|
Net Income (Quarter)
|
11.47M | 11.69M | -37.65M | 11.49M | 9.02M | 10.48M | 11.29M | 11.81M | 11.87M | 9.41M | 15.79M | 14.90M | 12.07M | 15.30M | 9.08M | 9.69M | 9.40M | 5.23M | 11.38M | 9.36M | 12.79M | 16.75M | 23.67M | 21.50M | 10.84M | 17.89M | 12.65M | 20.24M | 11.58M | 14.58M | 14.97M | 14.01M | 15.12M | 16.10M | 20.90M | 19.25M | 19.38M | 21.56M | 22.58M | 21.51M | 10.37M | 13.57M | 13.27M | 19.63M | 19.32M | 16.13M | 16.93M | 6.11M | 5.32M | 12.48M | 20.15M | 20.93M | 13.95M | 18.69M | -6.91M | 19.47M | 13.83M | 19.09M | -5.14M | 16.13M | 12.27M | 20.48M | -11.56M |
|
Depreciation and Depletion (Quarter)
|
6.09M | 4.87M | 5.85M | 6.25M | 6.27M | 6.40M | 6.51M | 5.84M | 5.87M | 5.37M | 5.20M | 5.00M | 4.77M | 4.61M | 4.25M | 3.49M | 3.44M | 3.55M | 3.60M | 3.69M | 3.85M | 3.72M | 3.51M | 3.52M | 3.51M | 3.40M | 3.19M | 3.31M | 3.32M | 3.34M | 3.40M | 3.91M | 4.55M | 4.83M | 5.01M | 5.11M | 5.44M | 5.37M | 5.50M | 5.57M | 5.63M | 5.82M | 5.91M | 6.11M | 6.27M | 6.22M | 6.23M | 6.14M | 8.07M | 7.61M | 6.15M | 5.76M | 5.75M | 6.04M | 6.04M | 5.64M | 5.77M | 5.32M | 5.34M | 5.01M | 4.94M | 4.58M | 4.45M |
|
Share-based Compensation (Quarter)
|
| 3.12M | 3.04M | 3.27M | 3.20M | 3.20M | 2.47M | 3.10M | 3.40M | 3.50M | 3.44M | 3.61M | 3.90M | 4.00M | 3.30M | 3.78M | 3.90M | 4.50M | 4.36M | 5.10M | 5.40M | 5.30M | 5.36M | 6.51M | 5.60M | 5.20M | 5.44M | 5.67M | 6.00M | 5.00M | 4.39M | 4.57M | 5.60M | 4.60M | 4.59M | 3.70M | 4.80M | 4.80M | 6.61M | 4.86M | 5.20M | 4.00M | 11.11M | 5.39M | 5.00M | 4.90M | 6.10M | 5.58M | 6.50M | 8.70M | 6.46M | 6.41M | 7.60M | 7.20M | 7.75M | 7.70M | 8.60M | 8.70M | 8.56M | 8.40M | 8.60M | 8.70M | 19.61M |
|
Deferred Taxes (Quarter)
|
| -0.12M | 3.44M | 7.90M | -9.25M | 2.98M | 2.34M | -3.11M | -3.23M | -1.45M | -2.92M | 6.45M | 0.09M | -5.45M | -2.85M | 2.77M | -2.01M | -0.79M | 0.07M | 0.02M | -3.78M | -1.80M | -10.55M | 3.92M | -3.85M | -2.24M | -0.65M | 5.97M | -4.25M | -0.24M | 5.62M | 4.02M | 0.93M | -2.79M | 2.76M | 1.40M | 2.79M | 1.94M | -6.20M | 9.31M | -2.54M | -2.93M | -4.88M | 6.51M | -0.07M | -4.25M | 0.20M | -0.06M | -7.76M | -8.64M | -11.17M | 4.08M | -8.75M | -7.83M | -11.06M | 7.86M | -5.55M | -2.50M | -16.31M | -2.07M | -0.35M | -6.68M | -0.15M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | 0.01M | 0.59M | 0.64M | 0.70M | 0.01M | 0.75M | 0.79M | 0.68M | 0.01M | 0.73M | 0.76M | 0.57M | 0.01M | 0.81M | 0.81M | 0.67M | 0.70M | 0.93M | 0.97M | 0.44M | 0.02M | 0.69M | 0.73M | 0.40M | 0.04M | 0.48M | 0.49M | 0.32M | 0.02M | 0.04M | 0.39M | 0.45M | 0.46M | 0.04M | 0.71M | 0.34M | 0.35M | 0.04M | 0.44M | 0.34M | 0.38M | 0.41M | 421.00 | 0.04M | 0.47M | 0.04M | 0.51M | 0.41M | 0.47M | 0.50M | 0.40M | 0.05M | 0.39M | 0.40M | 