|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | -0.10M | 22.70M | 0.20M | 0.20M | -0.10M | 0.40M | -0.10M | | | 0.10M | 0.10M | 0.10M | | 0.10M | 0.10M | | | | 1.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 0.60M | 0.90M | 1.00M | 1.40M | 1.00M | 1.10M | 0.60M | 0.60M | 0.90M | 0.90M | 1.00M | -0.40M | 0.50M | 1.70M | 1.80M | 1.90M | 2.20M | 1.50M | 1.40M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.20M | 0.30M | -0.80M | | -0.30M | -0.30M | 0.60M | 0.10M | | -0.20M | 2.10M | 0.30M | -0.40M | | -0.40M | 0.10M | -0.40M | 0.30M | 0.60M | 0.20M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | -0.20M | -9.40M | -0.10M | 0.10M | -0.10M | 0.50M | -0.20M | | 0.10M | 0.10M | 0.10M | 0.10M | | 0.10M | 0.10M | -0.10M | 0.10M | | 1.70M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 0.60M | 0.40M | 0.40M | 34.20M | -34.20M | | 0.40M | 0.10M | 5.60M | 0.20M | 1.50M | -0.30M | 1.40M | -1.00M | 0.70M | 0.10M | 40.30M | -8.20M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.60M | | 0.50M | 0.50M | 0.80M | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.40M | 7.00M | 10.50M | -14.10M | 12.00M | 25.60M | 26.70M | 28.30M | 37.20M | 38.30M | 8.20M | 6.30M | 18.90M | 9.40M | 16.10M | 3.30M | 31.80M | 22.60M | 20.00M | 6.40M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 1.00M | 1.10M | 1.10M | 1.50M | 1.90M | 1.90M | 1.90M | 1.90M | 2.00M | 1.80M | 1.90M | 1.90M | 2.00M | 1.90M | 1.90M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20M | 9.10M | -11.70M | 12.60M | 16.90M | -6.40M | -19.80M | 6.20M | 10.70M | -2.40M | -11.90M | 4.10M | 10.10M | -2.70M | -13.10M | 17.10M | 12.20M | -7.40M | -9.60M | 11.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.50M | 10.20M | 31.40M | 31.40M | 1.60M | -15.90M | -10.10M | -13.30M | -12.30M | -10.20M | 2.50M | 12.20M | 10.20M | -7.70M | 2.40M | 11.40M | -8.50M | 3.70M | -0.20M | 2.90M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.70M | 4.70M | 8.40M | 8.60M | 5.90M | -15.10M | -16.40M | 6.70M | 2.20M | 7.20M | -14.90M | 1.30M | 13.90M | -13.00M | -6.20M | 8.80M | -0.80M | -2.90M | -3.40M | -6.70M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.70M | 1.00M | -4.90M | -3.00M | 6.00M | -2.20M | -2.80M | -5.20M | 9.00M | -1.10M | -6.00M | 1.00M | 5.00M | -5.10M | -2.80M | 0.40M | 7.70M | 0.40M | -2.70M | 0.70M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.70M | 5.60M | 1.60M | 1.10M | -7.20M | -0.40M | -0.60M | 4.00M | -0.40M | -2.00M | -2.70M | 3.60M | -0.80M | -1.40M | 0.30M | 4.40M | -1.60M | 0.40M | -2.00M | 5.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | -1.20M | -0.60M | 0.90M | -0.60M | 1.80M | -0.30M | -0.30M | -0.10M | 2.80M | -1.60M | 0.30M | 1.60M | 0.60M | 0.10M | -0.30M | -1.70M | 2.40M | 0.50M | -0.40M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 1.30M | | 1.10M | 1.00M | 2.80M | 2.50M | 0.70M | 0.70M | 1.90M | 0.60M | 1.30M | 0.90M | 0.90M | 0.70M | 0.20M | 1.40M | 0.70M | 0.80M | 0.80M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.20M | -1.30M | | -1.10M | -1.00M | -2.80M | -2.20M | -0.70M | -73.00M | -1.90M | -0.60M | -1.30M | -0.90M | -0.90M | -0.70M | -0.20M | -5.40M | -0.70M | -0.80M | -0.80M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | -4.70M | -38.80M | 14.40M | -1.90M | -26.10M | -16.10M | -7.90M | 32.80M | -47.20M | -7.40M | -9.60M | -8.90M | -8.60M | -9.60M | -8.80M | -10.10M | -9.80M | -18.80M | -11.30M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.10M | 6.10M | 43.90M | 7.00M | 6.90M | 6.90M | 6.80M | 7.70M | 7.60M | 7.70M | 7.60M | 9.60M | 9.60M | 9.60M | 9.60M | 10.10M | 10.00M | 10.10M | 10.10M | 10.80M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 0.10M | | -0.20M | -0.10M | | | -0.10M | 0.10M | -0.20M | | -0.10M | | 0.10M | | -0.10M | -0.10M | -0.10M | -0.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.20M | 12.50M | -39.80M | -0.80M | 8.90M | -3.50M | 8.50M | 19.70M | -3.30M | -10.60M | 0.10M | -4.50M | 8.90M | 0.10M | 5.70M | -5.60M | 16.10M | 12.10M | 0.30M | -5.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.20M | 5.70M | 10.50M | -15.20M | 11.00M | 22.80M | 24.20M | 27.60M | 36.50M | 36.40M | 7.60M | 5.00M | 18.00M | 8.50M | 15.40M | 3.10M | 30.40M | 21.90M | 19.20M | 5.60M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.20M | 1.00M | -28.30M | -0.80M | 9.10M | -3.30M | 8.40M | 19.70M | -3.00M | -10.80M | 0.20M | -4.60M | 9.10M | -0.10M | 5.80M | -5.70M | 16.30M | 12.10M | 0.40M | -5.70M |