|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.62M | 30.96M | 19.97M | 24.96M | 17.60M | 16.04M | 33.97M | 26.82M | 26.43M | 49.61M | 36.67M | 43.75M | 37.95M | 40.43M | 43.38M | 25.29M | 31.03M | 17.35M | -104.52M | 6.42M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.76M | 5.35M | 5.40M | 5.62M | 5.80M | 6.20M | 6.20M | 6.25M | 5.87M | 6.44M | 6.64M | 6.82M | 6.96M | 7.22M | 7.26M | 7.37M | 8.35M | 7.86M | 8.02M | 8.08M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.08M | 3.92M | 3.85M | 5.02M | 4.24M | 4.30M | 4.30M | 6.11M | 4.87M | 4.64M | 4.62M | 7.36M | 5.78M | 5.60M | 5.63M | 8.39M | 6.38M | 6.30M | 6.21M | 9.27M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.78M | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.49M | 0.49M | 0.42M | 0.47M | 0.48M | 0.48M | 0.39M | 0.43M | 0.44M | 0.44M | 0.36M | 0.38M | 0.39M | 0.39M | 0.34M | 0.37M | 0.37M | 0.37M | 0.34M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.09M | 4.09M | -5.18M | 12.20M | 0.79M | 0.79M | 1.15M | 2.34M | 16.57M | 0.00M | 5.37M | 0.00M | 6.34M | 0.64M | 3.69M | 0.00M | 2.92M | 0.37M | 0.43M | 0.02M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.50M | 0.50M | 5.82M | 138.66M | 88.64M | 5.55M | 156.49M | 5.95M | 5.82M | 327.15M | 5.34M | 5.16M | 168.76M | 4.85M | 46.45M | 20.00M | 4.77M | 33.37M | 8.87M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.16M | 2.57M | 40.44M | 50.77M | 2.81M | 20.38M | 15.23M | 40.38M | 54.92M | 64.33M | 23.86M | 55.29M | 69.11M | 59.96M | 29.02M | 35.08M | 35.59M | 52.58M | 32.86M | 47.84M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | 0.38M | 2.34M | 0.35M | 0.15M | 2.10M | 0.90M | 0.24M | 0.23M | 6.18M | -2.91M | 6.17M | 6.19M | 6.18M | 6.18M | 6.24M | -3.02M | 15.56M | -12.27M | 6.27M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 0.78M | -2.25M | | 0.10M | 0.24M | 0.03M | 0.06M | 3.00M | 5.24M | 2.91M | 2.13M | 0.50M | 0.50M | 0.72M | 0.76M | 0.50M | 0.50M | 0.87M | 0.76M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.64M | 2.50M | 2.60M | 2.74M | 3.00M | 3.42M | 3.44M | 3.40M | 3.06M | 9.62M | 9.66M | 9.66M | 9.68M | 9.79M | 7.26M | 7.37M | 8.35M | 7.86M | 8.02M | 8.08M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.09M | 12.18M | 0.76M | -5.60M | 7.78M | -3.60M | 11.55M | 11.80M | -1.26M | 19.64M | -4.09M | 23.20M | -6.68M | 8.05M | -2.91M | 8.07M | -12.27M | 13.79M | -3.23M | 4.55M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 4.11M | -7.03M | 2.69M | 4.74M | 5.50M | -1.18M | -0.27M | 1.03M | 5.77M | -4.81M | 9.99M | 7.03M | 7.31M | 24.47M | 31.11M | 4.82M | -5.86M | -9.01M | -6.25M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | -14.71M | -1.08M | 9.44M | 3.70M | -0.30M | -13.58M | 5.51M | 3.11M | 8.00M | -3.39M | 23.08M | 13.72M | 24.65M | 2.11M | 17.61M | -4.86M | 25.34M | -42.64M | 9.60M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.58M | -0.79M | 21.21M | 6.71M | -1.17M | 12.19M | -12.47M | 4.80M | 13.73M | 10.19M | 9.44M | 8.79M | -2.06M | 21.90M | 12.41M | 7.22M | -1.16M | 20.56M | -18.87M | 4.17M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.53M | 8.95M | 1.35M | 2.54M | 3.86M | 9.07M | 12.50M | 14.06M | 11.09M | 13.65M | -0.18M | 47.50M | 65.78M | 5.26M | 7.48M | 28.29M | 23.03M | 22.53M | 16.44M | 15.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.25M | -3.77M | -11.95M | -9.11M | -8.18M | -15.26M | -0.23M | -6.33M | -508.58M | -31.15M | -103.05M | 15.24M | -69.90M | -34.59M | -35.68M | 10.48M | -0.62M | -19.62M | -60.57M | -16.73M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.02M | 0.07M | 0.32M | 0.00M | | | 10.44M | 0.49M | 0.25M | -0.00M | 0.59M | -0.02M | 0.42M | 0.25M | 0.00M | 0.01M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 345.00M | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.26M | 28.86M | 0.61M | 0.54M | 0.59M | 0.52M | 0.13M | 0.97M | 67.46M | 200.07M | 50.15M | 0.10M | 8.01M | 0.04M | 0.12M | 0.04M | 0.04M | 0.04M | 0.10M | 0.03M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 500.00M | | | 4.08M | -0.03M | 9.51M | 4.87M | 1.64M | 4.13M | 0.17M | 0.27M | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | | | | | | | 125.00M | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.87M | 5.66M | | | 1.40M | 2.04M | | | 2.13M | 3.56M | | | | | | | 0.38M | 1.98M | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.56M | 6.09M | 13.44M | 1.23M | 6.12M | 14.49M | 18.07M | 8.02M | 0.13M | 50.00M | | | | 34.96M | 42.00M | 11.00M | 39.22M | 4.85M | 20.52M | 29.49M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.19M | -16.49M | -8.70M | 4.65M | -0.99M | -13.93M | -16.16M | -13.55M | 428.11M | 86.61M | -47.08M | -13.58M | -10.72M | -22.82M | -33.84M | -14.50M | -30.20M | -4.35M | -18.37M | -30.21M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | -0.05M | -0.05M | -0.03M | -0.11M | -0.10M | 0.02M | 0.02M | -0.02M | -0.04M | -0.24M | -0.10M | -0.02M | -0.06M | -0.01M | 0.12M | 0.14M | -0.04M | -0.01M | -0.14M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.75M | -17.75M | 19.74M | 46.27M | -6.47M | -8.91M | -1.15M | 20.52M | -25.57M | 119.76M | -126.51M | 56.85M | -11.53M | 2.50M | -40.51M | 31.17M | 4.91M | 28.58M | -46.09M | 0.76M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.74M | 3.36M | 19.23M | 44.06M | 3.98M | 8.19M | 27.69M | 35.58M | 41.19M | 54.14M | 14.42M | 46.50M | 71.17M | 38.06M | 16.61M | 27.86M | 36.76M | 32.03M | 51.73M | 43.67M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.71M | -17.69M | 19.79M | 46.30M | -6.36M | -8.81M | -1.17M | 20.50M | -25.55M | 119.80M | -126.27M | 56.95M | -11.51M | 2.56M | -40.50M | 31.05M | 4.76M | 28.62M | -46.08M | 0.90M |