|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.40M | 47.70M | 1.50M | -10.70M | 24.70M | 21.10M | 32.60M | 19.30M | 47.80M | 48.30M | 8.80M | -106.50M | 26.10M | 53.30M | 41.90M | 20.40M | 31.90M | 57.40M | -28.10M | 32.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 2.10M | 2.10M | 1.80M | 1.70M | 1.10M | 2.10M | 2.00M | 2.30M | 2.80M | 2.50M | 2.30M | 0.60M | 2.20M | 2.00M | 2.10M | 2.30M | 2.60M | 2.40M | 2.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | 1.00M | -6.50M | -9.00M | -3.30M | -2.50M | 6.60M | 1.70M | -3.90M | -2.20M | 1.10M | 1.20M | 1.50M | 1.80M | 0.10M | 0.20M | -4.40M | -2.20M | 4.20M | 10.40M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 32.80M | -34.10M | 10.50M | 2.50M | -1.70M | 8.50M | -9.50M | 19.30M | 17.40M | 9.60M | -31.40M | 1.90M | 9.50M | -11.40M | | -0.50M | 1.40M | 10.80M | -11.80M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 3.50M | | 0.20M | | 3.30M | | 2.80M | 5.30M | 133.20M | | 0.70M | | 3.00M | | 0.60M | 54.00M | 0.80M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.80M | 92.70M | 12.10M | -23.10M | -0.30M | 95.40M | 10.60M | -43.90M | 15.50M | 117.20M | 47.40M | -2.20M | 18.70M | 125.00M | 43.50M | -4.70M | 46.10M | 113.10M | 75.00M | 10.90M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.20M | 0.10M | 0.20M | 0.10M | 0.20M | 0.20M | 0.10M | 0.10M | 0.10M | 0.20M | 0.10M | 0.20M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.20M | 0.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.80M | 23.10M | 25.60M | 24.30M | 23.60M | 23.70M | 22.90M | 22.30M | 22.10M | 21.60M | 21.20M | 19.90M | 20.00M | 19.70M | 19.50M | 19.30M | 18.50M | 18.40M | 18.30M | 17.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.60M | -40.80M | -15.10M | 0.20M | 82.20M | -20.40M | -37.70M | 13.30M | 50.60M | -6.30M | -37.20M | 12.20M | 52.90M | -31.00M | -21.50M | 9.40M | 38.70M | -14.60M | -62.70M | 3.50M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.70M | -18.10M | 48.10M | 68.40M | 19.20M | -45.90M | 59.20M | 39.60M | -17.40M | -64.40M | 7.10M | 10.00M | -23.30M | -37.10M | 47.70M | 14.20M | 5.40M | -55.10M | 17.70M | 29.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.50M | -39.00M | 24.30M | 35.50M | 53.50M | -11.20M | -25.60M | -34.50M | 1.00M | -18.00M | -16.80M | -30.30M | 13.90M | -10.20M | 22.50M | -15.00M | 46.10M | -23.80M | -4.70M | -36.10M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.80M | 0.80M | -4.10M | -0.10M | 0.50M | -11.40M | 11.60M | 0.90M | 1.60M | -2.00M | 3.80M | -5.70M | 2.30M | 1.50M | -0.50M | -0.70M | 0.80M | -2.70M | 7.50M | -8.40M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.60M | 36.80M | 13.00M | 15.10M | 11.10M | 12.10M | 12.60M | 12.30M | 10.00M | 8.90M | 21.80M | 17.00M | 12.70M | 8.00M | 13.40M | 17.60M | 10.00M | 11.60M | 14.10M | 28.10M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | 8.10M | | | 1.60M | 4.70M | 1.30M | -7.60M | 90.70M | -90.70M | 115.50M | -115.50M | 20.10M | 1.00M | 14.50M | 38.80M | 1.90M | -1.90M | 11.80M | -11.80M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.90M | -28.60M | -12.70M | -15.30M | -16.60M | -8.50M | -12.50M | -11.50M | 79.60M | -5.90M | -3.80M | -13.50M | 3.90M | -2.30M | -0.60M | 19.40M | -8.80M | -15.60M | -10.00M | -14.30M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | -0.40M | | 5.20M | | 0.30M | -0.30M | -1.50M | | -0.40M | -1.70M | 2.10M | 2.10M | -4.40M | 4.50M | | -0.40M | -0.40M | -0.40M | -0.40M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.70M | -69.80M | -4.20M | 33.50M | 26.70M | -99.10M | 15.40M | 45.00M | -75.90M | -104.30M | -11.00M | -22.30M | -16.00M | -128.30M | -27.80M | -37.80M | -34.50M | -46.70M | -54.10M | -30.40M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.70M | 4.80M | 7.10M | 7.10M | 7.20M | 7.10M | -13.40M | 27.80M | 7.20M | 10.60M | 8.60M | 9.50M | | 23.90M | 12.00M | 11.90M | 0.10M | 28.70M | 14.30M | 14.30M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | -1.10M | 4.20M | 2.00M | -0.60M | 2.50M | -1.20M | -0.30M | -0.70M | 1.10M | 1.50M | -6.10M | 1.80M | 1.20M | -2.10M | 4.90M | -1.00M | 0.30M | 0.80M | 0.80M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.90M | -6.80M | -0.60M | -2.90M | 9.20M | -9.70M | 12.30M | -10.70M | 18.50M | 8.10M | 34.10M | -44.10M | 8.40M | -4.40M | 13.00M | -18.20M | 1.80M | 51.10M | 11.70M | -33.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.20M | 55.90M | -0.90M | -38.20M | -11.40M | 83.30M | -2.00M | -56.20M | 5.50M | 108.30M | 25.60M | -19.20M | 6.00M | 117.00M | 30.10M | -22.30M | 36.10M | 101.50M | 60.90M | -17.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.20M | -5.70M | -4.80M | -4.90M | 9.80M | -12.20M | 13.50M | -10.40M | 19.20M | 7.00M | 32.60M | -38.00M | 6.60M | -5.60M | 15.10M | -23.10M | 2.80M | 50.80M | 10.90M | -33.80M |