0.38M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | 0.23M | | 1.00M | 0.20M | 0.20M | 0.20M | 0.20M | 0.30M | 0.40M | 6.50M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.30M | 0.10M | 9.50M | 0.30M | 0.30M | -5.70M | 0.20M | 0.20M | 0.20M | 0.70M | 6.20M | 0.80M | 0.01M | 0.20M | 0.10M | 0.11M | 0.20M | 0.40M | 0.16M | 0.16M | 0.16M | 4.10M | 0.11M | 0.10M | 0.12M | -0.60M | 0.12M | 0.00M | 0.40M | -2.70M | 9.30M | 0.10M | 0.10M | -3.60M | 0.16M | 0.40M | 0.00M | 0.30M | 0.20M | 1.00M | 0.00M | -3.90M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | 1.28M | | | | | | | | | | | | | | | | | | | -0.01M | 1.00M | 0.34M | 0.66M | 0.43M | 0.42M | 0.07M | 0.30M | | 0.07M | 0.26M | 10.34M | -0.16M | 0.59M | 0.10M | 0.31M | | 0.85M | 10.71M | 7.00M | 5.69M | 1.64M | 1.20M | 0.09M | | 0.37M | | | | 0.72M | | | | 0.16M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 18.50M | 47.07M | -1.89M | 0.71M | 30.31M | 31.82M | 48.19M | 36.58M | 23.65M | 19.02M | 22.54M | 38.80M | 25.24M | 40.05M | -8.58M | 24.85M | 19.64M | 47.74M | 18.94M | 39.58M | 25.83M | 52.61M | 10.67M | 40.09M | 8.74M | 24.68M | 29.96M | 34.52M | 38.33M | 24.37M | 29.86M | -3.64M | 47.05M | 70.07M | 12.83M | 15.60M | 79.10M | 43.51M | -7.21M | 58.07M | 65.27M | 56.86M | -2.22M | 44.45M | 46.08M | 51.91M | -5.55M | -7.72M | 22.84M | 54.02M | 15.40M | 12.39M | 24.58M | 79.53M | -29.35M | 43.10M | 39.46M | 82.50M | 11.47M | 37.33M | 47.94M | 59.20M |
|
Amortizatization of Intangibles (Quarter)
|
1.69M | 1.46M | 1.45M | 10.15M | 1.42M | 1.16M | -26.39M | 10.30M | 1.23M | 1.25M | 1.27M | 1.30M | 1.32M | 1.35M | 1.38M | 1.40M | 1.43M | 1.46M | -19.43M | 1.52M | 1.55M | 1.58M | 6.93M | 6.42M | 1.14M | 1.06M | 23.77M | 0.89M | 0.62M | 0.63M | 27.35M | 9.95M | 0.66M | 0.67M | 0.68M | 0.69M | 0.70M | 0.71M | 0.72M | 0.73M | 0.74M | 0.75M | 0.76M | 10.74M | 0.78M | 0.79M | 13.65M | 13.87M | | | 12.51M | 11.47M | 11.34M | 11.73M | 13.12M | 11.31M | 12.84M | 13.32M | 12.98M | 12.16M | 13.22M | 14.49M | 13.61M |
|
Depreciation & Amortization (CF) (Quarter)
|
6.09M | 4.87M | 5.85M | 6.25M | 6.27M | 6.40M | 6.51M | 5.84M | 5.87M | 5.37M | 5.20M | 5.00M | 4.77M | 4.61M | 4.25M | 3.49M | 3.44M | 3.55M | 3.60M | 3.69M | 3.85M | 3.72M | 3.51M | 3.52M | 3.51M | 3.40M | 3.19M | 3.31M | 3.32M | 3.34M | 3.40M | 3.91M | 4.55M | 4.83M | 5.01M | 5.11M | 5.44M | 5.37M | 5.50M | 5.57M | 5.63M | 5.82M | 5.91M | 6.11M | 6.27M | 6.22M | 6.23M | 6.14M | 8.07M | 7.61M | 6.15M | 5.76M | 5.75M | 6.04M | 6.04M | 5.64M | 5.77M | 5.32M | 5.34M | 5.01M | 4.94M | 4.58M | 4.45M |
|
Change in Receivables (Quarter)
|
