|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.60M | 33.40M | 0.60M | 10.20M | 3.60M | 41.00M | -20.60M | 33.90M | 24.30M | 33.60M | 31.70M | 29.60M | 36.90M | 63.50M | 55.00M | 41.90M | 61.30M | 34.80M | 33.30M | 9.70M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | 65.20M | 5.10M | 5.40M | 5.50M | 54.80M | 6.00M | 6.80M | 6.90M | 51.80M | 7.80M | 8.40M | 8.60M | 47.60M | 8.60M | 9.50M | 8.90M | 51.30M | 9.60M | 9.20M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | 2.20M | 1.10M | 4.90M | 5.00M | 4.60M | 3.20M | 2.70M | 2.90M | 3.30M | 3.40M | 4.70M | 4.10M | 4.90M | 4.20M | 4.50M | 4.70M | 4.10M | 3.50M | 5.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 30.90M | -4.80M | 0.50M | 21.20M | -4.00M | -19.00M | -14.90M | 15.50M | 25.60M | -29.30M | -6.20M | 2.40M | 49.90M | -1.40M | 14.80M | -4.70M | 33.40M | 11.40M | -5.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | | | | 0.41M | | | | 0.36M | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | 0.40M | 8.50M | 25.10M | 0.70M | 26.10M | 7.60M | 9.60M | 2.30M | 7.80M | -0.10M | 4.90M | 7.80M | 30.00M | 0.20M | 9.60M | 7.00M | 10.30M | -19.90M | 13.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.20M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.00M | 83.30M | -196.70M | -23.60M | -108.10M | 178.00M | -255.50M | 159.10M | 97.60M | 70.00M | -44.70M | 99.10M | 84.00M | 191.20M | -65.10M | 93.60M | 139.20M | 98.00M | 76.20M | 158.70M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 2.50M | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.70M | 25.10M | 25.40M | 25.50M | 25.00M | 26.10M | 26.00M | 26.90M | 26.90M | 26.50M | 26.80M | 27.50M | 28.00M | 33.30M | 29.20M | 30.40M | 29.70M | 32.20M | 32.50M | 31.50M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.50M | 32.90M | 92.80M | 0.70M | 66.80M | 37.90M | -8.10M | 65.90M | -41.70M | -1.50M | -72.60M | 60.40M | -31.10M | 34.10M | 65.30M | -47.60M | -32.90M | 19.80M | -16.70M | -36.30M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.30M | 74.20M | 64.40M | 102.10M | 57.70M | 43.70M | 56.30M | 34.10M | -9.70M | -63.50M | 61.60M | -53.20M | -14.80M | -43.60M | 0.40M | -49.40M | 9.70M | -22.70M | 1.50M | -43.60M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.90M | 91.30M | -24.10M | 39.30M | 62.00M | 88.10M | -53.70M | 44.00M | 18.00M | 8.00M | -103.20M | 9.40M | -0.40M | 30.70M | -20.80M | -14.00M | 17.00M | -49.20M | -76.20M | 10.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.00M | 37.00M | -5.90M | -0.30M | 23.50M | -89.60M | -10.90M | -6.50M | 7.40M | 12.40M | -31.70M | 10.40M | -0.90M | 25.10M | -18.40M | 4.70M | 2.30M | 11.20M | -26.40M | -6.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 6.70M | 5.90M | -3.50M | 13.70M | 12.00M | 7.00M | -5.10M | 0.90M | 0.90M | -4.90M | 2.40M | 5.60M | 8.40M | -6.00M | 7.60M | -2.40M | -15.10M | 1.00M | -17.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.60M | 76.10M | 186.90M | 11.10M | -192.30M | 5.20M | 57.00M | 112.70M | -166.50M | 18.80M | 4.50M | 186.00M | -174.80M | 45.40M | 59.10M | 67.30M | -118.40M | 272.40M | 3.50M | 30.10M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 3.70M | 28.00M | 120.60M | 6.50M | 0.40M | 13.80M | 48.30M | 14.20M | 2.50M | 0.40M | 25.50M | 42.00M | 7.10M | 4.80M | 50.80M | 19.80M | 1.90M | 42.50M | 79.70M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.30M | -68.50M | -158.70M | 106.30M | -43.70M | -127.90M | -43.00M | -62.20M | -69.60M | -105.20M | -67.30M | -95.80M | -91.20M | -66.10M | -53.70M | -11.30M | -62.50M | -75.60M | -15.00M | 46.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.90M | 1.20M | 4.00M | 2.00M | 0.10M | | 0.20M | | 0.40M | 2.50M | 0.40M | -0.10M | 0.10M | 0.90M | 0.10M | 4.00M | 0.50M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.60M | 19.30M | 130.70M | 74.10M | -5.80M | 45.90M | 9.30M | 14.40M | -82.90M | -17.00M | 130.80M | -51.10M | 26.40M | -19.90M | 63.40M | -95.10M | -37.70M | -32.30M | -14.80M | -27.40M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.50M | 11.50M | 1.00M | 17.10M | 8.80M | 8.90M | 2.50M | 3.90M | 2.00M | 4.60M | 10.30M | -5.90M | 2.80M | 31.20M | 5.00M | 1.70M | 23.00M | -11.80M | 6.70M | 1.20M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50M | 0.40M | -8.80M | 7.80M | 20.90M | -2.70M | 10.60M | 7.80M | -3.20M | 13.40M | -0.20M | -1.50M | 0.60M | -28.40M | -0.30M | 1.80M | 1.10M | -5.70M | 2.60M | 10.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.80M | 34.50M | -233.50M | 164.60M | -136.70M | 93.30M | -278.60M | 119.10M | -58.10M | -38.80M | 18.60M | -49.30M | 19.80M | 76.80M | -55.70M | -11.00M | 40.10M | -15.60M | 49.00M | 187.60M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.60M | 7.20M | -383.60M | -34.70M | 84.20M | 172.80M | -312.50M | 46.40M | 264.10M | 51.20M | -49.20M | -86.90M | 258.80M | 145.80M | -124.20M | 26.30M | 257.60M | -174.40M | 72.70M | 128.60M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.30M | 34.10M | -224.70M | 156.80M | -157.60M | 96.00M | -289.20M | 111.30M | -54.90M | -52.20M | 18.80M | -47.80M | 19.20M | 105.20M | -55.40M | -12.80M | 39.00M | -9.90M | 46.40M | 177.40M |