|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.40M | 18.40M | 19.40M | 23.60M | 26.50M | 7.10M | 22.50M | 21.30M | 24.50M | 17.20M | 14.30M | 44.30M | 47.30M | 10.00M | 35.30M | 51.30M | 52.50M | 52.60M | 43.20M | 59.10M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.10M | 8.00M | 8.00M | 8.00M | 7.80M | 8.20M | 7.80M | 8.50M | 8.80M | 9.30M | 9.50M | 9.70M | 9.60M | 10.30M | 9.30M | 9.50M | 9.90M | 11.00M | 10.30M | 10.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | 1.80M | 2.00M | 2.40M | 2.20M | 2.10M | 1.80M | 2.40M | 1.70M | 2.60M | 2.60M | 1.90M | 2.50M | 2.00M | 2.50M | 2.50M | 2.30M | 3.40M | 3.50M | 4.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.50M | -6.20M | 3.60M | 2.50M | -4.30M | -5.30M | -0.90M | 1.00M | -6.80M | -7.70M | -3.40M | -6.50M | -8.70M | -2.90M | -0.60M | -1.70M | -4.50M | -0.20M | 6.20M | 9.30M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 1.90M | -2.40M | 2.40M | 25.00M | 4.00M | -0.30M | -2.80M | 1.40M | -0.30M | 1.90M | -2.00M | 1.30M | 0.40M | 0.70M | 3.20M | -3.40M | 0.10M | -0.90M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | 3.50M | -0.20M | 0.60M | -3.90M | 1.20M | 0.50M | -1.70M | | 2.10M | -2.10M | 1.40M | 0.40M | 4.00M | 0.90M | -1.80M | -2.10M | 2.80M | 1.80M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.10M | 33.40M | 19.80M | -19.00M | 19.70M | 31.80M | -6.50M | -15.70M | 74.70M | 56.50M | 67.90M | -5.70M | 87.30M | 89.30M | 54.10M | 14.30M | 67.40M | 83.50M | 61.20M | -12.80M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.10M | 3.30M | 7.20M | 6.80M | 7.10M | 7.40M | 7.00M | 7.00M | 7.00M | 7.10M | 6.90M | 6.80M | 6.70M | 6.70M | 1.80M | 1.80M | 1.80M | 1.80M | 1.80M | 1.80M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.10M | 8.00M | 8.00M | 8.00M | 7.80M | 8.20M | 7.80M | 8.50M | 8.80M | 9.30M | 9.50M | 9.70M | 9.60M | 10.30M | 9.30M | 9.50M | 9.90M | 11.00M | 10.30M | 10.60M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.70M | 11.80M | -31.90M | 41.60M | 0.90M | 7.20M | -26.40M | 27.30M | -19.10M | 7.30M | -49.70M | 62.10M | -16.20M | -4.60M | -62.90M | 69.90M | -11.20M | 6.60M | -75.10M | 71.80M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | 4.40M | 28.30M | 19.20M | 23.80M | 27.00M | 36.10M | 8.40M | -10.40M | -14.20M | 14.60M | | -10.00M | 3.40M | 20.80M | -11.30M | 7.00M | 10.80M | 49.60M | 10.80M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.90M | 4.90M | -8.40M | 24.20M | -9.10M | 25.50M | -19.60M | 0.30M | -2.50M | 2.10M | 5.70M | -12.00M | -10.90M | 24.00M | -10.80M | 16.80M | -2.10M | 13.60M | -7.30M | 2.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.10M | 26.20M | -12.80M | -23.20M | 12.90M | 14.60M | -8.40M | -22.50M | 11.50M | 17.40M | -3.60M | 3.00M | 11.30M | 21.00M | -26.20M | -6.90M | 7.50M | 29.80M | -27.10M | -22.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40M | 1.20M | -5.80M | 0.40M | 4.20M | -0.10M | 3.60M | -7.50M | 5.90M | 1.30M | 6.10M | -0.60M | 0.70M | 3.10M | 1.30M | 0.30M | -7.30M | 25.70M | -3.70M | -4.70M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 16.60M | 11.00M | 15.00M | 10.70M | 18.00M | 9.90M | 10.60M | 11.90M | 15.20M | 5.70M | 10.10M | 12.20M | 19.40M | 11.90M | 9.20M | 11.70M | 14.50M | 7.90M | 14.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.30M | | | | | 5.10M | | | 0.40M | 0.10M | | | 0.10M | | 0.10M | | 0.10M | 0.10M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.60M | -16.30M | -10.80M | -15.00M | -10.70M | -18.40M | -4.80M | -10.60M | -11.90M | -14.80M | -5.60M | -10.10M | -12.20M | -19.30M | -11.90M | -9.10M | -11.70M | -14.40M | -17.10M | -14.70M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 6.50M | -0.10M | | 0.10M | | -0.10M | 0.10M | | | | | 0.10M | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.10M | -18.20M | -30.50M | -8.60M | -14.00M | -18.90M | -10.50M | -9.60M | -9.10M | -19.60M | -11.30M | -20.10M | -9.30M | -5.30M | -13.10M | -13.80M | -20.30M | -11.10M | -19.60M | -10.90M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.70M | 8.70M | 9.20M | 9.10M | 9.10M | 9.10M | 9.50M | 9.50M | 9.60M | 9.50M | 10.00M | 10.00M | 9.90M | 10.00M | 10.50M | 10.50M | 10.40M | 10.50M | 10.90M | 11.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | 1.30M | -0.60M | -4.20M | -2.90M | 0.90M | -0.50M | -1.70M | -3.00M | 5.40M | -1.60M | -1.70M | 1.90M | -0.80M | -0.40M | 7.40M | 1.50M | 3.60M | -0.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | -1.10M | -20.20M | -43.20M | -9.20M | -8.40M | -20.90M | -36.40M | 52.00M | 19.10M | 56.40M | -37.50M | 64.10M | 66.60M | 28.30M | -9.00M | 42.80M | 59.50M | 28.10M | -38.60M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.10M | 16.80M | 8.80M | -34.00M | 9.00M | 13.80M | -16.40M | -26.30M | 62.80M | 41.30M | 62.20M | -15.80M | 75.10M | 69.90M | 42.20M | 5.10M | 55.70M | 69.00M | 53.30M | -27.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | -1.10M | -21.50M | -42.60M | -5.00M | -5.50M | -21.80M | -35.90M | 53.70M | 22.10M | 51.00M | -35.90M | 65.80M | 64.70M | 29.10M | -8.60M | 35.40M | 58.00M | 24.50M | -38.40M |