|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.37M | 8.99M | -15.14M | 13.31M | 9.65M | 15.05M | -35.53M | 8.74M | -85.33M | 24.61M | 58.95M | 21.85M | 14.97M | 21.95M | -104.11M | 11.95M | 11.72M | 10.57M | -3.17M | -0.32M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | 3.50M | 3.50M | 3.70M | 4.00M | 3.80M | 4.00M | 4.20M | 4.00M | 4.10M | 4.20M | 4.50M | 4.80M | 4.50M | 4.40M | 4.20M | 4.30M | 4.10M | 4.30M | 4.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | -1.51M | -17.32M | -6.79M | 1.51M | 6.21M | 22.62M | -8.51M | 2.33M | 7.42M | -21.75M | -14.34M | 2.94M | 9.46M | -10.71M | 0.13M | 2.69M | 9.14M | | 8.51M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.03M | 0.13M | -0.02M | -0.00M | -0.03M | -0.44M | 0.19M | 0.59M | -2.81M | -0.18M | -0.84M | 0.78M | 1.95M | -10.61M | 1.57M | -0.90M | -0.24M | -1.61M | -1.09M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | -0.47M | -0.62M | 0.50M | -4.60M | -16.47M | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.24M | 29.92M | 17.09M | 24.79M | 3.38M | 47.20M | 33.11M | 13.92M | 11.22M | 7.05M | 29.48M | 9.36M | 8.46M | 17.61M | 28.39M | 19.99M | 9.04M | 15.53M | 24.93M | 7.93M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | 1.42M | 3.06M | 0.24M | 0.10M | 0.12M | 0.24M | 0.23M | 0.14M | 0.02M | 0.29M | 0.30M | 0.02M | 0.03M | 0.32M | 0.26M | 0.01M | 0.28M | 0.28M | 0.24M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.37M | 6.45M | 6.42M | 6.24M | 6.51M | 6.35M | 6.54M | 6.28M | 6.16M | 6.18M | 6.35M | 6.41M | 6.60M | 6.15M | 5.98M | 5.04M | 5.10M | 4.90M | 4.98M | 5.04M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.82M | 6.58M | -0.08M | 8.25M | -2.38M | 12.24M | 19.17M | 25.76M | 18.78M | 4.58M | -13.96M | 4.84M | 1.84M | -2.98M | 4.61M | 7.32M | 4.93M | 4.33M | 11.99M | 6.93M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | 7.74M | -1.56M | 14.77M | -32.39M | 11.54M | -7.04M | 13.43M | -6.20M | 2.01M | -18.05M | 17.62M | -14.68M | 9.38M | -12.66M | 21.87M | -20.36M | -4.10M | 6.81M | 12.52M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.37M | 0.12M | -0.23M | -0.04M | -0.03M | 0.85M | 0.09M | -1.96M | -0.08M | 1.43M | 0.85M | | | 4.80M | 2.48M | 0.17M | 0.75M | 1.53M | -1.27M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.83M | -5.34M | 2.21M | 8.24M | -16.47M | -0.16M | 0.72M | 4.78M | 0.85M | 5.72M | 4.71M | -0.40M | 1.55M | -0.74M | 4.33M | 2.43M | -3.09M | -4.17M | 1.80M | 0.86M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.45M | -6.27M | -0.04M | 10.92M | 4.50M | -8.71M | -4.42M | 5.05M | -1.11M | 4.44M | -3.99M | 0.60M | 8.34M | -8.66M | 17.83M | 6.75M | 3.60M | 2.58M | 3.27M | 5.10M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03M | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.37M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.01M | 69.08M | 131.23M | 2.26M | 21.07M | 21.26M | 15.15M | 40.05M | 72.85M | 17.92M | 52.04M | 53.47M | 28.22M | 35.02M | 37.51M | 66.20M | 38.27M | 50.87M | 42.91M | 35.64M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.10M | -22.39M | 101.62M | -11.16M | -14.80M | 4.80M | -47.72M | -0.76M | 3.13M | -29.55M | -26.15M | 20.73M | -9.94M | -29.61M | -45.72M | 14.52M | 9.54M | -12.13M | -53.41M | 17.69M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79M | 1.24M | 1.38M | 1.09M | 0.91M | 1.32M | 1.87M | 1.18M | 0.94M | 1.40M | 1.48M | 0.93M | 0.91M | 1.48M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | -0.67M | -120.48M | -5.79M | 0.80M | 0.08M | 0.36M | -27.44M | 25.47M | -1.66M | -1.05M | -14.84M | 1.62M | 0.90M | -0.25M | -5.28M | -4.71M | 0.82M | -1.31M | -9.56M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | 0.84M | 0.69M | 1.00M | 1.13M | 0.78M | 0.79M | 1.24M | 1.38M | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.02M | 0.01M | -0.00M | -0.05M | -0.06M | 0.06M | 0.01M | -0.05M | -0.01M | 0.04M | -0.04M | -0.00M | 0.14M | -0.08M | 0.01M | 0.05M | 0.01M | 0.04M | 0.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.00M | 6.84M | -1.76M | 7.84M | -10.67M | 52.02M | -14.20M | -14.28M | 39.76M | -24.16M | 2.32M | 15.20M | 0.13M | -10.97M | -17.67M | 29.25M | 13.92M | 4.23M | -29.76M | 16.07M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.20M | 36.19M | 17.13M | 13.87M | -1.12M | 55.92M | 37.53M | 8.87M | 12.33M | 2.61M | 33.48M | 8.76M | 0.11M | 26.28M | 10.55M | 13.24M | 5.45M | 12.96M | 21.65M | 2.83M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.99M | 6.87M | -1.77M | 7.84M | -10.62M | 52.08M | -14.25M | -14.29M | 39.81M | -24.15M | 2.29M | 15.25M | 0.13M | -11.10M | -17.59M | 29.24M | 13.87M | 4.23M | -29.79M | 16.07M |