| 12.83M | -1.18M | -4.08M | 21.85M | -8.75M | 21.12M | -13.25M | -4.87M | 4.76M | 22.84M | -12.76M | 2.38M | 10.31M | 2.39M | 18.03M | -4.57M | 2.10M | -1.23M | 0.99M | -6.38M | 7.27M | -3.70M | -0.04M | -5.67M | 21.98M | 6.97M | -5.65M | -2.15M | 0.23M | 13.99M | -25.46M | 36.83M | 4.58M | -15.81M | 12.02M | 19.73M | -23.00M | -4.73M | 23.30M | -17.02M | 7.04M | -27.98M | 23.87M | -25.00M | 12.75M | -1.34M | -0.18M | 8.02M | 14.19M | 28.98M | 1.82M | 5.96M | 25.56M | -10.95M | 10.96M | -11.85M | 8.77M | -12.01M | 4.84M | -5.99M | 10.28M | 15.67M |
|
Change in Accured Expenses (Quarter)
|
| 7.17M | 11.48M | -24.30M | -4.69M | -2.11M | 11.02M | -14.04M | 10.85M | 3.10M | 18.57M | -29.45M | 12.69M | 1.04M | 14.73M | -17.46M | 5.11M | -4.02M | 20.73M | -16.14M | 10.51M | 1.93M | 17.62M | -32.49M | 13.73M | -4.87M | 17.89M | -21.94M | 2.68M | 3.26M | 11.63M | -26.93M | -0.85M | 14.60M | 6.03M | -25.59M | 8.27M | 9.35M | -2.34M | -32.45M | -3.93M | 11.76M | 18.87M | -28.10M | -1.72M | 11.49M | 2.72M | -42.55M | -22.99M | -1.52M | 30.08M | -36.07M | 9.22M | 2.69M | 36.70M | -59.58M | 6.99M | 3.94M | 10.17M | -33.07M | 23.88M | 16.83M | 33.80M |
|
Change in Taxes (Quarter)
|
| -0.56M | -2.98M | -3.44M | 11.84M | -9.35M | 8.52M | 14.61M | -12.77M | -1.99M | -6.39M | -8.64M | 4.46M | 5.54M | 9.28M | 0.71M | -3.22M | 0.69M | -0.43M | 3.34M | -3.36M | 3.61M | 5.37M | 0.99M | -8.96M | 5.22M | -11.42M | -5.69M | 4.29M | 3.12M | -4.44M | 1.03M | 0.79M | 3.54M | -0.31M | 3.89M | -4.20M | 3.78M | 1.30M | -3.09M | 4.42M | 0.21M | 3.86M | -1.02M | -10.60M | 5.51M | -4.06M | -1.74M | -11.42M | 5.97M | 16.52M | 1.65M | -8.88M | 2.58M | 2.80M | -3.16M | -8.78M | -4.26M | 18.32M | 4.53M | -20.23M | 3.76M | 4.11M |
|
Other Working Capital Changes (Quarter)
|
| -2.53M | 1.42M | 3.23M | -1.05M | -28.54M | -2.17M | 6.63M | -2.68M | 2.25M | -4.49M | 3.34M | 5.03M | -3.73M | -4.75M | 1.67M | 7.31M | -8.70M | 2.94M | 1.09M | 8.17M | -3.17M | -2.28M | -1.60M | 3.46M | -2.06M | 1.16M | -2.79M | 15.08M | -10.50M | -2.09M | 4.63M | -3.83M | 20.96M | -11.27M | 1.57M | 4.39M | -2.16M | 1.93M | 8.45M | 0.12M | 0.22M | 1.95M | 1.91M | 5.71M | -3.62M | -2.47M | -5.06M | 7.86M | -2.94M | -4.54M | 6.87M | 2.17M | 5.61M | -8.09M | 9.83M | -8.56M | 5.81M | 5.97M | 2.40M | 2.01M | -1.18M | -7.16M |
|
Capital Expenditures (Quarter)
|
| 2.34M | 4.42M | 4.25M | 6.81M | 8.55M | 2.58M | 2.32M | 11.23M | 6.94M | 12.73M | 4.49M | 6.63M | 7.86M | 11.09M | 4.50M | 6.70M | 10.21M | 4.58M | 6.70M | 4.73M | 5.35M | 2.07M | 5.26M | 3.60M | 2.68M | 2.72M | 9.56M | 9.18M | 4.63M | 5.57M | 12.23M | 14.48M | 17.33M | 13.06M | 8.29M | 9.57M | 9.85M | 9.61M | 4.82M | 9.51M | 9.87M | 5.20M | 8.24M | 6.92M | 7.37M | 4.03M | 10.38M | 9.27M | 11.92M | 5.43M | 8.70M | 7.73M | 6.51M | 5.04M | 4.77M | 4.30M | 7.46M | 5.89M | 4.40M | 2.75M | 4.00M | 3.39M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | 0.17M | 0.09M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | 1.54M | 1.74M | 1.51M | 1.79M | 0.94M | 1.36M | 1.22M | 3.30M | 1.85M | 1.64M | 1.52M | 2.94M | 1.58M | 1.55M | 4.36M | 3.16M | 2.56M | 2.10M | 1.50M | 2.01M | 3.82M | 1.