|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.22M | -2.44M | 10.80M | 28.29M | 24.56M | 68.92M | 42.71M | 42.95M | 33.45M | 31.89M | 19.66M | -1.25M | 10.01M | 3.37M | -18.20M | 1.21M | 0.02M | -3.60M | -2.49M | -55.13M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.90M | 12.10M | 11.10M | 11.30M | 11.10M | 10.50M | 9.70M | 10.20M | 10.40M | 10.40M | 9.60M | 10.60M | 11.50M | 14.30M | 12.70M | 17.10M | 14.10M | 15.00M | 15.00M | 16.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.81M | 0.65M | 1.41M | 0.49M | 1.46M | 1.17M | 1.17M | 0.70M | 1.51M | 1.49M | 1.53M | 0.03M | 1.77M | 1.80M | 1.80M | -0.93M | 1.40M | 1.40M | 1.40M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | 0.60M | -0.94M | -13.44M | 0.99M | -1.29M | -1.34M | -21.75M | 4.09M | 8.26M | -6.48M | -7.95M | 3.49M | 9.49M | 8.67M | -28.00M | -0.79M | 3.20M | -5.26M | 33.84M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.57M | 0.09M | 2.38M | 4.22M | -9.29M | | 13.47M | 19.93M | 0.23M | 1.90M | 0.22M | -22.08M | 0.39M | 0.67M | -2.44M | 21.73M | -2.76M | -4.11M | -2.28M | 8.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.89M | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.96M | -1.52M | 15.20M | 13.02M | -18.52M | 67.44M | 53.32M | 58.44M | 24.09M | 64.80M | 51.22M | 39.24M | 2.00M | 70.84M | 59.91M | 8.74M | -38.59M | 14.31M | 41.52M | 12.79M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.56M | 12.36M | 11.43M | 11.65M | 11.35M | 10.90M | 10.04M | 10.46M | 10.83M | 10.73M | 10.03M | 10.84M | 12.00M | 15.42M | 4.83M | 20.64M | 15.87M | 6.74M | 4.60M | 17.82M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.80M | 8.96M | 2.69M | -0.72M | 57.33M | -7.80M | -6.03M | -16.30M | 58.54M | -42.22M | -33.83M | -25.37M | 43.14M | -34.70M | -37.32M | -44.94M | 97.10M | -36.14M | -10.45M | -46.54M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.31M | 25.77M | 36.42M | 23.35M | 34.24M | 4.64M | 5.30M | -24.58M | -11.49M | -12.61M | -8.10M | 0.56M | 0.14M | -34.90M | -19.15M | 2.43M | 5.34M | 7.83M | -10.78M | 4.72M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.58M | 10.47M | 21.33M | 28.80M | 23.92M | -16.44M | -17.00M | 1.76M | 10.24M | -42.24M | -30.75M | 0.03M | 25.20M | -28.13M | -25.57M | -0.67M | 51.19M | -27.15M | -9.53M | -3.21M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 7.59M | 16.21M | -9.43M | 13.73M | 18.43M | 17.72M | -31.00M | 15.95M | -15.17M | 11.46M | -11.37M | 3.69M | -1.92M | 6.54M | -23.61M | -1.15M | -6.34M | 19.69M | -21.58M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.45M | -9.59M | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 9.45M | 3.90M | -8.95M | 0.33M | 2.12M | -8.81M | 6.88M | 0.46M | -12.97M | 13.82M | -18.91M | 6.55M | -5.12M | -12.29M | -1.25M | 0.25M | 4.55M | -0.19M | -3.21M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.86M | 5.78M | 9.61M | 14.55M | 7.64M | 11.83M | 13.29M | 14.22M | 11.70M | 15.87M | 13.91M | 19.32M | 16.61M | 17.59M | 18.12M | 13.31M | 15.03M | 10.09M | 11.63M | 17.87M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.20M | 0.39M | -1.14M | 0.76M | -0.46M | 0.38M | -0.68M | 0.26M | -0.26M | | | 0.05M | 1.54M | 0.01M | 1.93M | 0.20M | -0.20M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.21M | | 1.44M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08M | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.32M | -5.57M | -9.22M | -14.49M | 2.41M | -12.29M | -12.91M | -13.97M | -11.44M | -15.84M | -12.41M | -17.24M | -158.76M | -12.51M | -17.76M | -12.57M | -14.83M | -10.02M | -11.59M | -23.21M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.41M | 0.37M | -0.03M | 1.05M | -0.59M | -0.04M | -0.09M | 0.21M | -0.13M | 0.13M | | | -0.64M | 3.76M | -3.85M | -0.48M | 0.02M | -0.02M | -0.08M | 0.09M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.07M | 3.77M | -3.57M | 6.67M | 11.71M | -34.33M | -34.92M | -3.77M | -10.45M | -15.35M | -14.20M | -16.02M | 145.71M | -31.83M | -40.82M | -8.50M | 18.61M | -1.71M | -7.42M | 7.96M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.27M | 3.17M | -3.56M | -1.73M | 4.43M | -2.26M | -5.61M | 2.30M | 2.34M | -1.28M | -9.16M | 2.37M | -5.57M | -6.03M | 1.87M | -18.98M | 13.26M | 7.65M | -1.80M | -0.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.48M | -0.15M | -1.16M | 3.47M | 0.04M | 18.56M | -0.12M | 43.00M | 4.54M | 32.34M | 15.45M | 8.35M | -16.62M | 20.47M | 3.19M | -31.32M | -21.54M | 10.24M | 20.71M | -2.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.82M | -7.30M | 5.58M | -1.54M | -26.15M | 55.61M | 40.03M | 44.22M | 12.39M | 48.94M | 37.30M | 19.93M | -14.60M | 53.25M | 41.79M | -4.57M | -53.62M | 4.22M | 29.89M | -5.08M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.20M | -3.32M | 2.40M | 5.20M | -4.39M | 20.82M | 5.49M | 40.70M | 2.20M | 33.62M | 24.61M | 5.98M | -11.05M | 26.50M | 1.33M | -12.34M | -34.80M | 2.59M | 22.51M | -2.47M |