|
Net Income (Quarter)
|
3.79M | 3.31M | 1.20M | 3.55M | 1.03M | -0.91M | 3.94M | 40.91M | 7.39M | 6.29M | 7.66M | 10.62M | 11.15M | 9.59M | 11.38M | 12.93M | 9.89M | 8.10M | 11.50M | 11.72M | 8.56M | 9.35M | 14.44M | 13.15M | 11.74M | 15.28M | 19.39M | 24.92M | 17.96M | 22.09M | 32.52M | 29.79M | 22.16M | 21.60M | 36.17M | 31.87M | 14.07M | 17.27M | -12.35M | 42.46M | 57.42M | 69.07M | 71.30M | 84.11M | 99.60M | 91.20M | 117.20M | 82.60M | 60.20M | 52.80M | 59.10M | 43.80M | 25.80M | -12.70M | 29.00M | -29.10M | -5.20M | -0.40M | 17.60M | 13.70M | 5.50M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.37M | 1.39M | 1.48M | 1.50M | 1.58M | 1.85M | 1.86M | 2.03M | 2.13M | 3.10M | 2.35M | 3.12M | 3.17M | 3.10M | 3.50M | 3.88M | 3.60M | 4.13M | 4.13M | 4.15M | 4.20M | 4.40M | 4.92M | 4.72M | 5.30M | 5.50M | 6.30M | 7.20M | 6.60M | 6.70M | 7.60M | 8.30M | 8.10M | 8.50M | 8.90M | 10.10M | 9.70M | 9.40M | 9.60M | 9.80M | 9.80M |
|
Share-based Compensation (Quarter)
|
0.08M | 0.04M | 0.88M | 0.31M | 0.18M | 0.57M | 0.11M | 1.05M | 0.69M | 0.31M | 0.26M | 1.75M | 0.95M | 0.44M | 0.31M | 1.69M | 0.90M | 0.45M | 0.39M | 1.36M | 0.62M | 0.64M | 0.55M | 1.48M | 0.82M | 0.72M | 0.67M | 0.77M | 0.82M | 2.70M | 1.40M | 2.45M | 2.47M | 2.10M | 1.10M | 1.36M | 1.58M | 2.00M | -0.31M | 3.14M | 2.35M | 4.60M | 4.70M | 3.58M | 2.70M | 4.20M | 5.60M | 4.60M | 3.00M | 3.50M | 1.70M | 2.70M | 4.60M | 3.50M | 3.40M | 3.10M | 5.50M | 5.30M | 1.40M | 3.60M | 4.90M |
|
Deferred Taxes (Quarter)
|
0.29M | 0.29M | 0.29M | -0.36M | -0.68M | 0.36M | -0.43M | -34.00M | -0.04M | -1.51M | 0.31M | 3.03M | 0.37M | -0.52M | 0.62M | -0.51M | -0.45M | 7.57M | -4.33M | -2.58M | 0.38M | 0.44M | 1.90M | -0.48M | -1.61M | 8.47M | -0.46M | 1.96M | 1.67M | 0.41M | 2.73M | 0.98M | 0.38M | -0.04M | 0.02M | 7.62M | 0.73M | -0.15M | -0.21M | -1.24M | 0.87M | 0.04M | -1.68M | -1.44M | -0.20M | -1.80M | -2.30M | -2.40M | 1.00M | -2.50M | -2.10M | 19.90M | 1.00M | 0.90M | -5.70M | 11.90M | 0.80M | -1.10M | -0.40M | 3.60M | 3.60M |
|
Gains from Investment Securities (Quarter)
|
0.36M | -0.06M | 0.11M | 1.29M | 0.03M | 0.19M | 0.34M | 0.17M | 0.01M | 5.66M | -5.23M | 11.06M | 0.29M | 0.15M | 11.37M | 2.25M | -0.29M | 0.92M | -1.06M | 18.09M | 2.67M | -2.67M | 13.13M | -14.28M | 0.30M | 0.30M | 11.21M | 9.61M | 0.06M | 0.54M | -0.52M | 3.26M | 8.78M | -9.82M | 2.59M | 35.52M | -0.31M | 7.96M | -7.79M | 3.81M | -0.20M | | | 2.88M | 0.40M | 6.52M | 11.83M | 2.50M | -1.30M | 3.00M | -2.50M | 1.30M | | 2.70M | 9.90M | 1.80M | -2.00M | -1.20M | 2.60M | 2.40M | |