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| 0.50M | 256.24M | | | | | | | | | | | | | | | | | | | | 0.34M | | | | | | | | | 68.64M | | 85.00M | 73.35M | 4.00M | | 13.19M | | 9.99M | | 1.50M | | 0.65M | 11.45M | 39.01M | 12.52M | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | 2.80M | 0.63M | | 0.50M | | | | | | 8.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| 47.00M | | 15.00M | 2.70M | 17.50M | 8.25M | 12.10M | 4.70M | 16.35M | 8.91M | 29.50M | 11.86M | 21.36M | 26.97M | 50.85M | 58.28M | 37.28M | 51.05M | 49.47M | 45.32M | 32.97M | 65.23M | 30.07M | 31.77M | 45.98M | 50.01M | 37.78M | 66.51M | 46.48M | 42.70M | 79.51M | 37.36M | 73.60M | 0.33M | 19.62M | 9.18M | 9.23M | 14.11M | 18.67M | 15.53M | 3.54M | 18.71M | 29.30M | 20.12M | 30.68M | 10.35M | 21.89M | 4.87M | 0.69M | 0.51M | 0.07M | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -107.47M | -142.89M | -4.31M | -13.49M | -5.22M | -2.65M | -2.05M | -22.42M | -31.70M | -24.05M | 1.38M | -73.84M | -16.68M | -40.31M | 4.95M | 5.32M | -15.34M | -18.34M | 31.47M | -26.54M | -8.73M | -12.91M | 18.04M | -62.79M | 21.10M | -28.49M | 5.88M | -1.68M | -3.08M | -31.02M | -16.43M | -6.40M | 44.52M | -107.83M | -6.83M | -8.81M | -16.67M | -24.32M | -12.18M | -13.07M | -21.80M | -19.21M | -11.85M | -12.18M | -27.25M | -15.42M | 11.51M | -4.40M | -11.22M | -4.92M | -8.63M | -7.73M | -6.51M | -5.04M | -4.77M | 12.99M | -7.46M | -5.89M | -4.25M | -2.75M | -3.83M | -3.31M |
|
Other financing activities (Quarter)
|
| 0.04M | 0.01M | 0.81M | 0.01M | | -0.62M | 0.29M | 0.00M | 0.12M | 0.01M | 0.54M | 0.01M | 0.08M | 0.06M | 1.97M | 0.01M | 0.06M | 0.02M | 2.69M | | -0.52M | 0.01M | 6.66M | -3.21M | 3.30M | -2.02M | | | | | 1.44M | 0.05M | | | | | | | | | | | | | | | | | | | | | 14.00M | | | 0.47M | 1.72M | 0.35M | 0.59M | 0.69M | 4.24M | 0.68M |
|
Cash from Financing Activities (Quarter)
|
| -26.38M | 224.39M | -41.01M | -26.65M | -11.45M | -4.88M | -14.65M | -15.26M | -7.20M | -21.29M | -13.95M | -8.87M | -13.18M | -9.39M | -13.12M | -9.74M | -13.31M | -22.14M | -41.80M | -7.02M | -8.86M | -6.92M | 127.06M | -133.53M | -26.60M | -9.89M | -56.39M | -15.23M | -18.31M | -15.56M | 9.69M | -14.61M | -13.85M | -18.74M | -22.57M | -15.61M | -13.47M | 15.73M | -23.46M | -39.09M | -34.08M | 4.52M | -64.06M | -0.58M | 29.05M | 2.20M | -54.61M | 19.43M | -35.19M | 18.69M | -51.13M | -27.41M | 0.58M | 46.66M | -111.14M | -26.68M | -18.71M | 76.61M | -104.46M | -47.65M | 16.04M | 14.63M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | 4.80M | 4.80M | 4.25M | 5.16M | 5.34M | 4.96M | 5.07M | 5.84M | 5.40M | 5.57M | 6.04M | 6.53M | 5.74M | 6.06M | 5.79M | 7.03M | 6.68M | 6.69M | 6.45M | 7.00M | 7.06M | 6.98M | 6.81M | 7.41M | 7.25M | 7.31M | 7.29M | 7.69M | 7.77M | 7.76M | 7.62M | 8.24M | 8.15M | 8.14M | 8.02M | 8.59M | 8.47M | 8.36M | 8.08M | 8.80M | 8.88M | 8.73M | 7.70M | 8.86M | 8.79M | 8.80M | 0.01M | 9.36M | 9.22M | 9.15M | 9.98M |
