|
Net Income (Quarter)
|
6.19M | 13.47M | 20.18M | 13.46M | 12.32M | 11.03M | 19.27M | 19.29M | -9.78M | 8.12M | 16.96M | -110.92M | 23.60M | 38.23M | 37.30M | 64.90M | 55.14M | 74.87M | 104.74M | 156.30M |
|
Share-based Compensation (Quarter)
|
0.56M | 0.94M | 0.74M | 0.99M | 0.78M | 0.78M | 0.85M | 0.94M | 0.63M | 0.57M | 0.51M | 0.37M | -0.58M | 0.26M | 2.41M | | | | 1.53M | -1.32M |
|
Deferred Taxes (Quarter)
|
1.33M | 5.86M | 2.14M | 1.27M | 1.62M | -0.25M | 1.37M | 1.63M | -2.63M | 0.48M | 2.02M | 0.26M | 0.93M | 4.34M | 2.79M | 4.58M | 5.07M | 9.89M | 9.74M | |
|
Gains from Investment Securities (Quarter)
|
| 0.05M | -0.66M | -3.83M | -0.31M | 0.54M | 2.35M | -0.42M | 0.80M | -0.32M | -4.70M | -2.07M | -5.10M | 5.19M | -3.91M | 6.92M | 9.46M | -53.29M | -23.43M | 6.07M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | 27.11M | -6.91M | 0.59M | 83.31M | | | | | | | | |
|
Change in Working Capital (Quarter)
|
1.10M | 0.28M | -3.40M | 2.23M | -0.51M | 0.95M | 1.50M | -0.50M | 0.67M | -2.67M | -4.81M | 2.43M | 2.00M | 1.74M | -4.47M | 4.55M | 4.50M | 5.54M | -9.82M | 1.94M |
|
Change in Receivables (Quarter)
|
| | | | | | | -0.22M | | | | 3.04M | | | | -2.50M | | | | 1.10M |
|
Change in Inventory (Quarter)
|
| | | | | | | 0.06M | | | | -1.06M | | | | 0.94M | | | | 0.76M |
|
Change in Account Payables (Quarter)
|
| | | | | | | -0.34M | | | | 0.45M | | | | 6.12M | | | | -3.80M |
|
Change in Taxes (Quarter)
|
-1.96M | 0.80M | -1.67M | -1.81M | -1.57M | | -1.23M | -1.86M | -1.89M | -0.34M | -1.40M | -2.99M | -1.36M | -2.14M | -1.37M | -4.54M | -1.43M | -3.26M | -2.82M | |
|
Cash from Operations (Quarter)
|
29.45M | 23.00M | 26.36M | 29.94M | 25.36M | 27.05M | 38.87M | 40.88M | 27.41M | 27.65M | 28.85M | 49.36M | 45.30M | 45.44M | 45.89M | 76.11M | 59.12M | 64.18M | 82.64M | 111.25M |
|
Amortizatization of Intangibles (Quarter)
|
0.10M | 0.10M | 0.10M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.07M | 0.07M | 0.07M | 0.09M | 0.06M | 0.06M | 0.06M | 0.09M | 0.06M | 0.06M | 0.05M | 0.07M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | -1.63M | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | 15.93M | 15.74M | 12.54M | 12.21M | 13.15M | 17.16M | 15.75M | 13.73M | 14.32M | 20.68M | 13.54M | 14.83M | 14.69M | |
|
Divestments (Quarter)
|
0.64M | 7.78M | 6.26M | | | | | | | | | 2.85M | | 0.17M | | 1.49M | 0.22M | 0.16M | 2.95M | |
|
Capital Expenditures (Quarter)
|
-0.07M | -5.01M | -9.15M | -5.43M | | -37.72M | -146.00M | -17.59M | -14.91M | -5.36M | -1.07M | -2.23M | -39.46M | -1.59M | -44.26M | -4.00M | -109.66M | -2.87M | -21.66M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | -2.34M | -0.02M | -4.80M | -3.47M | -0.74M | | | | | | | | | | | | -1.17M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | -441.35M |
|
Other financing activities (Quarter)
|
| | | | -1.84M | -0.17M | 0.81M | 16.40M | | -0.27M | 0.27M | 1.01M | 0.27M | 0.73M | 13.07M | 0.15M | | | 0.37M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 201.05M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | 11.85M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.07M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | -129.12M |
|
Beginning Cash Balance (Quarter)
|
11.72M | 21.19M | 40.67M | 58.13M | 74.43M | 60.93M | 71.10M | | 12.26M | 10.54M | 12.90M | 29.36M | 15.44M | -31.97M | 25.26M | 18.76M | 59.42M | -65.03M | 51.98M | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | 111.25M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | -129.05M |