|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.84M | 43.93M | 35.63M | 36.26M | 28.09M | 30.98M | 34.47M | 44.41M | 65.95M | 66.80M | 65.23M | 76.16M | 60.91M | 70.11M | 82.27M | 114.81M | 96.55M | 57.46M | 68.43M | 90.37M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.20M | 18.15M | | | 21.33M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.83M | 3.66M | 5.76M | 6.39M | 8.47M | 5.33M | 6.53M | 6.91M | 7.60M | 7.93M | 5.14M | 9.82M | 7.71M | 7.06M | 5.12M | 8.08M | 7.56M | 17.60M | 4.43M | 7.45M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.21M | 0.14M | -0.04M | -0.13M | 1.14M | 0.02M | -0.15M | -0.59M | -14.52M | 0.04M | 0.00M | -0.30M | -29.09M | 0.03M | 0.08M | -0.05M | -31.99M | -0.04M | -0.03M | -0.05M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | -0.00M | 0.00M | | 9.15M | 0.04M | -43.42M | 43.58M | 6.26M | -0.04M | -0.12M | -0.49M | 0.64M | 0.01M | 7.97M | -8.05M | 0.07M | -0.03M | -0.25M | -0.42M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.94M | 2.14M | 1.61M | 0.17M | 2.58M | 7.45M | 1.64M | | 0.56M | 3.34M | 0.80M | 17.36M | -19.44M | 0.12M | 0.13M | 0.10M | -0.07M | -0.63M | 0.01M | 2.60M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.28M | -48.14M | -17.43M | -12.46M | 12.45M | -71.89M | 1.59M | 206.14M | 144.09M | 74.95M | 110.78M | 134.52M | 136.78M | 10.40M | 33.65M | 81.06M | 135.19M | 0.97M | 218.05M | 184.59M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.89M | 24.43M | 23.91M | 23.98M | 23.56M | 23.62M | 0.11M | 6.94M | 22.16M | 22.69M | 6.22M | 0.17M | 23.72M | 23.55M | 6.01M | 5.81M | 26.50M | 26.89M | 28.00M | 29.68M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.36M | -24.83M | 8.92M | 56.18M | 88.69M | -5.54M | 23.95M | -141.81M | 55.84M | -73.20M | -20.17M | -46.14M | 30.88M | -12.18M | 21.51M | 14.88M | 57.59M | -50.22M | 6.57M | -97.09M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.89M | 46.31M | 79.17M | 38.27M | 49.09M | 81.45M | 56.87M | -2.42M | -39.49M | 10.96M | -21.49M | -16.87M | -48.23M | 16.48M | -4.08M | 7.17M | -20.91M | 33.49M | 15.17M | -10.55M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.73M | -36.75M | 4.05M | 23.61M | 74.40M | -33.07M | 11.66M | -10.20M | 27.38M | -39.31M | -17.93M | 11.58M | 30.52M | -10.35M | -29.75M | 22.36M | 54.31M | -43.05M | 8.40M | -37.01M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.57M | -50.31M | 48.75M | -56.67M | 58.98M | -24.97M | 27.90M | -1.07M | -0.17M | 0.32M | -0.10M | -0.33M | -8.15M | -64.25M | 63.95M | -34.48M | 33.24M | 0.65M | -22.04M | 23.25M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.24M | 15.60M | -17.28M | 20.03M | -18.61M | 5.46M | 12.08M | -16.64M | 5.40M | 0.48M | 13.41M | -10.29M | -9.63M | 9.89M | -10.86M | -0.09M | 1.39M | 38.87M | -39.43M | -28.93M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.28M | 16.43M | 18.19M | 17.73M | 21.69M | 23.01M | 16.64M | 17.86M | 31.26M | 16.09M | 19.76M | 23.15M | 27.43M | 36.14M | 30.35M | 24.28M | 30.27M | 33.02M | 20.90M | 13.32M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.05M | 0.08M | 1.30M | 0.11M | 0.14M | 0.24M | 0.08M | 0.13M | 0.04M | 1.96M | 0.03M | 0.19M | 0.01M | 0.08M | 0.01M | 1.78M | 4.16M | 0.03M | -0.02M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.27M | | | | | 205.28M | 0.75M | 0.35M | 12.56M | 0.10M | 0.01M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.27M | 1.49M | 1.49M | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.25M | -13.12M | -18.10M | -16.43M | -21.58M | -22.88M | 26.98M | -17.78M | -31.13M | -24.32M | -17.80M | -23.12M | -27.24M | -46.98M | -235.54M | -25.02M | -28.85M | -41.41M | -20.98M | -13.35M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M | | | | | 0.35M | -0.35M | | | | | 0.11M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -96.15M | 10.91M | 42.99M | 22.44M | 22.09M | 97.54M | -98.43M | -201.91M | -67.65M | -135.95M | -17.52M | -117.76M | -99.34M | 50.95M | 254.31M | 23.60M | -238.58M | 25.96M | -154.18M | -113.19M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.47M | 7.43M | 7.46M | 7.30M | 7.17M | 7.11M | 7.14M | 7.14M | 7.15M | 7.17M | 9.17M | 9.08M | 9.06M | 9.04M | 9.55M | 9.46M | 9.41M | 9.11M | 9.81M | 9.65M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.72M | 4.77M | -6.18M | -4.00M | -7.53M | -22.02M | -18.96M | 17.20M | 3.27M | -3.00M | -6.05M | 11.32M | -9.60M | -3.62M | 11.44M | -24.40M | 12.21M | 18.01M | -0.94M | 3.42M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.84M | -45.58M | 1.27M | -10.45M | 5.43M | -19.25M | -88.82M | 3.66M | 48.58M | -88.32M | 69.41M | 4.96M | 0.61M | 10.74M | 63.85M | 55.24M | -120.03M | 3.53M | 41.94M | 61.48M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.00M | -64.58M | -35.62M | -30.19M | -9.24M | -94.91M | -15.05M | 188.28M | 112.83M | 58.85M | 91.02M | 111.37M | 109.35M | -25.74M | 3.30M | 56.78M | 104.92M | -32.05M | 197.14M | 171.27M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.12M | -50.35M | 7.46M | -6.45M | 12.95M | 2.77M | -69.86M | -13.54M | 45.31M | -85.32M | 75.46M | -6.35M | 10.21M | 14.36M | 52.41M | 79.64M | -132.24M | -14.48M | 42.89M | 58.06M |