|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | 0.30M | | -0.10M | | 0.40M | | | | -0.60M | 23.80M | 14.00M | 9.10M | 18.00M | -30.60M | -8.90M | -27.40M | 34.40M | 34.60M | 68.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 3.10M | 1.60M | 1.10M | 2.40M | 4.10M | 2.80M | 3.50M | 3.10M | 4.30M | 3.60M | 3.60M | 3.80M | 5.00M | 5.00M | 5.60M | 4.30M | 5.30M | 4.30M | 3.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.10M | 0.20M | -0.30M | -1.40M | 10.20M | | | | 3.60M | -4.60M | | -0.20M | -15.70M | | | -0.10M | -4.90M | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.90M | -14.60M | 0.40M | -0.30M | -0.10M | -0.20M | -0.20M | | -0.10M | -0.20M | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | | | | 0.13M | | | | 0.10M | | | | 0.12M | | | | 0.37M | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.30M | 2.70M | 1.30M | | 2.50M | 4.00M | 1.50M | -0.70M | 0.40M | 0.02M | 1.40M | 0.70M | 1.30M | 3.10M | 0.07M | -1.70M | 2.90M | 3.20M | -3.80M | 9.80M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.80M | 2.30M | 0.80M | 0.10M | 0.30M | | -0.10M | 1.90M | 0.80M | 0.40M | | 0.10M | 0.20M | 0.20M | -0.30M | -0.20M | -62.80M | 0.60M | 1.10M | 0.50M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37M | | | | 1.19M | | | | 1.02M | | | | 0.70M | | | | 0.64M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.20M | 2.90M | 30.50M | 16.20M | 25.60M | 6.80M | -45.70M | 17.00M | 45.20M | -18.50M | 17.20M | 20.60M | 24.50M | -18.60M | 22.00M | -18.70M | 51.40M | -44.90M | 13.60M | 74.70M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.70M | 0.60M | 0.70M | 0.60M | 0.70M | 0.90M | 0.80M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.20M | 8.90M | 8.90M | 7.70M | 7.60M | 6.80M | 6.50M | 6.90M | 7.00M | 8.40M | 8.70M | 8.40M | 14.70M | 13.50M | 14.00M | 14.00M | 13.70M | 13.80M | 17.10M | 20.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.00M | 14.50M | 11.70M | 17.90M | 4.90M | 7.70M | 4.30M | 14.40M | -8.30M | 40.50M | -34.20M | 11.00M | -12.00M | 23.70M | 9.60M | 8.90M | 40.60M | 8.50M | 2.10M | 24.50M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.70M | -14.40M | 6.40M | 3.40M | 15.00M | 26.00M | 18.80M | -24.60M | 3.40M | 39.80M | 31.70M | 25.80M | -6.90M | 14.80M | 42.60M | 19.20M | 32.70M | 51.80M | -33.50M | 47.20M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -55.50M | 17.30M | -19.60M | 16.40M | 15.30M | 38.40M | | | | 64.20M | -11.40M | 20.90M | -14.30M | 19.40M | 34.80M | -2.50M | 18.80M | 10.00M | -9.60M | -17.90M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.80M | -14.40M | 15.30M | 2.20M | -13.60M | -27.20M | 6.00M | 5.30M | 9.50M | -10.00M | 4.40M | 25.40M | -2.90M | -10.90M | 59.30M | -28.60M | 21.10M | -26.70M | -2.30M | 71.60M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.50M | 4.90M | -0.80M | 0.80M | -1.10M | -6.60M | 6.70M | 2.10M | 6.40M | -4.30M | 9.70M | 5.90M | 9.20M | -15.80M | -3.70M | 4.20M | -14.10M | 12.30M | 12.00M | -17.90M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | 2.20M | 3.80M | 4.20M | 7.10M | 6.70M | 6.10M | 9.70M | 7.00M | 9.10M | 7.30M | 5.80M | 7.50M | 7.90M | 8.30M | 8.50M | 10.00M | 8.70M | 7.40M | 8.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.90M | | | 4.40M | 11.90M | 209.70M | 0.40M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | | | | | | | | | | | | | 2.90M | | | 48.00M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.80M | -4.90M | 2.20M | -4.20M | -9.60M | -10.70M | -7.60M | -9.00M | -110.70M | -11.60M | -8.70M | -6.50M | -731.70M | -5.30M | -7.90M | -3.70M | 27.60M | -23.80M | -213.30M | -14.70M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -72.30M | -5.50M | -24.60M | -15.20M | -14.50M | -6.50M | 56.50M | -5.50M | 93.20M | 38.70M | -23.40M | -5.80M | 719.70M | -9.10M | 5.30M | 40.80M | -70.70M | 51.10M | 204.30M | -56.10M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | -0.10M | -0.10M | 0.10M | -0.10M | -0.10M | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.40M | -7.60M | -6.20M | -3.40M | 15.90M | -10.50M | 2.80M | 2.90M | 27.70M | 8.40M | -14.70M | 8.10M | 12.50M | -33.00M | 19.40M | 18.40M | 8.30M | -17.60M | 4.60M | 3.90M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.50M | 0.70M | 26.70M | 12.00M | 18.50M | 0.10M | -51.80M | 7.30M | 38.20M | -27.60M | 9.90M | 14.80M | 17.00M | -26.50M | 13.70M | -27.20M | 41.40M | -53.60M | 6.20M | 66.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -54.90M | -7.50M | 8.10M | -3.20M | 1.50M | -10.40M | 3.20M | 2.50M | 27.70M | 8.60M | -14.90M | 8.30M | 12.50M | -33.00M | 19.40M | 18.40M | 8.30M | -17.60M | 4.60M | 3.90M |