|
Asset Writedowns and Impairment (Quarter)
|
0.02M | -0.03M | 0.61M | -0.59M | 0.01M | 0.01M | 0.01M | 0.02M | 0.00M | 0.00M | 0.06M | -0.06M | | -0.00M | 0.00M | -0.02M | -0.00M | 0.01M | 0.46M | | 0.01M | -0.01M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M |
|
Cash from Operations (Quarter)
|
2.17M | -18.66M | 2.42M | 3.94M | 1.16M | 10.24M | 0.35M | -11.63M | -10.32M | -15.82M | 19.21M | 17.17M | -11.89M | -17.64M | 39.72M | 13.05M | -19.62M | -14.43M | 52.61M | 26.63M | -8.06M | -0.75M | 40.55M | 21.00M | -0.15M | 5.29M | 62.21M | 29.78M | 29.46M | -14.41M | 45.97M | 22.33M | 54.17M | -2.23M | 30.91M | 50.90M | 79.03M | 40.13M | 43.27M | 108.00M | -2.67M | 69.59M | 81.03M | 89.35M | 56.50M | -10.40M | 199.10M | 155.40M | 29.90M | -13.10M | 139.60M | 138.10M | -21.40M | 25.20M | 99.40M | 40.70M | -16.70M | -10.50M | -25.30M | 181.40M | 25.40M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.05M | 10.37M | 10.16M | 2.08M | 2.06M | 1.93M | 1.93M | 3.41M | 2.66M | 2.27M | 2.28M | 2.43M | 3.61M | 7.97M | 6.93M | 3.59M | 3.59M | 3.59M | 3.59M | 3.63M | 8.20M | 8.00M | 8.00M | 5.20M | 3.80M | 3.80M | 4.40M | 5.70M | 5.60M | 5.70M | 5.60M | 6.10M | 5.60M | 5.60M | 5.50M | 5.40M | 5.40M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.41M | 0.40M | 0.71M | 0.44M | 0.39M | 0.40M | 0.98M | 0.39M | 0.40M | 0.40M | 0.43M | 0.76M | 0.70M | 0.72M | 5.20M | 0.61M | 0.62M | 0.62M | 0.65M | 0.60M | 0.60M | 0.60M | 0.70M | 0.80M | 0.70M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.70M | 0.70M | 0.70M |
|
Depreciation & Amortization (CF) (Quarter)
|
1.43M | 1.42M | 1.35M | 1.30M | 1.31M | 1.28M | 1.20M | 1.09M | 1.15M | 1.03M | 1.01M | 1.57M | 0.98M | 0.98M | 1.00M | 1.03M | 1.06M | 1.06M | 1.16M | 1.23M | 1.37M | 1.39M | 1.48M | 1.50M | 1.58M | 1.85M | 1.86M | 2.03M | 2.13M | 3.10M | 2.35M | 3.12M | 3.17M | 3.10M | 3.50M | 3.88M | 3.60M | 4.13M | 4.13M | 4.15M | 4.20M | 4.40M | 4.92M | 4.72M | 5.30M | 5.50M | 6.30M | 7.20M | 6.60M | 6.70M | 7.60M | 8.30M | 8.10M | 8.50M | 8.90M | 10.10M | 9.70M | 9.40M | 9.60M | 9.80M | 9.80M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.67M | 40.69M | -8.42M | 13.14M | -23.75M | 39.10M | 5.61M | -27.38M | -27.91M | 16.17M | -19.71M | 57.21M | 10.38M | 1.17M | -4.16M | 25.62M | 7.20M | 116.40M | -6.20M | -119.30M | -51.20M | 78.40M | -77.00M | -26.90M | 9.10M | 46.80M | -35.10M | -15.60M | -12.00M | 30.10M | 40.90M | -50.80M | -42.90M |
|
Change in Inventory (Quarter)
|
