|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.75M | 9.30M | 16.37M | 1.72M | 16.75M | 15.37M | 25.69M | 16.48M | 24.65M | 30.86M | 33.00M | 40.53M | 34.42M | 37.52M | 59.76M | 70.85M | 63.61M | 71.43M | 214.69M | 74.27M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.59M | 2.90M | 1.78M | 3.07M | 2.97M | 3.00M | 2.89M | 3.77M | 3.20M | 3.19M | 11.19M | 6.45M | 3.51M | 3.74M | 21.82M | 5.78M | 4.08M | 4.49M | 6.43M | 12.92M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 3.78M | -2.98M | 0.89M | 8.59M | 4.15M | 0.70M | 5.88M | 9.54M | 10.99M | 9.25M | 12.46M | 12.44M | 15.58M | 12.86M | 19.95M | 20.22M | 27.17M | 30.44M | 22.45M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | -0.36M | -0.24M | 0.11M | 0.61M | 0.32M | -0.83M | 0.22M | -0.36M | -0.09M | 0.46M | -0.07M | 0.08M | 0.56M | -0.19M | 0.16M | 0.07M | 0.30M | 0.39M | -0.02M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | | | 0.01M | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.06M | 82.11M | 28.68M | 76.57M | 12.95M | 76.81M | 37.12M | 87.86M | 30.54M | 120.07M | 71.72M | 137.70M | 70.65M | 96.90M | 124.34M | 115.63M | 127.47M | 164.53M | 214.48M | 185.85M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | 6.95M | -4.96M | 1.29M | 1.29M | -0.17M | 0.80M | 1.29M | 2.18M | 1.13M | 1.13M | 1.19M | 0.63M | 0.96M | 1.06M | 1.20M | 1.08M | 1.19M | 2.89M | 1.16M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.19M | 45.28M | 43.76M | 43.04M | 41.36M | 39.95M | 39.91M | 40.18M | 41.21M | 42.16M | 42.70M | 42.84M | 43.85M | 48.38M | 58.13M | 57.62M | 63.14M | 67.13M | 68.87M | 69.73M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.45M | -0.53M | -6.58M | 15.08M | 15.29M | -1.24M | -9.16M | -7.63M | 13.09M | 1.85M | 1.81M | -19.82M | 10.98M | 13.72M | -5.41M | 18.72M | 27.17M | 0.17M | -36.77M | 36.59M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 2.42M | 7.00M | 1.02M | 4.76M | 2.56M | 2.18M | 4.13M | 2.51M | -4.97M | -5.86M | -1.25M | -0.83M | -1.38M | 5.37M | 5.29M | -0.67M | 7.21M | -1.35M | 0.03M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.52M | 27.27M | -28.36M | 32.72M | -19.67M | 24.20M | -23.72M | 18.22M | -34.32M | 26.85M | -22.91M | 13.96M | -18.62M | -2.46M | -8.72M | -11.92M | -0.89M | 8.21M | 8.10M | 12.45M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | -1.57M | 0.69M | -0.44M | 1.63M | -1.88M | 3.35M | -0.61M | 2.72M | -0.47M | 0.26M | 1.78M | 2.22M | -0.70M | -0.77M | 1.68M | 6.14M | 10.58M | 26.82M | -34.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.21M | 32.13M | 27.00M | 44.86M | 61.21M | 64.97M | 68.83M | 84.39M | 103.08M | 74.50M | -236.29M | 99.75M | 91.27M | 0.30M | -241.30M | 168.14M | 111.46M | 135.06M | 87.80M | 113.48M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.06M | -17.20M | 0.11M | 2.80M | 6.93M | 0.40M | 17.30M | 28.73M | 9.37M | 16.57M | -53.44M | 0.04M | | 24.16M | -24.16M | 2.90M | 0.62M | 0.29M | | 21.30M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | | | -2.03M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 64.28M | 0.27M | | | 44.26M | -0.17M | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.38M | 38.72M | -21.75M | -36.66M | -9.38M | -20.51M | -64.37M | -57.67M | -93.28M | -57.21M | -24.33M | -85.92M | -87.56M | -931.18M | -55.39M | -164.03M | -377.67M | -50.69M | -14.52M | -93.95M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.17M | 0.17M | 0.15M | 0.15M | 0.17M | 0.17M | 0.17M | 0.21M | 0.19M | 0.24M | 0.24M | 0.31M | 0.26M | 0.30M | 0.32M | 0.44M | 0.40M | 0.46M | 0.45M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.30M | -120.65M | -8.85M | -40.22M | -2.89M | -56.20M | 26.78M | -28.70M | 60.88M | -63.57M | -46.53M | -51.96M | 16.68M | 837.11M | -68.27M | 48.82M | 251.22M | -115.62M | -202.49M | -88.99M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.01M | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.33M | 22.51M | 22.35M | 22.67M | 22.49M | 22.56M | 22.59M | 23.85M | 23.50M | 24.25M | 24.19M | 26.00M | 25.82M | 27.86M | 30.69M | 34.19M | 33.62M | 36.92M | 36.88M | 39.91M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | 0.18M | -1.92M | -0.31M | 0.69M | 0.09M | -0.48M | 1.49M | -1.86M | -0.71M | 0.86M | -0.18M | -0.24M | 2.83M | 0.67M | 0.42M | 1.02M | -1.78M | -2.53M | 2.91M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.85M | 49.98M | 1.67M | 31.71M | -48.26M | 11.84M | -31.72M | 3.46M | -72.54M | 45.57M | 308.01M | 37.95M | -20.62M | 96.60M | 365.64M | -52.51M | 16.01M | 29.46M | 126.68M | 72.37M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | 0.18M | -1.92M | -0.31M | 0.69M | 0.09M | -0.48M | 1.49M | -1.86M | -0.71M | 0.86M | -0.18M | -0.24M | 2.83M | 0.67M | 0.42M | 1.02M | -1.78M | -2.53M | 2.91M |