|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.60M | 20.20M | -84.50M | -2.70M | 39.40M | -68.70M | 18.80M | -3.70M | 26.40M | 14.90M | -59.40M | -6.30M | -125.20M | 9.30M | -72.00M | -13.20M | 29.20M | 4.00M | 43.50M | 19.40M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 9.80M | 10.00M | 9.90M | 9.70M | 9.00M | 9.30M | 9.00M | 8.30M | 7.90M | 7.50M | 7.40M | 6.70M | 7.10M | 7.20M | 6.70M | 6.60M | 6.70M | 6.60M | 5.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.20M | 3.20M | 3.00M | 4.90M | 2.30M | 0.60M | 1.70M | 5.60M | 3.30M | 1.50M | 4.40M | 5.10M | 2.50M | 1.60M | 2.70M | 7.80M | 0.50M | 0.60M | 2.60M | 4.40M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | | | | 0.34M | | | | 0.69M | | | | 0.46M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 4.90M | 0.90M | 0.20M | -9.40M | 0.30M | -11.50M | 1.70M | | 0.30M | 14.10M | 0.40M | 0.40M | 0.40M | 2.00M | 2.70M | 0.20M | 0.20M | | 1.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.03M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.70M | 99.10M | 115.60M | -104.20M | 6.30M | 88.30M | 87.20M | -23.20M | -16.10M | 110.00M | 58.00M | 28.20M | -25.60M | 92.90M | 52.70M | 5.50M | -38.90M | 71.50M | 30.60M | 3.50M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.70M | | | | | 89.50M | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.60M | 11.60M | -32.20M | 11.10M | 10.50M | 9.90M | 10.00M | 10.90M | 11.00M | 10.80M | 10.70M | 10.60M | 10.90M | 11.70M | 11.50M | 11.30M | 11.60M | 11.70M | 11.60M | 11.40M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.60M | 0.70M | 0.70M | 0.70M | 0.60M | 0.70M | 0.80M | 0.70M | 0.80M | 0.70M | 0.70M | 0.80M | 0.70M | 0.60M | 0.50M | 0.40M | 0.90M | 0.50M | 0.50M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 9.80M | 10.00M | 9.90M | 9.70M | 9.00M | 9.30M | 9.00M | 8.30M | 7.90M | 7.50M | 7.40M | 6.70M | 7.10M | 7.20M | 6.70M | 6.60M | 6.70M | 6.60M | 5.40M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.90M | -36.20M | 59.30M | -84.10M | 96.50M | -61.20M | 17.20M | -88.60M | 122.00M | -64.30M | 69.50M | -153.80M | 110.10M | -44.80M | 45.20M | -107.00M | 89.60M | -56.30M | 68.50M | -106.60M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.50M | 38.30M | 15.60M | 37.30M | 14.10M | -30.50M | -44.10M | 25.00M | -35.10M | -25.40M | -50.00M | 26.50M | -14.30M | -9.10M | -41.40M | 35.90M | -11.80M | 0.70M | -25.90M | 36.50M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | 12.80M | 76.10M | -87.50M | 40.30M | -33.60M | 14.80M | -38.00M | -17.10M | -17.70M | 4.80M | -12.70M | 8.10M | 5.90M | -7.60M | 1.80M | -6.30M | 4.00M | 10.50M | -12.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.60M | 15.50M | 23.10M | -76.50M | 41.70M | -12.40M | -10.30M | -63.60M | 44.50M | 1.30M | 36.00M | -76.20M | 17.70M | -5.00M | 22.00M | -69.70M | 22.40M | -13.50M | 18.40M | -46.20M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M | 4.20M | 18.20M | -5.90M | 2.20M | -4.00M | -3.00M | -12.50M | 6.20M | -1.30M | -7.90M | -9.10M | -19.40M | -0.60M | 8.80M | -6.00M | -21.30M | 2.80M | 0.10M | -11.40M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.90M | -17.80M | -13.20M | 7.60M | 11.10M | 1.40M | -20.50M | -3.60M | 12.60M | -3.60M | -11.30M | 18.60M | -2.70M | -8.30M | 1.40M | 4.80M | -2.70M | 1.30M | -5.00M | 0.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | 4.60M | 7.30M | 3.40M | 3.60M | 4.80M | 4.70M | 2.00M | 4.10M | 3.60M | 4.10M | 2.30M | 2.60M | 3.70M | 7.30M | 2.20M | 4.60M | 5.50M | 5.60M | 2.10M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | | | 2.20M | 0.40M | | | | 3.50M | | | | 2.20M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80M | | | | | | | | | | | | | | | 10.10M | | | | 1.10M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.30M | -4.60M | -7.30M | -3.40M | -3.40M | -4.80M | 2.30M | -2.00M | -4.10M | -1.40M | -3.70M | -2.30M | -2.50M | -3.70M | -3.80M | -12.30M | 11.90M | -5.50M | -3.40M | -3.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.40M | -8.30M | 3.10M | -1.30M | | 1.20M | -1.70M | | | | -1.90M | | | -2.00M | -0.80M | -0.10M | 2.30M | | -3.40M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.90M | -112.70M | -124.70M | 153.50M | 0.40M | -95.60M | -106.60M | 88.20M | -26.80M | -115.30M | -63.80M | 33.20M | 18.30M | -101.00M | -73.10M | 64.00M | 21.80M | -118.10M | -44.40M | 53.90M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.20M | 6.20M | 7.20M | 7.30M | 7.10M | 7.10M | 7.10M | | 14.20M | 7.20M | 7.10M | 7.20M | 7.10M | 7.20M | 6.90M | 6.80M | 6.70M | 6.80M | 6.70M | 6.90M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | -1.60M | -0.50M | 4.20M | -2.90M | -1.60M | 1.30M | 1.90M | 2.30M | -2.00M | 2.20M | -0.90M | -2.10M | 1.10M | -3.70M | 3.30M | 3.90M | 1.30M | -0.90M | 0.30M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80M | -19.80M | -16.90M | 50.10M | 0.40M | -13.70M | -15.80M | 64.90M | -44.70M | -8.70M | -7.30M | 58.20M | -11.90M | -10.70M | -27.90M | 60.50M | -1.30M | -50.80M | -18.10M | 54.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.20M | 94.50M | 108.30M | -107.60M | 2.70M | 83.50M | 82.50M | -25.20M | -20.20M | 106.40M | 53.90M | 25.90M | -28.20M | 89.20M | 45.40M | 3.30M | -43.50M | 66.00M | 25.00M | 1.40M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | -18.20M | -16.40M | 45.90M | 3.30M | -12.10M | -17.10M | 63.00M | -47.00M | -6.70M | -9.50M | 59.10M | -9.80M | -11.80M | -24.20M | 57.20M | -5.20M | -52.10M | -17.20M | 54.20M |