2.01M | 22.98M | 5.10M | -6.30M | -3.65M | -4.81M | 9.74M | 16.03M | 19.62M | 17.78M | -11.11M | -2.03M | 10.37M | 1.99M | -6.23M | -4.37M | 38.28M | -0.67M | -26.85M | -10.21M | 24.11M | -1.52M | -3.34M | -7.74M | 17.92M | -6.69M | -3.73M | -1.33M | 9.82M | 26.56M | -0.03M | 10.08M | -3.07M | -1.42M | 1.79M | 10.96M | -20.08M | -25.19M | -46.66M | -14.06M | 80.47M | 15.61M | 56.32M | 9.30M | 70.30M | 39.00M | 19.80M | 42.20M | 28.30M | -12.00M | -32.10M | -48.00M | 24.00M | -28.30M | -24.40M | 1.50M | -3.40M | 24.40M | 17.50M | -79.00M | 18.60M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.44M | 22.98M | -10.93M | -10.89M | -0.80M | 12.79M | -8.04M | -3.05M | -4.21M | 8.90M | -18.22M | 50.57M | -8.37M | 20.86M | 28.33M | 10.68M | -17.70M | 44.40M | 14.90M | -14.40M | -81.50M | 31.40M | -31.20M | 13.80M | -23.40M | 14.80M | -3.50M | 8.20M | -31.60M | 30.30M | -14.50M | 4.20M | -19.50M |
|
Change in Accured Expenses (Quarter)
|
-3.44M | 3.76M | 1.20M | -3.07M | -8.60M | 8.39M | 5.16M | 2.68M | 2.52M | 0.53M | 6.84M | -0.96M | -4.67M | 5.21M | 8.31M | 2.07M | -0.63M | -3.44M | -2.23M | 4.43M | -1.38M | 6.64M | 9.08M | -11.07M | -7.98M | 24.11M | 16.65M | -26.04M | 3.07M | 7.92M | 1.50M | 5.50M | -0.74M | 10.14M | -4.71M | -7.04M | 6.36M | -5.26M | -10.68M | 31.23M | 10.11M | 5.11M | 20.34M | -34.46M | -6.70M | 12.20M | 27.00M | 4.10M | -14.20M | -14.50M | -17.90M | 47.30M | -19.10M | -11.20M | -0.10M | -7.90M | -14.90M | -13.00M | 4.60M | 5.40M | -11.90M |
|
Change in Taxes (Quarter)
|
0.97M | -0.36M | -1.36M | -1.38M | 0.49M | -0.74M | 0.35M | -0.10M | 3.19M | -1.58M | -1.85M | 0.04M | 4.58M | -3.31M | 0.72M | 3.64M | 1.79M | -13.05M | 8.88M | 2.78M | 1.25M | -2.71M | 0.69M | 0.85M | 8.20M | -12.83M | 10.44M | 1.24M | 6.45M | -10.96M | 3.43M | 9.02M | -2.44M | -12.77M | 1.32M | 0.09M | 3.22M | -4.18M | -1.66M | 14.04M | 16.56M | -27.25M | -2.07M | 9.07M | 24.70M | -32.60M | 11.90M | -11.40M | 19.10M | -24.50M | 8.60M | -12.10M | 8.70M | -5.20M | 10.80M | -9.30M | -1.50M | -0.20M | 6.00M | -3.00M | -0.30M |
|
Other Working Capital Changes (Quarter)
|
-0.93M | -0.93M | 1.94M | | -0.96M | 1.27M | -3.36M | -0.98M | -1.18M | -0.96M | -1.22M | -0.96M | -0.97M | -0.95M | -1.16M | -0.93M | -0.92M | -0.93M | -1.20M | -1.11M | -0.97M | 0.47M | -0.18M | -3.31M | -0.27M | -1.16M | 0.48M | 3.41M | 0.94M | -2.86M | -1.40M | 0.97M | -0.07M | 4.99M | -3.66M | -1.01M | 0.07M | 4.02M | -4.24M | 0.52M | -0.58M | -1.74M | -2.09M | -0.29M | 2.30M | -0.10M | -12.50M | 9.10M | -6.90M | 6.50M | -12.20M | 13.40M | 0.40M | 2.60M | 0.10M | 2.30M | -1.20M | -3.90M | -2.10M | -2.00M | -0.50M |
