|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32M | 0.32M | -2.65M | -132.04M | -4.57M | | -5.40M | 0.66M | | | | | 37.31M | 49.03M | 53.68M | 58.38M | 51.98M | 61.01M | 56.65M | 67.89M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.70M | 10.70M | 10.60M | 11.90M | 11.20M | 11.40M | 11.80M | 12.30M | 12.40M | 12.70M | 13.40M | 12.90M | 13.50M | 13.60M | 14.70M | 14.70M | 13.90M | 15.70M | 16.90M | 17.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.29M | 6.23M | 4.73M | 6.63M | 5.22M | 5.65M | 7.57M | 5.24M | 6.25M | 5.90M | 2.69M | 6.18M | 6.40M | 8.25M | 7.44M | 5.45M | 7.78M | 6.83M | 8.01M | 7.40M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | 1.10M | 0.09M | 1.05M | 3.70M | 1.47M | 1.37M | -6.38M | 13.29M | 3.65M | 0.37M | -16.89M | 7.92M | 0.19M | 0.82M | -7.80M | 13.67M | 0.49M | 6.36M | -18.68M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | | 2.29M | 131.18M | | 2.30M | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.49M | 68.15M | 75.27M | 170.14M | -57.95M | 49.37M | 87.38M | 202.50M | -31.87M | 86.59M | 105.28M | 159.65M | 2.72M | 82.96M | 91.68M | 174.72M | 7.44M | 82.03M | 105.01M | 160.39M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.20M | 21.08M | 21.76M | 22.96M | 21.08M | 21.60M | 23.04M | 23.01M | 23.42M | 25.63M | 24.93M | 25.47M | 26.99M | 25.98M | 31.07M | 31.70M | 29.78M | 32.07M | 33.56M | 34.02M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.21M | 40.60M | 38.19M | -9.98M | -37.62M | 58.32M | 22.11M | -9.20M | -13.93M | 85.14M | -22.26M | -73.48M | -54.47M | 23.59M | 27.64M | -15.62M | 5.93M | 25.84M | 4.92M | 1.08M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.31M | 30.80M | 8.79M | 34.08M | 46.96M | 0.35M | -35.91M | -16.95M | 28.15M | -38.50M | -5.86M | 31.54M | 9.66M | -9.86M | -8.71M | -15.40M | 26.68M | 9.08M | 4.58M | 7.90M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.27M | 46.89M | 23.58M | 61.93M | -21.37M | -2.19M | -42.02M | 44.99M | -56.06M | -3.24M | 16.84M | 34.28M | -76.90M | -13.12M | 36.36M | 31.94M | -8.61M | -14.85M | 8.33M | 34.58M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.88M | -6.97M | 31.65M | -38.44M | -11.55M | -46.98M | 41.02M | 12.08M | -54.55M | 58.36M | -47.12M | 27.03M | -45.87M | 29.08M | 18.45M | -8.08M | -3.10M | -11.21M | 6.96M | 16.89M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42M | 0.06M | 3.69M | -11.61M | 2.21M | -2.05M | -2.51M | 4.68M | 2.70M | 2.50M | -4.66M | -4.22M | 9.47M | -7.37M | -0.88M | 5.42M | 6.81M | -11.17M | 2.86M | -7.60M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.23M | 2.70M | -5.13M | 10.90M | 2.92M | -0.28M | -6.90M | 1.39M | 4.11M | 0.09M | 2.51M | 2.61M | 1.35M | -3.08M | 7.49M | 0.92M | 3.63M | 0.04M | 0.12M | -3.52M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.22M | 19.64M | 24.70M | 35.41M | 10.96M | 20.05M | 19.24M | 54.84M | 13.84M | 18.89M | 29.14M | 54.86M | 24.25M | 22.00M | 24.51M | 58.34M | 32.20M | 25.15M | 39.68M | 39.14M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 3.24M | | 26.98M | 0.06M | 1.37M | 42.11M | | 0.00M | 0.01M | 13.78M | | 0.06M | | 0.05M | 0.01M | 0.11M | 0.01M | 0.05M | 0.02M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.23M | 1.52M | | -0.41M | 65.99M | 38.13M | 0.36M | 0.12M | | 0.09M | | | | 289.60M | 295.06M | 0.86M | 7.92M | | -0.02M | 281.70M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 9.69M | | 34.94M | 338.69M | | -4.11M | | 10.00M | -0.70M | | | | | | -1.32M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -82.34M | -11.88M | -24.70M | 26.92M | 261.79M | -56.81M | 18.40M | -54.97M | -3.84M | -117.16M | -24.49M | -54.86M | -24.19M | -21.47M | -320.58M | -60.51M | -24.18M | -25.14M | -39.80M | -39.12M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 1.77M | 6.06M | 0.39M | -0.04M | -0.04M | -0.04M | 0.12M | -0.04M | -0.08M | -0.14M | 0.25M | -0.23M | -0.23M | -0.24M | 0.69M | -0.42M | -0.46M | -0.46M | 4.54M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.04M | -5.11M | -13.89M | -8.89M | -286.66M | -16.59M | -73.43M | -16.54M | -63.80M | -42.09M | -61.52M | -44.53M | -64.94M | -2.46M | -17.42M | -58.90M | -96.78M | -19.42M | -54.16M | -47.40M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25M | 2.25M | 2.25M | -4.06M | 2.28M | 2.24M | 2.24M | -6.76M | 2.15M | 2.14M | 2.12M | -6.41M | 2.08M | 2.04M | 2.04M | 2.04M | 2.02M | 2.01M | 1.98M | -6.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.28M | 1.28M | -2.21M | -2.16M | -1.35M | -7.87M | -12.57M | 9.22M | 0.88M | -1.61M | -3.06M | 5.82M | -3.81M | -1.11M | 4.56M | -7.99M | 2.22M | 5.03M | 1.73M | 1.76M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -131.14M | 52.44M | 34.46M | 186.00M | -84.17M | -31.90M | 19.78M | 140.21M | -98.63M | -74.28M | 16.20M | 66.07M | -90.21M | 57.92M | -241.77M | 47.32M | -111.31M | 42.49M | 12.77M | 75.63M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.72M | 48.51M | 50.56M | 134.72M | -68.92M | 29.33M | 68.14M | 147.65M | -45.72M | 67.70M | 76.14M | 104.78M | -21.53M | 60.96M | 67.16M | 116.38M | -24.76M | 56.88M | 65.33M | 121.25M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -128.87M | 51.16M | 36.67M | 188.17M | -82.83M | -24.03M | 32.35M | 130.99M | -99.51M | -72.66M | 19.27M | 60.26M | -86.41M | 59.03M | -246.32M | 55.30M | -113.52M | 37.46M | 11.04M | 73.87M |