|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.16M | 30.64M | 9.05M | 3.35M | 1.02M | -0.87M | -21.75M | 20.06M | 6.12M | 3.15M | 11.85M | 8.87M | 16.13M | 15.88M | 21.97M | 20.47M | 29.34M | 15.34M | 29.41M | 15.61M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 0.78M | 1.00M | 0.89M | 0.95M | 0.84M | 0.95M | 1.03M | 1.13M | 1.07M | 2.17M | 1.43M | 1.70M | 1.58M | 1.54M | 1.52M | 1.52M | 1.53M | 1.55M | 1.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.83M | 1.41M | 0.94M | 1.37M | 7.41M | 6.17M | 6.06M | | 2.47M | 2.21M | 1.88M | 1.86M | 2.32M | 3.85M | 3.41M | -0.06M | 4.50M | 6.87M | -0.10M | -0.78M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.57M | 7.79M | 2.55M | 0.44M | 6.95M | -0.05M | 25.62M | 3.77M | 18.21M | 4.10M | 11.03M | 11.63M | 10.26M | 12.78M | 17.67M | 11.24M | -10.55M | -1.78M | -1.84M | 41.54M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.04M | 22.65M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.94M | -0.12M | -0.05M | -2.45M | 0.84M | 4.21M | 0.86M | 0.95M | 1.42M | 2.02M | -1.43M | 16.97M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.18M | 2.19M | 2.25M | 2.07M | 2.40M | 2.42M | 2.15M | 1.94M | 2.79M | 2.07M | 2.01M | 1.93M | 1.95M | 1.99M | 1.97M | 1.92M | 1.94M | 0.49M | 0.47M | 4.35M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.95M | 27.33M | 118.27M | 40.44M | 18.28M | 149.07M | 135.45M | 116.34M | 62.22M | 43.05M | -6.68M | 57.20M | -22.11M | 62.70M | 46.88M | 61.22M | 69.96M | -33.32M | 19.65M | 137.04M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.61M | -0.67M | -0.73M | -0.73M | -0.81M | -0.65M | -0.43M | 0.07M | 0.04M | 0.46M | 3.19M | 1.63M | 2.28M | 1.74M | 1.75M | 0.93M | 1.59M | 0.09M | 0.38M | 3.27M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.39M | 0.38M | 0.40M | 0.43M | 0.41M | 0.38M | 0.29M | 0.26M | 0.27M | 0.27M | 0.28M | 0.30M | 0.30M | 0.31M | 0.30M | 0.31M | 0.10M | 0.19M | 1.11M |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.33M | 5.93M | 6.21M | 6.12M | 6.18M | 6.16M | 6.01M | 5.55M | 5.26M | 5.25M | 5.88M | 6.35M | 5.99M | 5.57M | 5.29M | 5.39M | 5.40M | 0.36M | 0.36M | 14.35M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.87M | -24.51M | 43.34M | 39.03M | -3.48M | 72.11M | -78.97M | 4.55M | 15.54M | -15.66M | 179.32M | -21.63M | 18.48M | 34.19M | 48.27M | 18.66M | 9.82M | 19.48M | 95.83M | -73.94M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.16M | 31.32M | 76.57M | 84.54M | 70.83M | 64.81M | 30.35M | 130.24M | 8.08M | 45.78M | 118.11M | 85.70M | 88.04M | -35.41M | -30.03M | -19.56M | -15.53M | -81.37M | 174.94M | 60.47M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.26M | -40.38M | 15.61M | 40.28M | 11.78M | -4.85M | -33.78M | 38.12M | -27.27M | -44.66M | -9.90M | 9.28M | 23.71M | -50.80M | -6.02M | -24.30M | 29.40M | -8.87M | 7.35M | 16.63M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.48M | 25.40M | 48.00M | 38.66M | 23.59M | 25.45M | 32.53M | 35.64M | 20.27M | -17.82M | -5.46M | -1.38M | 3.74M | 1.11M | 9.32M | 8.88M | 3.38M | -1.08M | 0.05M | -40.24M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.99M | 0.40M | 0.79M | 0.91M | 0.66M | 0.54M | 2.55M | 2.23M | 5.41M | 4.95M | 6.63M | 0.92M | 1.53M | 0.79M | 0.91M | 0.54M | 1.80M | 1.12M | 1.19M | 2.05M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21M | | | | 8.73M | 0.58M | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.21M | | | -0.13M | | | 14.96M | | | 22.53M | -2.80M | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | | | | | | | | | | | | | | | | -6.21M | 79.23M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 411.63M | 372.01M | 272.18M | 420.72M | 107.13M | 322.92M | 309.22M | 312.39M | 316.06M | 289.28M | 213.50M | 427.25M | 366.30M | 326.83M | 117.89M | 33.12M | 164.98M | 10.35M | 1.05M | 749.17M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -58.06M | -42.36M | -83.51M | -75.42M | -72.47M | -18.73M | -4.88M | 52.47M | -19.34M | -247.52M | -25.07M | 127.87M | -99.95M | 40.47M | -21.91M | -164.76M | -176.79M | -18.07M | -44.88M | -59.94M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.13M | 0.10M | -1.11M | -0.38M | -2.15M | 3.42M | 10.30M | | | -6.08M | -7.48M | | -1.22M | 8.75M | -0.24M | 0.80M | -1.67M | -5.81M | -4.35M | 10.16M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.51M | -0.63M | -34.40M | 34.53M | 74.23M | -124.70M | 23.03M | -2.65M | -10.86M | 78.30M | 2.57M | -41.27M | 73.80M | 7.98M | -22.89M | -3.06M | 24.27M | 67.11M | -2.46M | -6.60M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37M | 1.33M | 1.33M | 1.36M | 1.39M | 1.40M | 1.42M | 1.89M | 3.07M | 3.45M | 3.41M | 3.43M | 3.45M | 3.82M | | 3.82M | 13.25M | 2.26M | 10.00M | 7.05M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.19M | -3.64M | 5.00M | 1.26M | 1.24M | -4.44M | 3.46M | -0.75M | 0.34M | 5.60M | -5.54M | 1.79M | 4.51M | -1.53M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.38M | -15.66M | 0.36M | -0.45M | 20.04M | 5.63M | 150.41M | 162.52M | 37.02M | -124.92M | -27.93M | 139.36M | -44.80M | 110.40M | 2.42M | -101.01M | -88.11M | 11.69M | 47.09M | 4.51M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.97M | 26.93M | 117.48M | 39.52M | 17.62M | 148.53M | 132.90M | 114.11M | 56.80M | 38.10M | -13.31M | 56.28M | -23.64M | 61.92M | 45.97M | 60.68M | 68.16M | -34.44M | 18.46M | 134.99M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.38M | -15.66M | 0.36M | -0.45M | 20.04M | 5.63M | 153.60M | 166.16M | 32.01M | -126.17M | -29.18M | 143.80M | -48.26M | 111.15M | 2.08M | -106.61M | -82.56M | 15.72M | -27.69M | 70.50M |