|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.52M | 28.36M | -158.97M | 23.66M | 0.26M | -59.58M | -2.60M | 3.42M | 10.55M | -82.74M | -23.82M | -40.24M | 3.94M | 7.46M | 126.56M | 0.83M | -9.77M | -19.14M | 30.18M | -32.57M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 1.10M | 0.23M | -3.70M | 1.16M | 0.74M | 0.06M | -1.66M | 0.00M | 2.15M | 15.38M | 0.01M | -0.00M | 2.40M | -3.98M | 0.49M | 0.00M | 4.05M | -9.71M | 2.84M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.60M | 2.91M | -2.38M | -27.95M | 0.52M | 15.02M | 0.08M | -34.04M | 14.82M | -17.87M | 2.72M | -1.81M | -82.14M | -1.84M | -16.66M | 4.70M | 11.48M | -8.95M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.62M | -103.62M | | | 4.10M | 20.50M | | | 320.00M | 320.00M | | | 27.80M | 22.40M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -138.43M | 25.23M | -4.10M | -69.53M | 54.37M | 69.53M | 62.85M | 23.30M | 92.08M | 35.12M | 11.29M | 4.16M | 80.35M | 52.74M | 17.82M | -64.62M | 95.45M | 23.59M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.60M | -0.02M | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 3.35M | 5.04M | 3.86M | 4.30M | 4.40M | 4.41M | 3.65M | 4.46M | 4.40M | 5.50M | 4.97M | 4.51M | 4.96M | -8.51M | 1.42M | 4.99M | 5.07M | 15.21M | 5.50M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.38M | 19.82M | 20.47M | 20.77M | 19.46M | 18.02M | 17.29M | 17.28M | 17.03M | 17.21M | 17.34M | 17.16M | 16.91M | 16.84M | 16.72M | 16.57M | 16.10M | 14.96M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.08M | 18.71M | -14.63M | 27.80M | -26.03M | 12.36M | -19.74M | 12.02M | -11.96M | -6.81M | 6.34M | 17.62M | 13.14M | -33.89M | 1.51M | 17.62M | -17.30M | 12.53M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.87M | 1.58M | 55.05M | 150.07M | -81.73M | -28.15M | -29.05M | 53.88M | -86.59M | -8.19M | 5.06M | 60.55M | -100.67M | 2.54M | 23.45M | 69.54M | -72.21M | -10.05M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -60.72M | 22.71M | 12.77M | 65.63M | -101.03M | 2.42M | 4.22M | 45.65M | -60.56M | 11.68M | -7.21M | 51.52M | -65.16M | 31.63M | 5.99M | 15.57M | -56.33M | 15.52M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.52M | -23.72M | 14.43M | 3.43M | -14.43M | -2.87M | -13.18M | 5.28M | 5.16M | -32.77M | 6.44M | -7.54M | 20.04M | -41.05M | 16.64M | -23.40M | 18.30M | -19.52M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | 2.63M | -15.56M | 2.77M | 4.20M | 3.92M | -5.00M | 1.60M | 0.05M | 4.85M | -8.86M | 5.27M | -2.78M | -0.52M | 9.98M | -11.63M | -5.87M | -3.73M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.67M | 1.74M | 0.24M | 6.95M | -3.81M | -5.46M | 7.79M | 3.11M | -2.35M | 1.27M | -0.48M | -0.05M | -3.08M | -3.18M | -0.58M | 8.36M | 9.77M | -9.31M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94M | 7.13M | 6.07M | -11.82M | 20.91M | 1.25M | 9.36M | -8.10M | 1.85M | 1.57M | 1.07M | 0.90M | 23.71M | 0.88M | 0.74M | 0.13M | 28.89M | 1.74M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.10M | 0.43M | 11.10M | -0.67M | | | 51.41M | 0.08M | 0.15M | 55.63M | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.66M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.43M | 3.18M | -33.24M | -4.22M | -4.87M | 47.51M | -6.61M | -6.19M | 46.89M | -8.06M | -6.11M | -4.83M | -8.68M | -10.34M | 4.39M | 53.02M | -7.76M | -51.39M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.39M | 0.06M | | | -0.06M | | | | 1.49M | | | | 0.04M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.54M | -20.75M | 39.22M | 90.98M | -64.10M | -126.48M | -49.58M | 300.33M | -457.95M | -25.53M | -7.04M | 15.08M | -75.47M | -31.90M | -29.90M | 18.43M | -92.45M | 36.22M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 254.40M | | 3.30M | 63.20M | 0.10M | | | | 75.30M | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.79M | 30.83M | 31.54M | 32.72M | 34.04M | 34.04M | 34.04M | 13.72M | 13.73M | 14.94M | 14.94M | 14.94M | 15.02M | 15.04M | 15.04M | 15.04M | 15.16M | 15.20M | 15.20M | 15.20M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.12M | -0.32M | -0.18M | -0.03M | -0.09M | 0.22M | -0.29M | 0.15M | -0.17M | -0.27M | -0.03M | -0.31M | 0.14M | 0.54M | -0.02M | 0.15M | -0.17M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -64.14M | 7.78M | 1.56M | 17.04M | -14.62M | -9.54M | 6.87M | 317.15M | -318.83M | 1.37M | -2.14M | 14.37M | -4.11M | 10.65M | -7.15M | 6.82M | -4.61M | 8.25M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -140.37M | 18.10M | -10.18M | -57.71M | 33.46M | 68.28M | 53.49M | 31.41M | 90.23M | 33.55M | 10.22M | 3.25M | 56.63M | 51.87M | 17.08M | -64.75M | 66.55M | 21.84M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -64.32M | 7.66M | 1.87M | 17.22M | -14.59M | -9.45M | 6.65M | 317.44M | -318.99M | 1.53M | -1.87M | 14.40M | -3.80M | 10.51M | -7.69M | 6.84M | -4.76M | 8.42M |