|
Capital Expenditures (Quarter)
|
0.67M | 0.61M | 0.31M | 0.52M | 0.46M | 0.71M | 0.36M | 0.69M | 1.27M | 1.17M | 0.88M | 1.10M | 1.69M | 2.08M | 3.23M | -7.00M | | 5.15M | 0.85M | 2.40M | 3.11M | 13.25M | 3.57M | 24.15M | 3.56M | 3.38M | 2.80M | 0.74M | 0.38M | 6.32M | 6.45M | 28.06M | 0.14M | 10.60M | 8.31M | -31.29M | 2.06M | 12.43M | 9.56M | -28.40M | 8.69M | 6.23M | 8.68M | 3.68M | 1.10M | 20.20M | 19.80M | 24.80M | 4.10M | 21.60M | 18.60M | -65.00M | 2.90M | -0.20M | 31.10M | -29.20M | 10.00M | -4.90M | 24.10M | 10.20M | 5.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | 0.02M | 0.03M | | | 0.01M | 0.01M | 0.01M | | | 0.07M | 0.15M | 0.00M | 0.09M | 0.21M | 0.02M | 0.02M | | 0.03M | 0.10M | 0.01M | | | | | 7.78M | 0.00M | | 0.05M | | 0.05M | 0.05M | 0.10M | | | | 0.10M | | | | 0.10M | | | | 0.10M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 394.83M | -0.14M | | -2.22M | | | | 81.20M | 0.70M | | | | 264.28M | | -3.31M | | | | | | 228.20M | | | | | | 87.50M | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
1.20M | 5.25M | | 0.70M | 0.50M | 0.25M | | 0.30M | | 0.25M | | 7.05M | 2.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
4.33M | 0.14M | -0.04M | -0.19M | 0.80M | -0.50M | -0.21M | -0.20M | -0.97M | -0.85M | -0.28M | 6.18M | 0.81M | 0.05M | -2.50M | -3.73M | -2.00M | -2.82M | -8.88M | -2.82M | -3.03M | -13.03M | -3.48M | -3.86M | -397.50M | -3.45M | -2.58M | -1.85M | -5.32M | -6.07M | -6.50M | -93.87M | -13.16M | -9.86M | -7.47M | -8.44M | -270.66M | -12.50M | -6.25M | -3.67M | -1.15M | -6.22M | -4.00M | -21.63M | -251.40M | -20.40M | -19.50M | -24.40M | -27.10M | -21.50M | -105.80M | -15.60M | -14.70M | -10.80M | -10.90M | -9.50M | -8.00M | -7.20M | -10.30M | -9.30M | -5.50M |
|
Other financing activities (Quarter)
|
0.06M | 0.06M | 0.06M | 0.32M | 0.03M | | | -0.05M | -0.13M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | -0.14M | 0.01M | 0.01M | 0.01M | 0.01M | -0.04M | 0.01M | | -0.01M | -0.05M | -0.09M | 11.11M | | | | | | 0.09M | -0.95M | 0.95M | 0.30M | -0.30M | -0.05M | 10.81M | -10.22M | 17.49M | -0.17M | 1.46M | -0.14M | 0.55M | 1.40M | 0.70M | -0.20M | 0.10M | -0.30M | 0.30M | | 0.20M | -0.40M | 1.20M | 9.60M | | 0.10M | 0.80M | -0.50M | 1.10M | -0.20M |
|
Cash from Financing Activities (Quarter)
|
