|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.55M | 58.63M | 70.80M | -126.66M | 74.17M | 82.75M | 88.97M | -81.29M | 71.98M | 83.73M | 49.83M | -80.05M | 15.27M | 10.16M | 15.18M | 56.42M | -2.79M | 44.16M | 15.48M | -11.99M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.44M | 26.66M | 26.63M | 26.47M | 24.73M | 27.32M | 29.57M | 30.53M | 29.79M | 30.42M | 31.01M | 30.78M | 31.03M | 29.93M | 29.80M | 29.88M | 30.08M | 30.05M | 30.85M | 30.55M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.12M | 8.64M | 10.16M | 8.28M | 7.90M | 8.61M | 10.21M | 9.56M | 9.82M | 7.65M | 5.97M | 7.47M | 5.07M | 4.25M | 6.77M | 6.68M | 6.39M | 5.79M | 6.83M | 6.74M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.01M | -0.18M | 0.56M | -20.82M | 0.35M | 2.07M | 0.31M | 36.50M | 0.40M | -0.11M | 2.18M | 10.87M | 0.32M | -0.37M | 0.35M | 0.69M | 0.15M | -0.92M | 1.08M | 7.17M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | | | | 0.61M | | | | 0.64M | | | | 0.54M | | | | 0.34M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.04M | 21.21M | -14.99M | 5.52M | 3.35M | -5.25M | -19.84M | -1.02M | 11.66M | -9.09M | 14.08M | 0.58M | 4.37M | -2.75M | 2.68M | 0.39M | -0.39M | 4.29M | -5.08M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.02M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.20M | 93.87M | 98.92M | 77.55M | 72.32M | 85.02M | 132.23M | 102.94M | 99.81M | 92.62M | 50.09M | 38.39M | -31.14M | 14.40M | 54.36M | 81.82M | 56.74M | 41.52M | 79.13M | 38.12M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.02M | 4.06M | 4.06M | 4.08M | 3.86M | 3.98M | 3.94M | 3.82M | 3.85M | 3.82M | 3.81M | 3.81M | 3.81M | 3.85M | 3.83M | 5.00M | 5.82M | 5.84M | 5.85M | 4.69M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.44M | 26.66M | 26.63M | 26.47M | 24.73M | 27.32M | 29.57M | 30.53M | 29.79M | 30.42M | 31.01M | 30.78M | 31.03M | 29.93M | 29.80M | 29.88M | 30.08M | 30.05M | 30.85M | 30.55M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.99M | 4.07M | 10.88M | 24.79M | 6.63M | 43.74M | -16.55M | -13.66M | -1.54M | 26.35M | 24.64M | -46.84M | 17.73M | -4.88M | -29.34M | -30.79M | -22.92M | 1.63M | -6.49M | 5.09M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.49M | 8.94M | 18.12M | 22.47M | 25.07M | 10.04M | 16.28M | -21.73M | -20.76M | -11.83M | 21.68M | 39.85M | 40.44M | 33.92M | 15.80M | -2.66M | -3.23M | -2.75M | -6.66M | 3.55M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.27M | 8.19M | 12.70M | 23.47M | -8.55M | 13.95M | -15.93M | -39.55M | -17.72M | 10.73M | 10.30M | -5.48M | -9.12M | 8.21M | -8.29M | -14.24M | 2.18M | 7.30M | 0.57M | 3.74M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.92M | 6.62M | -7.38M | 1.17M | -13.75M | 8.27M | 41.03M | -43.94M | -36.29M | 24.51M | 9.86M | 0.14M | -15.47M | 15.22M | -19.19M | 16.30M | 0.98M | -18.35M | 21.07M | -17.38M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.10M | 1.77M | 6.96M | -6.08M | 16.46M | -4.47M | 11.14M | -31.46M | 13.93M | -6.75M | 3.76M | -20.25M | 2.86M | -4.01M | -5.82M | 19.38M | -2.92M | 1.49M | 1.34M | -7.38M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.90M | 8.50M | 10.85M | 8.99M | 2.28M | 22.80M | 15.50M | -42.43M | -4.96M | 34.65M | 12.46M | -24.17M | -3.48M | 2.44M | -2.63M | 0.19M | -0.47M | 6.14M | -7.53M | -10.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.18M | 27.86M | 41.11M | 55.05M | 38.54M | 39.56M | 69.82M | 63.80M | 48.00M | 36.99M | 38.48M | 27.30M | 20.38M | 17.95M | 15.00M | 19.70M | 15.89M | 20.44M | 16.32M | 25.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | 2.16M | 0.10M | 0.06M | 0.19M | -0.10M | 0.33M | 5.65M | 0.10M | 0.26M | -0.36M | 2.77M | 0.12M | 4.60M | | | 0.06M | 5.57M | 0.03M | -5.66M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | 13.27M | 72.42M | | -1.71M | | | | 0.00M | 1.26M | -1.26M | | 56.66M | 4.57M | 0.59M | | 0.15M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08M | 1.94M | 1.61M | 1.70M | 3.05M | -3.04M | | 8.00M | 0.42M | | 3.47M | -3.89M | 1.56M | -1.56M | 15.47M | -15.47M | 1.29M | 4.10M | 2.24M | 8.33M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.40M | -26.27M | -52.62M | -54.93M | -54.89M | -109.68M | -61.03M | -39.66M | -48.13M | -49.36M | -31.88M | -28.95M | -18.28M | -12.56M | -18.04M | -69.17M | -28.46M | -50.16M | -15.36M | -22.21M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | 1.35M | 2.23M | 2.34M | -0.21M | 0.06M | -0.00M | -0.01M | 0.01M | -0.03M | 0.13M | 4.67M | -0.23M | -0.02M | -0.12M | 4.93M | -0.00M | -0.02M | -0.12M | 0.03M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.41M | -110.88M | -53.97M | 51.82M | -75.86M | 37.07M | 27.41M | -114.34M | -70.32M | -36.34M | -44.02M | 5.96M | 3.18M | -20.16M | 1.44M | -3.81M | -1.32M | -28.80M | -0.71M | -23.99M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.92M | -2.17M | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.81M | 7.10M | -2.41M | 7.54M | -2.38M | -10.87M | -20.32M | 6.33M | 3.45M | -8.09M | -1.29M | 5.45M | -1.68M | 15.41M | 11.67M | -11.21M | -0.73M | 19.25M | -3.80M | -1.62M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.57M | -36.18M | -10.08M | 81.98M | -60.81M | 1.54M | 78.28M | -44.73M | -15.19M | -1.17M | -27.10M | 20.85M | -47.92M | -2.90M | 49.43M | -2.36M | 26.23M | -18.18M | 59.27M | -9.70M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.02M | 66.01M | 57.81M | 22.51M | 33.77M | 45.46M | 62.41M | 39.13M | 51.81M | 55.63M | 11.61M | 11.10M | -51.52M | -3.55M | 39.36M | 62.13M | 40.85M | 21.08M | 62.81M | 12.41M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.38M | -43.29M | -7.67M | 74.44M | -58.43M | 12.41M | 98.61M | -51.06M | -18.64M | 6.92M | -25.80M | 15.40M | -46.24M | -18.32M | 37.76M | 8.85M | 26.97M | -37.43M | 63.07M | -8.08M |