|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.80M | 21.50M | 7.90M | 10.30M | 16.60M | 15.60M | 23.80M | 24.30M | 31.30M | 22.90M | 31.00M | 28.40M | 27.90M | 20.80M | 6.60M | 13.10M | 20.20M | 14.90M | -4.40M | 0.20M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.90M | 8.30M | 8.60M | 8.20M | 8.20M | 7.60M | 8.80M | 8.30M | 8.90M | 9.20M | 10.00M | 9.60M | 9.90M | 10.10M | 10.50M | 10.60M | 11.30M | 11.30M | 11.80M | 11.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.90M | 2.50M | | 1.80M | 0.90M | 1.70M | 3.40M | 1.20M | 2.70M | 4.70M | 3.00M | 3.20M | 2.10M | 4.10M | 2.50M | 3.20M | 2.60M | 2.80M | 1.80M | 1.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.40M | -7.20M | -1.90M | -1.30M | -3.10M | -1.90M | -9.30M | -2.00M | -3.60M | -1.80M | -19.50M | -1.00M | -0.20M | -0.60M | -8.00M | 0.50M | -0.70M | 10.30M | -5.90M | 3.30M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 18.00 | -0.70M | 0.02M | 0.00M | | -0.10M | -0.20M | 7.60M | -7.90M | -0.80M | 3.80M | -4.10M | 1.30M | -1.60M | 0.10M | | 12.70M | -14.10M | 0.20M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | | -9.80M | 0.40M | 0.30M | -0.20M | 1.80M | 1.00M | 0.70M | 1.50M | 0.20M | 0.30M | 0.30M | 1.20M | 1.60M | 0.70M | 2.60M | 1.10M | 2.70M | 0.50M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.40M | 25.10M | 6.50M | -10.10M | -13.50M | -15.20M | 13.70M | 31.10M | 39.10M | 54.40M | 63.80M | 2.90M | 18.60M | 30.70M | 37.50M | -0.40M | 22.50M | 28.70M | 14.20M | -31.20M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 4.80M | 4.90M | 4.50M | 3.90M | 3.70M | 3.80M | 3.90M | 3.60M | 3.50M | 3.70M | 3.90M | 3.90M | 3.60M | 3.60M | 3.40M | 3.40M | 3.40M | 3.50M | 3.50M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.90M | 8.30M | 8.60M | 8.20M | 8.20M | 7.60M | 8.80M | 8.30M | 8.90M | 9.20M | 10.00M | 9.60M | 9.90M | 10.10M | 10.50M | 10.60M | 11.30M | 11.30M | 11.80M | 11.40M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.80M | -8.00M | 14.80M | -10.10M | 19.60M | 7.80M | 29.00M | 2.50M | 8.40M | -18.80M | 3.80M | 10.10M | 12.70M | -10.50M | 2.70M | -10.90M | 13.30M | -13.90M | 7.40M | 25.20M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 16.60M | 7.10M | 29.00M | 15.70M | 20.80M | 2.80M | 1.50M | -0.20M | -4.80M | -10.80M | 9.20M | 13.70M | 12.80M | -2.70M | 8.20M | 0.10M | 16.00M | -2.60M | 11.70M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.70M | -0.50M | 2.70M | 2.00M | 4.50M | -7.70M | 8.90M | -6.60M | -3.90M | -14.60M | 9.80M | 13.90M | 6.90M | -2.90M | -2.50M | -8.70M | 2.50M | -9.90M | 14.20M | -2.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.20M | -0.30M | 1.10M | -12.60M | 3.90M | -1.70M | -4.40M | 0.50M | 6.50M | 11.30M | 4.00M | -20.70M | 5.80M | 6.80M | 2.90M | -14.50M | 0.60M | 7.10M | -7.00M | -2.10M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.10M | -4.40M | -4.40M | 4.70M | 10.00M | 3.90M | -8.40M | -4.30M | -0.90M | 6.00M | -13.80M | 15.50M | 11.80M | 10.30M | -20.20M | 11.60M | 6.70M | 10.40M | -1.50M | 10.20M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.10M | 11.30M | 7.40M | 5.00M | 5.50M | 8.90M | -15.30M | 1.50M | 10.30M | 3.50M | -11.80M | 0.20M | 7.00M | -6.80M | 20.50M | 1.60M | -1.40M | 17.00M | -13.70M | 1.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 0.10M | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.50M | 0.20M | | | | | 3.20M | | 7.20M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | 0.00 | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.10M | -4.10M | -10.90M | -8.60M | -1.50M | -8.90M | -5.50M | -6.80M | -5.20M | -3.20M | -8.00M | -60.60M | -4.30M | -4.20M | -9.30M | -6.90M | -3.70M | -7.70M | -4.40M | -10.30M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 0.90M | 0.30M | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.80M | -13.70M | -12.20M | 8.30M | -20.50M | 11.00M | 9.30M | -10.30M | -27.80M | -49.00M | -35.50M | 26.90M | -14.50M | -20.50M | -17.10M | -13.70M | -19.10M | -3.20M | -2.70M | 17.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.40M | 4.30M | 4.60M | 4.60M | 4.60M | 4.80M | 4.90M | 4.90M | 4.90M | 5.00M | 5.30M | 5.30M | 5.30M | 5.30M | 5.50M | 5.60M | 5.40M | 5.40M | 5.50M | 5.50M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | -1.80M | -0.40M | -2.80M | -1.10M | -1.50M | 0.70M | | -1.70M | -1.00M | -0.20M | 2.50M | -4.00M | 0.70M | -2.60M | 0.70M | 0.90M | 1.50M | -0.10M | 0.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.10M | 5.50M | -17.00M | -13.20M | -36.60M | -14.60M | 18.20M | 14.00M | 4.40M | 1.20M | 20.10M | -28.30M | -4.20M | 6.70M | 8.50M | -20.30M | 0.60M | 19.30M | 7.00M | -23.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.50M | 13.80M | -0.90M | -15.10M | -19.00M | -24.10M | 29.00M | 29.60M | 28.80M | 50.90M | 75.60M | 2.70M | 11.60M | 37.50M | 17.00M | -2.00M | 23.90M | 11.70M | 27.90M | -32.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.50M | 7.30M | -16.60M | -10.40M | -35.50M | -13.10M | 17.50M | 14.00M | 6.10M | 2.20M | 20.30M | -30.80M | -0.20M | 6.00M | 11.10M | -21.00M | -0.30M | 17.80M | 7.10M | -24.30M |