|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.69M | 27.76M | | 30.50M | 30.10M | 20.40M | 17.50M | 13.90M | 16.80M | 3.50M | -9.40M | 9.20M | 13.60M | 11.40M | -34.90M | 7.30M | 11.40M | 10.30M | 1.50M | 19.70M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.07M | 2.50M | 1.90M | 1.80M | 2.40M | 3.40M | 3.10M | 2.70M | 2.40M | 4.20M | 2.50M | -4.20M | 0.90M | 1.50M | 1.40M | 0.90M | 1.30M | 2.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54M | -1.10M | -0.60M | -0.40M | -2.40M | -1.10M | -1.00M | -1.00M | -4.80M | -0.90M | -0.40M | -0.80M | -6.20M | -0.70M | -0.70M | 1.90M | -1.60M | -0.40M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.08M | 0.08M | 0.07M | 0.11M | 0.11M | 0.11M | 0.07M | 0.09M | 0.09M | 0.10M | 0.11M | 0.16M | 0.17M | 0.18M | 0.06M | 0.07M | | 0.14M | 0.02M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.02M | -2.49M | 0.00M | 0.01M | 0.01M | 1.00M | 1.80M | 0.01M | 0.01M | 9.60M | 0.01M | 0.01M | 0.02M | 22.20M | 0.01M | 0.10M | 0.20M | 9.00M | 0.90M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.90M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.27M | 0.23M | 0.20M | 2.50M | 1.90M | 1.20M | 0.70M | 0.10M | 0.10M | 0.10M | 0.10M | 0.60M | 0.00M | 2.90M | 0.00M | 2.10M | 1.80M | 4.70M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.07M | 14.70M | 29.50M | 30.00M | 35.70M | 12.30M | 26.10M | 11.80M | 33.70M | 17.80M | 33.80M | 34.80M | 35.70M | 19.00M | 37.00M | 25.30M | 46.00M | 23.90M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 0.10M | 0.10M | 0.20M | 0.10M | 0.10M | 0.20M | 0.20M | 0.10M | 0.10M | 0.60M | 0.20M | 0.20M | 0.20M | 0.20M | 0.10M | 0.20M | 0.20M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.59M | 12.60M | 12.40M | 12.40M | 14.20M | 15.20M | 16.10M | 16.40M | 16.10M | 15.70M | 16.00M | 16.10M | 16.00M | 16.00M | 15.90M | 15.90M | 15.20M | 15.10M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.71M | 17.40M | 2.60M | -17.10M | -12.00M | 9.50M | -1.00M | -7.00M | -17.80M | 13.10M | 6.40M | -14.00M | -12.80M | 15.30M | 8.10M | 12.00M | -18.90M | 22.40M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.28M | 15.50M | 2.40M | 1.80M | 7.30M | 6.50M | 3.10M | 4.80M | 3.50M | 0.70M | -7.00M | -9.90M | -3.20M | -1.10M | 2.80M | -2.70M | 3.70M | 3.70M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.41M | 4.10M | -10.50M | -10.80M | 5.70M | -3.10M | -0.40M | -5.60M | 3.90M | -1.80M | -0.10M | -11.50M | 1.60M | 4.80M | 16.60M | -1.10M | 1.70M | 11.80M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.14M | -8.00M | 5.40M | -3.10M | -0.50M | -3.40M | -2.20M | -1.30M | 1.10M | -1.10M | 6.30M | 0.10M | 0.40M | -5.20M | 9.40M | -0.40M | -1.70M | -0.40M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.83M | 8.20M | -5.10M | -1.30M | 3.20M | -1.60M | 4.30M | -0.90M | -3.40M | 3.30M | 0.70M | -1.70M | 1.50M | 2.20M | -5.00M | -1.50M | 4.00M | -0.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.08M | -1.10M | -0.60M | 1.10M | -1.00M | 4.10M | -7.40M | 10.80M | -2.00M | -0.70M | -2.20M | 7.90M | 3.10M | -0.70M | -1.30M | 0.30M | -2.90M | 0.70M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.27M | 6.75M | 19.64M | 5.60M | 7.80M | 8.40M | 10.00M | 9.10M | 10.50M | 5.80M | 8.80M | 5.50M | 8.00M | 6.00M | 7.40M | 6.10M | 5.40M | 6.70M | 5.50M | 6.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 1.80M | 0.10M | | 5.30M | | 0.20M | 0.10M | | | | 0.10M | | | | | 0.10M | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.37M | -0.90M | -0.60M | -0.80M | -0.80M | -1.10M | -0.90M | -3.10M | -1.00M | -0.80M | -1.00M | -0.80M | -0.80M | -0.70M | -1.20M | -0.10M | -1.60M | -0.90M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.30M | | 68.60M | | 84.70M | 30.10M | | -0.60M | | | | | | | | -1.60M | -0.40M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.80M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -81.28M | -2.70M | -6.50M | -76.00M | -5.60M | -94.60M | -41.20M | -8.70M | -9.40M | -6.30M | -9.10M | -6.70M | -8.20M | -6.80M | -6.40M | -8.40M | 41.90M | -7.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 2.05M | 0.70M | 2.50M | 0.70M | 1.80M | | 3.40M | 3.10M | 2.70M | 13.50M | 1.80M | 2.50M | -4.20M | 0.90M | -0.50M | 1.40M | 0.90M | -0.40M | -0.60M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.67M | -8.80M | -16.00M | 40.30M | -22.40M | 73.80M | 16.30M | -4.40M | -27.80M | -5.40M | -17.20M | -26.80M | -29.00M | -11.30M | -27.20M | -12.60M | -70.80M | -24.80M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.94M | 2.90M | 2.90M | 3.00M | 2.90M | 3.00M | 2.90M | 2.90M | 3.00M | 3.00M | 3.00M | 2.90M | 3.00M | 3.00M | 3.00M | 3.00M | 2.90M | 3.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.41M | 1.30M | 1.30M | 1.10M | -0.70M | 1.10M | | -1.00M | 0.70M | -1.20M | 0.20M | 0.40M | -1.10M | 0.90M | 3.70M | -2.40M | 1.00M | -0.70M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.12M | 4.50M | 8.30M | -4.50M | 6.90M | -7.40M | 1.20M | -2.30M | -2.80M | 4.90M | 7.70M | 1.70M | -2.60M | 1.80M | 7.10M | 1.90M | 18.10M | -8.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.27M | -6.75M | 16.43M | 9.10M | 21.70M | 21.60M | 25.70M | 3.20M | 15.60M | 6.00M | 24.90M | 12.30M | 25.80M | 28.80M | 28.30M | 12.90M | 31.60M | 18.60M | 40.50M | 17.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.53M | 3.20M | 7.00M | -5.70M | 7.70M | -8.50M | 1.20M | -1.30M | -3.50M | 6.10M | 7.50M | 1.30M | -1.50M | 0.90M | 3.40M | 4.30M | 17.10M | -8.10M |