|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.10M | 29.10M | 27.50M | 29.40M | 16.20M | 21.50M | 27.60M | 19.90M | 4.10M | 0.90M | -55.30M | -11.60M | -57.30M | -18.30M | -1.60M | -14.40M | -28.30M | -10.30M | -9.90M | -15.90M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.50M | 7.80M | 8.50M | 8.90M | 8.30M | 7.60M | 7.50M | 7.60M | 8.00M | 8.30M | 8.20M | 8.80M | 8.60M | 8.20M | 8.40M | 8.30M | 10.20M | 9.10M | 9.20M | 8.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 4.00M | 2.60M | 4.00M | 2.60M | 4.00M | 2.70M | 2.70M | 2.10M | 2.60M | | | 1.80M | 2.20M | | 1.50M | 1.90M | 1.20M | 0.40M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.70M | 0.10M | -0.20M | 0.60M | 1.60M | 1.80M | -2.80M | 0.30M | 5.30M | 0.50M | 0.50M | 3.00M | 16.80M | 0.50M | -3.00M | 2.70M | 5.60M | -0.50M | 2.40M | 1.50M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | | | 0.26M | | 866.00 | 0.00M | | | | | | | 0.22M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | 0.06M | 0.06M | 0.05M | 6.70M | 0.05M | 0.05M | 0.02M | -0.70M | 3.80M | 0.02M | 0.02M | | 0.14M | 0.01M | 0.06M | 4.10M | 1.00M | 0.86M | 0.06M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.40M | 0.60M | | 0.10M | 9.70M | 0.30M | 5.30M | 1.80M | -6.30M | 1.70M | 1.70M | -3.30M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.60M | 0.30M | 0.30M | 0.50M | 0.30M | 0.20M | 0.20M | 0.10M | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.00M | 9.70M | 27.00M | 20.10M | 42.00M | 12.70M | 15.40M | 55.70M | 49.00M | -5.60M | -0.60M | 28.80M | 24.90M | 10.90M | -48.00M | 28.10M | 35.40M | 25.10M | -7.40M | 15.40M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.50M | | 49.40M | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.10M | 0.20M | 0.20M | 0.20M | 0.10M | 0.30M | 0.10M | 0.20M | 0.20M | 0.10M | 0.30M | 0.20M | 0.30M | 0.30M | 0.30M | 0.30M | 0.50M | 0.40M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.30M | 12.60M | 13.30M | 13.70M | 13.00M | 12.30M | 12.20M | 12.30M | 12.70M | 14.00M | 14.40M | 14.90M | 14.60M | 14.10M | 14.30M | 14.10M | 16.00M | 14.90M | 15.00M | 14.60M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | -4.70M | 5.60M | 6.70M | -5.60M | 11.90M | 38.70M | -30.90M | 1.30M | -11.50M | -1.00M | -35.20M | -0.30M | -14.40M | 9.20M | -30.30M | 12.80M | -28.30M | 14.20M | -18.40M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 18.50M | 7.30M | 19.30M | -5.80M | 17.40M | 2.10M | -3.30M | -17.30M | 16.50M | 12.60M | 18.00M | -6.00M | 35.10M | 11.80M | -5.00M | -16.20M | -2.80M | 1.10M | 17.30M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | -8.10M | 6.80M | -0.80M | -6.60M | 10.50M | 11.00M | -14.50M | 12.80M | -5.70M | 3.90M | 12.80M | -15.70M | 32.40M | -34.40M | -17.00M | 13.60M | -6.20M | 3.70M | 11.30M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | -8.50M | -4.90M | -3.20M | -4.70M | -0.60M | 10.90M | 2.30M | 1.60M | -11.00M | -1.50M | -0.90M | 17.70M | 3.50M | -13.20M | 2.40M | 2.10M | -13.40M | -3.50M | -0.40M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 5.00M | 5.50M | -1.20M | -10.80M | 4.30M | 11.40M | 1.60M | 8.10M | 2.30M | 8.50M | -2.00M | -15.70M | 5.80M | 1.10M | -6.50M | -17.70M | -6.20M | -0.30M | -4.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | 15.90M | 5.40M | 8.30M | 8.40M | 9.60M | 8.40M | 12.80M | 11.20M | 13.80M | 10.70M | 16.60M | 9.10M | 13.60M | 10.40M | 8.50M | 9.10M | 7.10M | 4.20M | 5.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.10M | | | | | | | | | -0.10M | 19.80M | | 3.00M | -0.30M | 2.90M | 1.30M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.80M | -15.40M | -5.30M | -8.30M | -8.40M | -9.60M | -4.90M | -12.80M | -125.80M | -13.80M | -8.50M | -16.70M | 21.50M | -13.60M | -7.40M | -5.70M | -6.20M | -5.80M | -3.70M | -4.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | | | | 1.60M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.10M | -18.30M | -51.40M | -34.10M | -10.80M | -20.80M | -27.90M | -14.90M | 66.80M | 12.50M | -10.60M | -16.90M | -3.90M | -48.20M | 40.10M | -8.50M | -42.30M | -4.50M | 7.60M | -2.10M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | 5.20M | 5.20M | 5.10M | 5.60M | 5.20M | 4.90M | 5.00M | 5.40M | 5.00M | 4.90M | 4.80M | 5.20M | 4.90M | 4.90M | 4.90M | 5.70M | 2.80M | 1.90M | 1.80M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.60M | -1.30M | -1.00M | -1.80M | -3.90M | -1.90M | -5.40M | 7.10M | 2.30M | -2.20M | -5.70M | 5.20M | -3.90M | 0.70M | 1.00M | -7.10M | 12.90M | 2.70M | 0.90M | 6.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.50M | -25.30M | -30.70M | -24.10M | 18.90M | -19.60M | -22.80M | 35.10M | -7.70M | -9.10M | -25.40M | 0.40M | 38.60M | -50.20M | -14.30M | 6.80M | -0.20M | 17.50M | -2.60M | 15.20M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.20M | -6.20M | 21.60M | 11.80M | 33.60M | 3.10M | 7.00M | 42.90M | 37.80M | -19.40M | -11.30M | 12.20M | 15.80M | -2.70M | -58.40M | 19.60M | 26.30M | 18.00M | -11.60M | 10.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.10M | -24.00M | -29.70M | -22.30M | 22.80M | -17.70M | -17.40M | 28.00M | -10.00M | -6.90M | -19.70M | -4.80M | 42.50M | -50.90M | -15.30M | 13.90M | -13.10M | 14.80M | -3.50M | 9.20M |