-0.03M | 0.14M | 0.07M | 0.32M | 0.03M | -0.23M | -0.11M | -6.31M | -7.31M | -1.17M | -2.74M | -1.49M | -3.46M | -15.90M | -2.98M | -2.00M | -8.38M | -2.62M | -2.45M | -2.78M | -3.43M | -5.07M | -2.69M | -2.82M | 337.65M | -16.49M | -46.19M | -16.35M | -5.61M | -6.54M | -27.89M | 34.85M | -42.65M | 14.41M | -22.28M | -9.21M | 255.53M | -6.02M | -7.48M | 35.77M | -15.82M | -3.30M | -4.20M | -38.98M | -28.30M | -45.80M | -76.30M | -86.90M | -13.30M | -7.80M | -37.20M | -38.50M | -54.20M | 31.70M | -36.10M | -18.40M | -43.70M | -129.30M | -69.40M | -8.60M | -12.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | 2.44M | 2.44M | 2.44M | 2.44M | 2.73M | 2.73M | 2.72M | 2.72M | 3.19M | 3.19M | 3.18M | 3.18M | | 6.38M | 3.18M | 3.18M | 3.18M | 3.53M | 3.49M | 3.47M | 3.47M | 3.71M | 3.71M | 3.71M | 4.05M | 4.03M | 4.06M | 4.06M | 6.00M | 6.00M | 6.10M | 5.70M | 8.50M | 8.30M | 8.30M | 8.10M | 9.60M | 9.10M | 9.10M | 9.00M | 10.20M | 9.60M | 9.50M | 9.60M | 10.30M |
|
Change in Cash (Quarter)
|
6.47M | -18.38M | 2.44M | 4.08M | 1.99M | 9.50M | 0.03M | -18.15M | -18.61M | -17.84M | 16.19M | 21.86M | -14.54M | -33.48M | 34.23M | 7.31M | -30.00M | -19.86M | 41.28M | 21.02M | -14.52M | -18.85M | 34.38M | 14.33M | -60.00M | -14.65M | 13.44M | 11.58M | 18.52M | -27.02M | 11.59M | -36.69M | -1.64M | 2.31M | 1.16M | 33.26M | 63.90M | 21.61M | 29.54M | 140.09M | -19.64M | 60.08M | 72.83M | 28.73M | -223.20M | -76.60M | 103.30M | 44.10M | -10.50M | -42.40M | -3.40M | 84.00M | -90.30M | 46.10M | 52.40M | 12.80M | -68.40M | -147.00M | -105.00M | 163.50M | 7.70M |
|
Free Cash Flow (Quarter)
|
1.51M | -19.27M | 2.11M | 3.42M | 0.70M | 9.53M | -0.01M | -12.32M | -11.60M | -16.99M | 18.33M | 16.07M | -13.59M | -19.71M | 36.49M | 20.05M | -19.62M | -19.58M | 51.76M | 24.23M | -11.17M | -14.00M | 36.98M | -3.15M | -3.71M | 1.92M | 59.41M | 29.04M | 29.08M | -20.73M | 39.52M | -5.73M | 54.03M | -12.83M | 22.60M | 82.19M | 76.97M | 27.70M | 33.72M | 136.40M | -11.36M | 63.36M | 72.36M | 85.67M | 55.40M | -30.60M | 179.30M | 130.60M | 25.80M | -34.70M | 121.00M | 203.10M | -24.30M | 25.40M | 68.30M | 69.90M | -26.70M | -5.60M | -49.40M | 171.20M | 19.80M |
|
Net Cash Flow (Quarter)
|
6.47M | -18.38M | 2.44M | 4.08M | 1.99M | 9.50M | 0.03M | -18.15M | -18.61M | -17.84M | 16.19M | 21.86M | -14.54M | -33.48M | 34.23M | 7.31M | -30.00M | -19.86M | 41.28M | 21.02M | -14.52M | -18.85M | 34.38M | 14.33M | -60.00M | -14.65M | 13.44M | 11.58M | 18.52M | -27.02M | 11.59M | -36.69M | -1.64M | 2.31M | 1.16M | 33.26M | 63.90M | 21.61M | 29.54M | 140.09M | -19.64M | 60.08M | 72.83M | 28.73M | -223.20M | -76.60M | 103.30M | 44.10M | -10.50M | -42.40M | -3.40M | 84.00M | -90.30M | 46.10M | 52.40M | 12.80M | -68.40M | -147.00M | -105.00M | 163.50M | 7.70M |