|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.80M | 44.90M | 11.20M | 23.20M | 30.50M | 34.60M | 12.40M | 19.40M | 53.00M | 29.90M | 4.80M | 36.00M | 49.00M | 8.80M | 8.00M | 8.20M | 29.10M | -30.60M | -36.50M | -14.60M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.60M | 13.40M | 13.00M | 12.70M | 10.70M | 10.90M | 13.40M | 14.30M | 12.60M | 11.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.60M | 7.70M | 5.50M | 6.70M | 6.20M | 5.40M | 6.50M | 6.80M | 6.50M | 7.70M | 7.00M | 6.30M | 7.10M | 6.10M | 6.10M | 6.30M | 6.40M | 5.70M | 3.40M | 5.60M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | 10.90M | -0.10M | -10.40M | -0.10M | -3.10M | -0.10M | -0.80M | 0.30M | -3.90M | -0.20M | -0.40M | 1.90M | -10.90M | 0.20M | -0.30M | -0.40M | -21.20M | -0.90M | -38.30M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.80M | 1.60M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.40M | 21.40M | -0.30M | -0.10M | 10.80M | 13.40M | -0.70M | -1.30M | | -1.70M | 0.50M | 6.50M | -13.50M | -0.10M | -1.40M | | -0.30M | 3.20M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.40M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.70M | 73.10M | -79.00M | 39.10M | 112.30M | 29.60M | -86.30M | 88.20M | 166.40M | -384.40M | -72.90M | 129.00M | 101.20M | -388.30M | -115.60M | 45.10M | 114.80M | 74.10M | -125.90M | 54.30M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.50M | 21.20M | 21.40M | 23.20M | 22.50M | 22.80M | 22.50M | 23.10M | 22.50M | 23.30M | 22.50M | 22.40M | 21.70M | 21.40M | 21.70M | 10.50M | 22.10M | 23.20M | 21.30M | 19.10M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | -4.20M | -0.50M | -6.60M | | 25.10M | | -4.70M | -0.20M | 20.70M | -0.40M | -1.00M | -0.20M | 15.10M | -0.20M | -1.70M | -0.50M | -8.90M | -0.20M | -1.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.50M | -20.40M | 1.70M | -0.80M | 3.90M | 6.70M | -1.80M | 73.80M | -78.40M | -14.40M | -0.60M | -4.40M | 13.50M | -13.20M | 2.30M | -10.30M | -4.20M | -10.50M | 12.50M | 42.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.90M | 22.70M | 9.40M | 15.60M | 12.40M | 19.00M | 11.30M | 7.50M | 12.30M | 18.40M | 6.50M | 11.50M | 12.60M | 25.90M | 16.80M | 17.10M | 15.50M | 27.60M | 11.60M | 14.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 308.80M | 0.60M | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.50M | -22.60M | -312.70M | -13.00M | -11.90M | -17.80M | -11.20M | -8.80M | -11.60M | -18.90M | -6.00M | -13.70M | -17.20M | -25.50M | -15.70M | -17.30M | -12.30M | -27.60M | -9.90M | 325.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.50M | 0.20M | 0.40M | 0.20M | | 0.10M | | 0.80M | 0.20M | -1.10M | -0.50M | -0.10M | -2.30M | -1.40M | | | -0.30M | -0.10M | -0.10M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.80M | -5.50M | 155.50M | -77.20M | -99.70M | 3.80M | 82.90M | -111.90M | -103.30M | -14.20M | 69.80M | -129.20M | -79.90M | -40.10M | 109.90M | -37.40M | -83.40M | -19.10M | 133.40M | -300.80M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M | 8.90M | 8.50M | 8.20M | 8.00M | 7.90M | 8.30M | 7.80M | 7.70M | 7.70M | 7.60M | 8.20M | 7.50M | 7.40M | 7.90M | 7.30M | 7.20M | 6.90M | 7.40M | 7.10M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -3.30M | -3.20M | -0.60M | -7.20M | -8.50M | 10.00M | 3.60M | 0.70M | -5.70M | 6.90M | -4.10M | -4.20M | 4.90M | -12.20M | 4.20M | 10.40M | -1.30M | | -2.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.80M | 41.70M | -239.40M | -51.70M | -6.50M | 7.10M | -4.60M | -28.90M | 52.20M | 9.00M | -2.20M | -18.00M | -0.10M | 13.00M | -33.60M | -5.40M | 29.50M | 26.10M | -2.40M | 76.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.80M | 50.40M | -88.40M | 23.50M | 99.90M | 10.60M | -97.60M | 80.70M | 154.10M | -402.80M | -79.40M | 117.50M | 88.60M | -414.20M | -132.40M | 28.00M | 99.30M | 46.50M | -137.50M | 40.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.40M | 45.00M | -236.20M | -51.10M | 0.70M | 15.60M | -14.60M | -32.50M | 51.50M | -417.50M | -9.10M | -13.90M | 4.10M | -453.90M | -21.40M | -9.60M | 19.10M | 27.40M | -2.40M | 78.50M |