|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.38M | 38.15M | 59.69M | 33.94M | 49.98M | 51.55M | 38.99M | 54.02M | 34.79M | 34.37M | 47.02M | 55.66M | 30.80M | 30.27M | 41.12M | 26.32M | 5.95M | 7.06M | 1.43M | -17.88M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.95M | 8.40M | 8.28M | 8.45M | 8.06M | 7.82M | 8.06M | 8.50M | 8.48M | 8.42M | 8.68M | 10.60M | 9.40M | 9.74M | 10.32M | 10.79M | 10.77M | 11.37M | 12.95M | 13.21M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 3.00M | 3.40M | 3.49M | 3.80M | 4.40M | 5.00M | 4.05M | 2.90M | 4.00M | 4.10M | 3.88M | 3.70M | 4.20M | 3.40M | 3.81M | 2.80M | 4.10M | 3.10M | 2.38M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.01M | 3.32M | 0.03M | 1.13M | 0.08M | 0.13M | 0.10M | 3.96M | 0.18M | 0.15M | 0.17M | -12.37M | 0.47M | 0.43M | 0.47M | 18.44M | 0.01M | 0.32M | 0.34M | -5.31M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.52M | 0.52M | 0.54M | 0.39M | 0.02M | 0.06M | 0.34M | 0.42M | 0.01M | 0.43M | 0.55M | 0.48M | 0.54M | 0.58M | 0.62M | 0.46M | 0.51M | 0.03M | 0.03M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.02M | | 0.32M | 0.00M | 0.01M | 0.01M | 0.01M | 0.28M | 0.01M | 0.01M | 0.01M | 0.30M | 0.02M | 0.31M | 0.33M | 0.75M | 0.80M | 0.08M | 0.91M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89M | 0.40M | 1.11M | 0.51M | 1.78M | 0.20M | 0.70M | 0.04M | 0.04M | 0.38M | 0.17M | 0.11M | -1.04M | 0.56M | 0.54M | 0.56M | 0.28M | 0.42M | 0.65M | 0.37M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.38M | 65.17M | 54.18M | -21.29M | 19.69M | 7.57M | 19.02M | 79.61M | 37.50M | 87.68M | 32.01M | 42.97M | 36.07M | 79.62M | -39.84M | 28.71M | -5.66M | 47.30M | -1.19M | 62.72M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.15M | 3.10M | 3.10M | 1.28M | 3.00M | 3.00M | 3.00M | 0.78M | 3.04M | 3.00M | 3.00M | 2.98M | 1.33M | 2.80M | 2.80M | -3.15M | 1.25M | 2.80M | 2.90M | 2.96M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.34M | 0.05M | 0.14M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.15M | 0.20M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.95M | 8.40M | 8.28M | 8.45M | 8.06M | 7.82M | 8.06M | 8.50M | 8.48M | 8.42M | 8.68M | 10.60M | 9.40M | 9.74M | 10.32M | 10.79M | 10.77M | 11.37M | 12.95M | 13.21M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.55M | -24.57M | 51.20M | -39.19M | 58.70M | -54.36M | 34.49M | -28.52M | 15.03M | -10.44M | 25.21M | -21.30M | 23.55M | -13.53M | 25.54M | -19.94M | 5.62M | -24.07M | 32.90M | -30.73M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.06M | 120.34M | -22.36M | 53.85M | 46.77M | 126.71M | -120.46M | -69.27M | -20.66M | 101.01M | -104.12M | -15.73M | -9.88M | 130.89M | -75.13M | -22.59M | 10.03M | 119.57M | -101.87M | -65.54M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.66M | 55.53M | 3.27M | -20.53M | 55.37M | 12.43M | -119.35M | -49.90M | 31.89M | 88.18M | -92.57M | -5.45M | 15.54M | 129.15M | -138.19M | -20.86M | -24.93M | 83.75M | -87.13M | -23.43M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.73M | 36.85M | 3.85M | 6.68M | -43.13M | 20.51M | -11.05M | -0.92M | -59.62M | 31.46M | -17.56M | -25.25M | -19.40M | 13.84M | -15.64M | -7.68M | -1.76M | 29.18M | -14.61M | 6.07M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79M | 6.78M | 5.06M | 2.20M | 43.38M | -19.59M | 11.05M | -28.94M | 9.10M | 7.89M | 3.77M | -19.20M | 8.73M | 3.65M | 2.29M | -18.92M | 11.28M | -1.54M | 1.91M | -3.93M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 1.03M | 8.01M | 2.79M | -1.04M | 0.84M | -0.73M | -0.61M | 0.65M | 1.82M | 5.94M | -8.18M | -0.23M | 5.62M | -2.68M | 4.04M | 2.35M | -4.10M | -4.21M | 5.69M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 5.60M | 3.62M | -4.68M | 9.30M | -5.40M | 1.44M | 2.77M | 0.80M | 1.03M | 32.14M | -28.94M | 9.80M | 11.08M | -18.97M | 47.23M | 0.60M | 32.27M | -30.14M | 61.01M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.88M | -5.52M | -5.16M | -9.59M | -11.65M | -9.08M | -24.68M | -18.63M | -6.55M | -10.33M | -20.50M | -12.24M | -10.33M | -11.48M | -18.52M | -11.36M | -21.15M | -12.93M | -121.59M | -5.81M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25M | -0.03M | -3.91M | -3.60M | -0.21M | -0.99M | -0.58M | -10.01M | -0.00M | -0.03M | 11.04M | -7.85M | -0.61M | -0.36M | 8.82M | -3.07M | -0.26M | -0.24M | 0.27M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.61M | -103.15M | -28.89M | -13.73M | -4.42M | 13.73M | -7.40M | -60.07M | -28.49M | -66.46M | -24.51M | -43.53M | -16.36M | -47.07M | 40.23M | -21.31M | 30.28M | 123.94M | -34.72M | -61.12M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.66M | 2.67M | 2.67M | 2.64M | 2.65M | 2.55M | 2.50M | 2.49M | 2.48M | 2.52M | 2.49M | 2.47M | 2.44M | 2.46M | 2.44M | 2.35M | 2.36M | 2.37M | 2.38M | 2.34M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.06M | -0.04M | -0.06M | -0.01M | 0.01M | -0.12M | 0.01M | -0.01M | 0.06M | -0.06M | 0.13M | -0.04M | -0.03M | 0.07M | -0.09M | 0.03M | 0.03M | -0.02M | 0.02M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.95M | -43.56M | 20.09M | -44.66M | 3.60M | 12.24M | -13.18M | 0.93M | 2.45M | 10.95M | -13.07M | -12.67M | 9.35M | 21.04M | -18.07M | -4.05M | 3.50M | 158.35M | -157.53M | -4.19M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.16M | 59.57M | 50.56M | -16.60M | 10.38M | 12.96M | 17.57M | 76.84M | 36.70M | 86.64M | -0.14M | 71.91M | 26.27M | 68.54M | -20.87M | -18.52M | -6.26M | 15.03M | 28.95M | 1.72M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.89M | -43.50M | 20.13M | -44.60M | 3.62M | 12.22M | -13.06M | 0.91M | 2.46M | 10.89M | -13.01M | -12.80M | 9.39M | 21.07M | -18.14M | -3.96M | 3.47M | 158.32M | -157.51M | -4.21M |