|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.40M | 22.40M | 23.40M | 23.90M | 36.50M | 32.30M | 38.70M | -57.80M | 33.20M | 28.90M | 39.20M | 72.60M | 41.40M | 31.20M | 33.40M | -160.60M | 32.80M | 23.50M | 12.90M | -44.70M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 1.30M | 1.70M | -0.20M | 1.70M | 1.50M | 1.50M | -4.00M | 1.90M | 2.00M | 2.00M | 2.10M | 2.10M | 3.70M | 2.90M | -11.10M | 1.90M | 2.50M | 1.60M | -5.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 7.70M | 0.20M | -1.60M | 0.90M | 0.10M | -0.40M | -6.10M | 1.20M | -0.10M | -0.60M | 3.10M | 0.80M | -0.10M | -0.10M | -39.90M | -0.30M | -0.30M | -10.00M | 0.40M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | | | 0.16M | | 0.14M | 0.14M | 0.14M | | 0.17M | 0.17M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.10M | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | -1.50M | 0.20M | 0.10M | | | 0.30M | 0.80M | -0.30M | -0.20M | -0.70M | 5.20M | -0.10M | | 0.10M | 0.90M | -0.40M | 1.80M | -0.30M | -3.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.50M | 27.90M | 23.50M | 21.30M | 34.60M | 28.80M | 23.50M | 19.10M | 31.00M | 25.30M | 20.60M | 17.70M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.70M | -1.10M | 2.80M | 68.80M | -29.00M | -7.50M | 39.80M | 78.40M | 21.80M | 55.00M | 58.10M | 72.40M | 80.60M | 4.70M | 73.50M | 25.70M | 28.30M | 9.30M | 39.30M | 61.40M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.30M | 10.30M | 10.30M | 11.80M | 10.50M | 10.30M | 10.10M | 9.20M | 9.30M | 9.90M | 9.90M | 10.20M | 10.40M | 11.10M | 11.10M | 10.90M | 10.90M | 11.10M | 12.20M | 9.40M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.70M | 33.60M | 22.20M | -16.20M | 52.90M | 9.20M | 8.00M | -14.60M | 6.00M | -32.40M | -3.10M | 42.10M | -39.50M | -15.00M | 21.00M | 29.20M | -6.60M | -22.30M | 14.20M | -6.90M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | 25.80M | 25.80M | 4.90M | 29.50M | 58.80M | 24.30M | -14.10M | -9.10M | -9.90M | -23.00M | -41.00M | 6.00M | 11.80M | -0.20M | -5.80M | 6.60M | 6.70M | 8.90M | -15.60M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.20M | 19.10M | 19.30M | 31.60M | 1.90M | 19.00M | 18.00M | 15.30M | -28.00M | -9.70M | -19.50M | 30.30M | -19.70M | -35.90M | 42.00M | 9.10M | -27.00M | -19.50M | 16.40M | -2.70M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.70M | -4.30M | -3.20M | 0.60M | 3.40M | -7.60M | 0.20M | 13.40M | 0.80M | -22.40M | 1.40M | -5.70M | 8.80M | -8.90M | 1.60M | 4.80M | 4.30M | -27.20M | 3.00M | -1.90M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | -2.70M | -0.70M | 5.10M | 2.00M | -8.50M | -4.70M | 6.60M | 1.20M | -3.40M | 1.70M | 4.70M | 0.30M | -9.20M | 4.70M | 7.00M | 1.20M | -9.50M | 15.50M | -9.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.30M | 9.20M | 7.90M | 11.70M | | | | 2.70M | 4.30M | 2.40M | 4.10M | 4.30M | 3.70M | 4.40M | 21.20M | 12.10M | 8.40M | 2.40M | 24.90M | 14.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 2.50M | | | | 0.10M | | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.20M | 0.10M | 0.40M | -0.10M | 0.70M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.70M | | | | | | | 2.00M | -1.30M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.30M | -8.90M | -7.80M | -9.20M | -8.40M | -9.00M | -9.60M | -15.10M | -22.00M | -17.30M | -16.70M | -55.80M | -14.30M | -15.40M | -11.70M | -20.60M | -15.50M | -16.20M | -24.20M | -19.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | 0.20M | 0.10M | 1.10M | 0.20M | 0.60M | 0.90M | 0.70M | 0.80M | 0.40M | -1.20M | 1.90M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | -13.00M | 0.10M | -6.80M | 0.90M | -17.20M | -0.40M | -17.00M | 0.40M | -19.20M | 0.20M | -20.40M | 0.50M | -18.90M | 0.90M | -17.80M | -3.80M | -28.70M | -10.80M | -20.60M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | | 14.80M | | 15.60M | | 16.10M | | 17.20M | | 17.90M | | 19.00M | | 19.80M | | 20.80M | | 21.60M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | 0.40M | -0.30M | -0.20M | 0.30M | -0.50M | -0.70M | 0.30M | 0.20M | -0.10M | -0.30M | 0.30M | -0.40M | -0.30M | 0.90M | -1.90M | 1.60M | 2.40M | -0.10M | 0.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.70M | -22.60M | -5.20M | 52.60M | -36.20M | -34.20M | 29.10M | 46.60M | 0.40M | 18.40M | 41.30M | -3.50M | 66.40M | -29.90M | 63.60M | -14.60M | 10.60M | -33.20M | 4.20M | 21.70M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.40M | -10.30M | -5.10M | 57.10M | -29.00M | -7.50M | 39.80M | 75.70M | 17.50M | 52.60M | 54.00M | 68.10M | 76.90M | 0.30M | 52.30M | 13.60M | 19.90M | 6.90M | 14.40M | 46.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.10M | -23.00M | -4.90M | 52.80M | -36.50M | -33.70M | 29.80M | 46.30M | 0.20M | 18.50M | 41.60M | -3.80M | 66.80M | -29.60M | 62.70M | -12.70M | 9.00M | -35.60M | 4.30M | 21.60M |