16.74M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.39M | 25.88M | 69.65M | 22.82M | 27.61M | 62.19M | 84.63M | -10.57M | 2.06M | -99.63M | -82.54M | -44.71M | -12.28M | -9.52M | -6.79M | -18.26M | 5.70M | 20.57M | -13.96M | -5.35M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.51M | -26.96M | 52.41M | 42.09M | 15.43M | -1.05M | 34.87M | -94.54M | 30.06M | -70.29M | -64.85M | 17.28M | 39.69M | -17.00M | -47.91M | 14.56M | 54.03M | -70.30M | 48.91M | 66.31M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.93M | -14.68M | 9.55M | -7.62M | 7.88M | -13.17M | -0.10M | -3.51M | 2.58M | -21.76M | 14.09M | 19.02M | -15.21M | 0.74M | -2.58M | -3.80M | 8.48M | -3.76M | 5.63M | -2.76M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.89M | 6.56M | -6.74M | 1.04M | -3.11M | 5.26M | 0.78M | -1.61M | 5.43M | -1.80M | -4.46M | 1.14M | 3.09M | -1.52M | 1.99M | 4.88M | -9.30M | -0.37M | -3.25M | -0.03M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.11M | 1.17M | 10.06M | 3.77M | 12.37M | -14.69M | -15.80M | -8.69M | 6.53M | 7.74M | 3.83M | 16.59M | -10.36M | 1.95M | -1.57M | -8.39M | 0.71M | -5.26M | 4.32M | 11.92M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 1.09M | 1.55M | 0.68M | 3.52M | 0.68M | 2.50M | 2.29M | 3.43M | 2.31M | 2.55M | 2.42M | 1.27M | 2.38M | 1.97M | 1.42M | 2.52M | 2.40M | 1.98M | 2.40M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.85M | -0.18M | | | | 18.36M | -0.14M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | -3.10M | 3.12M | | | | | | | | -17.98M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | -1.09M | 1.57M | -0.68M | -3.52M | -0.68M | -3.58M | -2.29M | -1.71M | -2.31M | 15.43M | -2.42M | -1.65M | -59.22M | 0.77M | -1.42M | -2.52M | -2.40M | -20.33M | -2.26M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | | | -1.41M | | | | | | | | | | | -0.02M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -55.98M | 54.86M | -3.50M | -23.64M | 80.38M | 52.97M | 55.06M | -82.46M | 13.97M | -83.49M | -77.81M | -42.63M | -23.83M | -26.63M | -25.73M | -31.06M | -27.48M | -22.95M | -50.32M | -33.76M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.65M | -4.04M | -1.02M | 4.03M | -3.72M | -1.34M | 1.38M | 0.84M | 1.81M | -1.26M | 1.50M | -1.03M | -2.85M | 0.61M | -3.38M | 2.19M | 2.22M | 0.90M | -1.65M | 1.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.40M | -7.23M | -21.37M | 9.42M | -5.55M | 2.48M | 25.97M | -29.07M | -1.20M | 6.47M | 2.34M | 114.06M | 26.41M | -40.42M | -34.52M | 35.77M | -20.13M | -1.23M | -41.46M | 36.83M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.27M | -58.05M | -19.97M | 29.02M | -82.21M | -49.14M | -29.39M | 52.55M | -18.69M | 91.22M | 60.67M | 157.73M | 53.47M | 42.45M | -8.16M | 64.64M | 5.13M | 20.82M | 28.87M | 68.95M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.28M | -3.19M | -20.34M | 5.39M | -1.83M | 3.83M | 24.59M | -29.91M | -3.01M | 7.72M | 0.84M | 115.10M | 29.27M | -41.02M | -31.15M | 33.58M | -22.35M | -2.13M | -39.81M | 35.33M |