|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | 1.00M | -0.50M | -0.30M | -0.50M | | | -0.10M | | | | | 13.00M | 26.80M | 19.00M | -10.20M | -13.90M | 16.40M | 23.80M | 29.70M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | 2.30M | 2.40M | -0.50M | 2.30M | 2.10M | 2.00M | 2.40M | 4.00M | 2.70M | 3.70M | 8.00M | 3.90M | 4.00M | 3.70M | 4.70M | 4.60M | 1.10M | 2.40M | 3.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | 0.60M | 0.60M | 15.90M | 0.30M | 0.30M | 0.50M | 1.60M | -0.10M | 1.00M | 0.70M | 4.10M | 0.50M | | 0.50M | 1.80M | 0.30M | 0.70M | 0.60M | 9.70M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.20M | 0.20M | 0.23M | 0.42M | 0.45M | 0.45M | 0.46M | 0.18M | 0.22M | 0.22M | 0.22M | 0.35M | 0.36M | 0.37M | 0.40M | 0.35M | 0.38M | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.37M | 0.09M | -0.40M | 0.10M | 0.10M | 1.20M | 1.80M | 5.90M | 1.10M | 1.50M | -1.70M | 0.80M | 0.33M | 1.50M | -17.80M | 0.53M | 0.53M | 4.90M | 33.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 0.80M | 7.80M | 0.76M | 0.84M | 0.84M | 1.30M | 0.84M | 0.88M | 9.00M | 12.90M | 16.80M | 0.50M | 0.49M | 0.49M | 3.10M | 1.70M | 2.90M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.40M | 43.50M | 23.50M | 43.40M | -8.00M | 29.20M | 46.20M | 34.90M | -15.30M | 13.20M | 81.60M | 66.60M | -12.30M | 27.20M | 29.80M | 74.70M | -22.70M | 50.50M | 49.60M | 45.10M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.60M | 0.70M | 0.70M | 0.70M | 1.00M | 0.50M | 0.60M | 0.60M | 2.70M | 0.80M | 0.80M | 0.80M | | 0.90M | 0.80M | 0.90M | 0.50M | 2.00M | 0.90M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.10M | 13.90M | 13.40M | 14.30M | 14.20M | 13.40M | 16.90M | 11.60M | 14.00M | 14.40M | 14.30M | 14.30M | 16.10M | 18.20M | 17.90M | 15.30M | 18.00M | 18.00M | 17.60M | 20.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.30M | 10.40M | -5.00M | -14.00M | 40.00M | 12.30M | 6.70M | -26.70M | 25.10M | 16.70M | -14.30M | -42.40M | 18.20M | 2.50M | 11.40M | -40.20M | 11.10M | 3.00M | -10.60M | -34.40M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.70M | 9.90M | 20.10M | 13.50M | 6.10M | -13.80M | 36.00M | 22.40M | -5.20M | -0.40M | 20.40M | 8.20M | -11.30M | -1.60M | 11.00M | -4.00M | -5.50M | -4.40M | 3.50M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.50M | 9.00M | 7.20M | 13.20M | 13.00M | 15.00M | -8.50M | 13.20M | 14.10M | -21.60M | 11.80M | -4.70M | -4.30M | -12.80M | -14.20M | 11.90M | -32.80M | 19.50M | -8.70M | -35.20M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 0.80M | -0.20M | -1.70M | 1.00M | -8.90M | 0.40M | 8.60M | 0.40M | -1.30M | -9.10M | 7.60M | -3.80M | -21.20M | 17.20M | -11.40M | -24.30M | -10.00M | 37.60M | 1.70M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | 0.03M | 0.03M | 3.30M | 0.03M | 0.03M | 0.03M | -1.90M | 6.00M | 0.05M | 0.05M | -4.20M | 1.60M | 2.00M | 1.70M | 2.10M | 2.20M | 0.70M | 3.20M | -13.70M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.20M | 36.70M | 26.70M | 37.40M | 26.20M | -18.00M | 71.80M | -68.90M | 8.40M | -2.40M | -0.40M | 114.90M | 26.30M | 17.10M | 15.40M | 18.60M | 14.30M | 12.10M | 12.00M | -36.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.70M | 0.40M | 0.20M | | 3.80M | 0.20M | 0.20M | 0.20M | 1.90M | | 0.30M | 0.60M | | 0.60M | 2.20M | -0.40M | 2.10M | 0.40M | | 2.70M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | -0.10M | | | | 20.70M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.50M | -36.30M | -22.90M | -10.80M | -22.00M | -29.10M | -24.00M | -39.70M | -28.50M | -32.10M | -27.70M | -27.70M | -25.80M | -115.80M | -12.80M | -18.90M | -17.60M | -21.70M | 0.80M | -34.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | 3.10M | 3.30M | -9.90M | 3.60M | 3.30M | 3.20M | -5.30M | 0.80M | 3.90M | 5.10M | 0.40M | | 0.90M | | 0.70M | | | 0.50M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.40M | -4.40M | -0.70M | -32.30M | 33.40M | -4.90M | -16.20M | -7.50M | 56.80M | 21.80M | -47.00M | -29.00M | 23.00M | 88.60M | -23.20M | -52.70M | 28.70M | -25.40M | -50.60M | -11.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 1.00M | 1.10M | 1.00M | 1.30M | 1.20M | 1.30M | 1.20M | 1.50M | 1.60M | 1.50M | 1.30M | 1.60M | 1.60M | 1.50M | 1.70M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.80M | -0.50M | -1.50M | 0.30M | 0.30M | -4.00M | -3.60M | 2.80M | 0.10M | -1.10M | -1.60M | 3.10M | -2.40M | -0.10M | 1.80M | -3.70M | 1.00M | 1.70M | -0.30M | 0.40M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.70M | 2.30M | -1.60M | 0.60M | 3.70M | -8.80M | 2.40M | -9.50M | 13.10M | 1.80M | 5.30M | 13.00M | -17.50M | -0.10M | -4.40M | -0.60M | -10.60M | 5.10M | -0.50M | 0.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.60M | 6.80M | -3.20M | 6.00M | -34.20M | 47.20M | -25.60M | 103.80M | -23.70M | 15.60M | 82.00M | -48.30M | -38.60M | 10.10M | 14.40M | 56.10M | -37.00M | 38.40M | 37.60M | 81.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50M | 2.80M | -0.10M | 0.30M | 3.40M | -4.80M | 6.00M | -12.30M | 13.00M | 2.90M | 6.90M | 9.90M | -15.10M | | -6.20M | 3.10M | -11.60M | 3.40M | -0.20M | -0.30M |