|
Exchange Rate Effect (Quarter)
|
| | | 1.34M | 1.80M | -3.83M | -1.72M | 0.19M | -1.34M | -0.41M | -0.24M | -0.11M | -2.87M | 0.52M | -0.40M | -0.48M | 0.25M | -1.54M | -1.12M | -1.04M | -0.34M | -3.02M | -0.31M | 1.33M | 1.61M | 1.86M | -0.17M | 1.62M | 0.07M | 0.70M | 1.70M | 2.15M | -3.18M | -0.23M | -1.40M | 0.88M | -0.97M | -2.10M | 3.30M | -5.95M | 1.97M | 2.33M | 4.11M | -0.85M | -0.98M | -0.04M | -1.08M | 1.35M | -4.68M | -4.36M | 1.93M | 0.33M | 0.38M | -1.16M | 2.62M | -1.96M | -0.48M | 2.10M | -7.44M | 2.49M | 4.89M | -2.26M | -0.05M |
|
Change in Cash (Quarter)
|
| -115.34M | 130.51M | -45.87M | -37.63M | 9.80M | 22.57M | 31.68M | -2.44M | -15.65M | -26.56M | 9.87M | -46.77M | -4.11M | -10.05M | -17.23M | 20.67M | -10.55M | 6.14M | 7.57M | 5.67M | 5.22M | 32.47M | 157.10M | -154.62M | 5.10M | -13.87M | -18.93M | 17.69M | 17.64M | -20.51M | 25.26M | -27.83M | 77.50M | -57.90M | -15.71M | -9.79M | 46.85M | 38.23M | -48.80M | 7.88M | 11.72M | 46.28M | -78.98M | 30.71M | 30.00M | 37.61M | -47.30M | 2.63M | -27.94M | 69.72M | -44.04M | -22.37M | 17.49M | 123.78M | -147.23M | 28.95M | 15.40M | 145.78M | -94.75M | -8.19M | 57.89M | 70.47M |
|
Free Cash Flow (Quarter)
|
| 16.16M | 42.66M | -6.14M | -6.10M | 21.76M | 29.24M | 45.87M | 25.35M | 16.72M | 6.29M | 18.05M | 32.17M | 17.38M | 28.96M | -13.08M | 18.15M | 9.43M | 43.17M | 12.24M | 34.85M | 20.48M | 50.54M | 5.41M | 36.49M | 6.06M | 21.96M | 20.41M | 25.34M | 33.70M | 18.80M | 17.62M | -18.12M | 29.72M | 57.02M | 4.54M | 6.03M | 69.25M | 33.90M | -12.04M | 48.56M | 55.40M | 51.67M | -10.46M | 37.53M | 38.71M | 47.88M | -15.92M | -16.99M | 10.92M | 48.60M | 6.70M | 4.66M | 18.07M | 74.49M | -34.12M | 38.81M | 32.00M | 76.61M | 7.07M | 34.58M | 43.94M | 55.81M |
|
Net Cash Flow (Quarter)
|
| -115.34M | 128.57M | -47.21M | -39.43M | 13.64M | 24.30M | 31.48M | -1.10M | -15.24M | -26.32M | 9.98M | -43.90M | -4.63M | -9.65M | -16.75M | 20.42M | -9.01M | 7.26M | 8.60M | 6.01M | 8.24M | 32.77M | 155.77M | -156.22M | 3.24M | -13.70M | -20.55M | 17.61M | 16.94M | -22.21M | 23.11M | -24.65M | 77.73M | -56.50M | -16.58M | -8.82M | 48.95M | 34.93M | -42.86M | 5.91M | 9.40M | 42.17M | -78.13M | 31.69M | 47.88M | 38.69M | -48.65M | 7.31M | -23.57M | 67.79M | -44.36M | -22.75M | 18.65M | 121.15M | -145.27M | 29.42M | 13.30M | 153.22M | -97.24M | -13.08M | 60.15M | 70.52M |