|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.66M | 25.60M | 10.27M | 16.20M | 42.01M | 44.70M | 48.48M | 41.72M | 24.88M | 23.57M | 23.05M | 21.41M | 52.46M | 30.73M | 26.54M | 50.56M | 6.01M | 8.32M | -117.94M | -23.36M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | | 0.16M | | 0.01M | -0.12M | 0.16M | 0.09M | -0.15M | 0.16M | 0.70M | 0.10M | -0.67M | 0.68M | 0.39M | 0.10M | 0.01M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | -0.03M | -3.15M | -0.08M | 0.21M | -0.97M | 9.05M | | | | 10.15M | 11.28M | 7.41M | 5.53M | 6.12M | -2.40M | -0.06M | -0.05M | -24.87M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.04M | 0.04M | 0.04M | 0.01M | 0.02M | 0.02M | 0.02M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.50M | 0.00M | 0.20M | 1.08M | 1.66M | 1.49M | 1.21M | 0.03M | 0.00M | 0.00M | 0.14M | 0.02M | 0.02M | 0.02M | -1.00M | -0.02M | 0.03M | 0.03M | 1.57M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.62M | 0.98M | 2.01M | 1.71M | 1.85M | 3.65M | 2.24M | -7.74M | 2.13M | 1.99M | | -4.33M | -0.82M | 2.46M | 3.72M | -5.72M | -0.26M | 0.13M | 124.40M | 0.29M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.14M | 10.32M | 0.29M | 29.53M | 41.12M | 28.20M | 75.18M | 68.91M | 64.48M | 40.48M | 56.25M | 49.04M | 36.88M | 9.55M | 6.20M | 59.74M | 84.31M | 25.71M | 25.90M | 47.12M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.09M | 0.15M | 0.19M | 0.19M | 0.19M | 0.19M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.29M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.09M | 16.34M | 16.46M | 15.66M | 16.23M | 9.70M | 15.05M | 18.32M | 18.52M | 19.16M | 19.39M | 19.98M | 20.70M | 11.30M | 30.28M | 36.39M | 35.49M | 36.20M | 35.50M | 39.06M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.94M | 24.06M | 41.03M | 18.94M | 55.99M | 8.44M | -17.34M | -30.83M | -12.84M | -16.68M | -11.34M | -21.65M | -3.58M | 9.26M | 12.48M | -54.15M | -35.51M | -0.81M | 26.00M | -22.23M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.38M | -2.75M | 8.49M | 20.50M | 43.92M | -35.77M | -20.34M | -25.34M | 15.38M | -25.86M | 12.26M | -31.60M | 41.31M | -9.90M | -10.16M | -16.79M | 18.06M | -13.11M | 3.15M | -11.66M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.42M | -11.81M | 12.96M | 6.35M | 1.05M | -14.13M | -7.46M | 15.84M | -7.43M | 3.07M | 6.49M | -5.10M | -3.56M | -12.03M | 188.48M | 45.19M | -3.59M | 9.53M | 4.52M | -40.96M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.94M | 12.00M | 9.29M | 12.61M | 6.05M | 31.50M | 48.27M | 31.29M | 31.34M | 48.51M | 112.26M | 48.46M | 68.57M | 77.14M | 65.10M | 40.79M | 52.57M | 84.27M | 54.48M | 32.85M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 3.12M | 1.24M | 0.49M | 2.61M | 2.96M | 4.80M | 3.92M | 1.59M | 0.95M | 0.75M | 0.22M | 0.20M | 0.91M | 0.68M | 2.65M | 0.94M | 3.54M | 2.06M | 11.21M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | | | | | | | | | 0.11M | 0.07M | | | 0.02M | | 0.14M | 2.18M | 0.66M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.18M | -8.88M | -8.06M | -12.12M | -3.44M | -28.65M | -44.28M | -27.37M | -29.75M | -47.46M | -111.40M | -48.17M | -68.37M | -76.23M | -74.40M | -243.90M | -51.49M | -78.55M | -51.76M | -21.64M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | | 0.16M | 1.56M | 0.01M | | 0.16M | 0.09M | 0.01M | | 0.70M | 0.07M | 0.01M | 0.78M | 0.39M | 0.06M | 0.01M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.90M | 0.21M | 8.49M | -16.36M | -36.67M | 1.12M | -29.05M | -13.64M | -3.72M | -2.63M | 6.08M | -8.29M | 29.18M | 66.61M | 70.64M | 198.61M | -25.36M | 55.66M | 25.69M | -29.91M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.69M | 2.79M | 2.83M | | 5.65M | 2.78M | 2.76M | 2.76M | 2.76M | 2.76M | 2.76M | 2.76M | 2.76M | 2.76M | 2.76M | 2.76M | 2.76M | 2.76M | 2.77M | 2.76M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.65M | -0.81M | -0.13M | -0.02M | -0.91M | -1.88M | 4.64M | -1.42M | -2.15M | 0.86M | 3.11M | 0.92M | -3.56M | 1.90M | -6.93M | -6.21M | 0.90M | 3.22M | 3.89M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.04M | 2.30M | -0.09M | 0.92M | 0.99M | -0.24M | -0.04M | 32.53M | 29.59M | -11.76M | -48.20M | -4.30M | -1.39M | -3.64M | 4.35M | 7.52M | 1.25M | 3.74M | 3.04M | -0.54M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.20M | -1.68M | -9.00M | 16.93M | 35.07M | -3.30M | 26.91M | 37.62M | 33.15M | -8.03M | -56.01M | 0.58M | -31.69M | -67.59M | -58.90M | 18.95M | 31.73M | -58.55M | -28.59M | 14.27M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.06M | 1.65M | 0.72M | 1.05M | 1.01M | 0.67M | 1.85M | 27.90M | 31.01M | -9.61M | -49.07M | -7.41M | -2.31M | -0.07M | 2.44M | 14.45M | 7.46M | 2.83M | -0.18M | -4.43M |