|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.80M | 57.30M | 66.30M | 65.40M | -0.80M | -0.10M | 2.10M | 55.60M | | | | 50.30M | 38.10M | 47.20M | 47.50M | 42.40M | 20.90M | 29.30M | 38.10M | 25.20M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.50M | 7.10M | 7.10M | 6.30M | 6.20M | 6.10M | 7.20M | 6.80M | 6.80M | 7.00M | 7.00M | 7.10M | 9.40M | 9.40M | 9.40M | 4.30M | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.30M | 10.80M | 20.60M | 11.00M | 12.80M | 11.20M | 11.90M | 13.40M | 12.10M | 11.30M | 10.30M | 10.30M | 11.70M | 11.00M | 9.90M | 9.70M | 13.80M | 11.90M | 11.10M | 11.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.70M | | | | 31.20M | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.70M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | -2.90M | -0.90M | 174.00M | | 11.30M | 9.10M | -28.60M | 4.20M | -3.60M | -9.90M | 9.90M | 6.30M | 5.90M | 1.50M | 19.80M | -6.10M | -1.20M | -1.90M | 9.20M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.80M | 84.90M | 71.20M | -82.20M | 56.00M | 88.40M | 88.10M | 75.30M | 80.50M | 112.50M | 147.50M | 116.40M | 73.30M | 90.70M | 135.80M | 100.20M | 16.80M | 124.90M | 83.90M | 102.30M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 21.40M | 24.10M | 22.10M | 20.10M | 19.70M | 25.00M | 26.60M | 24.90M | 24.90M | 24.80M | 25.70M | 24.50M | 24.50M | 23.40M | 23.90M | 25.60M | 28.70M | 29.30M | 29.90M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.30M | 66.30M | 63.50M | 11.60M | 67.70M | 69.00M | 17.50M | -37.90M | -31.00M | 6.30M | -23.40M | -62.90M | -15.20M | -2.80M | -34.60M | -34.40M | 31.70M | -13.70M | 20.50M | -34.70M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | 4.20M | -6.20M | -11.60M | -0.50M | 12.60M | -2.10M | -2.40M | -1.20M | -9.20M | 7.90M | 0.10M | -6.80M | -3.00M | 2.60M | 0.60M | -2.30M | 6.90M | 7.00M | 4.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.30M | 31.20M | 24.80M | -7.90M | 6.60M | 25.30M | -11.90M | -8.70M | -33.80M | 14.50M | -15.50M | -14.60M | -4.00M | 1.30M | 3.60M | -18.00M | -9.10M | 32.80M | 3.50M | -18.20M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.90M | 7.40M | 113.30M | -128.90M | -1.00M | 9.00M | 7.10M | | | | 15.50M | | | | 6.00M | | | | 15.50M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | 11.30M | -0.40M | 34.80M | 8.00M | -5.20M | -29.20M | 71.70M | -16.50M | 27.60M | -25.60M | 20.90M | -6.00M | 12.20M | -6.80M | 8.60M | 3.50M | 1.10M | -3.80M | 23.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.30M | 8.30M | 8.00M | 9.10M | 9.60M | 8.80M | 8.60M | 10.50M | 11.70M | 11.20M | 9.80M | 7.20M | 10.80M | 5.30M | 7.90M | 11.30M | 10.20M | 9.10M | 11.90M | 8.60M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.80M | 138.60M | -1.60M | | | 351.80M | 132.80M | | | | | | | | | 306.10M | | | -2.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 499.10M | 4.70M | 9.80M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.40M | -94.00M | 352.60M | -2.70M | 0.20M | -6.30M | -360.50M | -143.40M | -12.30M | -11.20M | -9.80M | -7.20M | -10.80M | -5.20M | -8.00M | -11.30M | -316.30M | -9.10M | -11.90M | -6.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | -1.40M | -8.10M | | 8.10M | -8.10M | | -5.00M | | | | | | -2.40M | | | -0.30M | -0.30M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | -2.80M | -119.50M | -65.00M | -83.40M | -93.70M | -6.60M | -72.80M | -73.40M | -72.60M | -85.60M | -79.30M | -80.00M | -110.70M | -92.90M | -49.60M | 201.20M | -84.90M | -84.50M | -61.20M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.20M | 0.80M | -0.30M | 0.10M | | -0.20M | -0.40M | | -0.10M | 0.10M | -0.30M | 0.40M | | -1.00M | -0.50M | -0.70M | 0.10M | 1.00M | 0.10M | 0.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.10M | -11.10M | 304.00M | -149.80M | -27.20M | -11.80M | -279.40M | -140.90M | -5.30M | 28.80M | 51.80M | 30.30M | -17.50M | -26.20M | 34.40M | 38.60M | -98.20M | 31.90M | -12.40M | 34.70M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.50M | 76.60M | 63.20M | -91.30M | 46.40M | 79.60M | 79.50M | 64.80M | 68.80M | 101.30M | 137.70M | 109.20M | 62.50M | 85.40M | 127.90M | 88.90M | 6.60M | 115.80M | 72.00M | 93.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.30M | -11.90M | 304.30M | -149.90M | -27.20M | -11.60M | -279.00M | -140.90M | -5.20M | 28.70M | 52.10M | 29.90M | -17.50M | -25.20M | 34.90M | 39.30M | -98.30M | 30.90M | -12.50M | 34.50M |