|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.01M | -58.42M | 0.90M | -36.87M | 4.47M | 21.95M | -12.04M | 25.10M | 40.34M | 44.91M | 51.79M | 51.86M | 78.91M | 58.57M | 65.35M | 68.75M | 66.22M | 124.81M | 53.59M | 53.47M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.39M | 11.01M | 10.28M | 9.93M | 10.95M | 9.88M | 9.41M | 9.18M | 8.98M | 9.27M | 8.76M | 9.01M | 9.90M | 10.78M | 7.59M | 7.57M | 7.64M | 7.61M | 7.87M | 7.58M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.67M | 5.37M | 6.13M | 6.41M | 4.88M | 4.46M | 6.92M | 6.78M | 6.84M | 7.83M | 11.43M | 10.42M | 10.22M | 11.81M | 16.56M | 16.84M | 14.42M | 14.63M | 20.07M | 12.25M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23M | 80.40M | 4.36M | -0.30M | 2.37M | 26.21M | 4.27M | -1.76M | -4.45M | 36.58M | 1.58M | 7.15M | 8.78M | 21.28M | 5.46M | 4.20M | -58.52M | -16.09M | -3.47M | 22.15M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 15.02M | -13.17M | -10.28M | -10.96M | -6.57M | 33.21M | -2.03M | -7.21M | 5.90M | -7.17M | -7.46M | -5.19M | -11.20M | -8.33M | -1.92M | -6.19M | -5.98M | -4.19M | -2.73M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.47M | 13.65M | 7.59M | 15.06M | 14.87M | -13.03M | 1.43M | 41.56M | 34.09M | 47.90M | 41.31M | 51.72M | 65.30M | 79.85M | 72.12M | 96.69M | 117.83M | 119.32M | 85.50M | 88.09M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.50M | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.74M | 0.87M | 4.11M | 4.12M | 4.02M | 4.01M | 3.97M | 4.17M | 4.06M | 4.26M | 3.81M | 3.82M | 3.85M | 9.12M | 2.92M | 2.92M | 3.01M | 3.06M | 3.31M | 3.27M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.33M | 19.90M | 16.84M | 16.41M | 17.36M | 16.15M | 14.46M | 13.90M | 13.64M | 13.75M | 12.74M | 13.52M | 14.72M | 15.30M | 12.07M | 12.11M | 12.04M | 13.30M | 18.54M | 18.63M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.07M | -19.62M | 8.82M | -37.74M | 16.65M | 7.21M | 22.50M | 12.18M | 3.15M | -18.34M | 36.83M | -23.27M | 17.61M | 17.97M | -6.41M | -12.38M | 30.92M | -7.91M | 17.62M | -40.90M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.08M | 5.87M | 6.34M | 7.25M | 34.78M | 19.75M | 34.79M | 1.68M | 11.81M | 3.84M | 5.56M | 7.66M | -18.75M | -0.44M | 10.10M | -2.69M | -27.24M | -12.85M | -2.36M | 20.32M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.99M | 58.04M | -26.18M | 3.92M | 77.30M | -9.95M | 15.11M | -6.07M | 8.32M | 27.34M | 48.41M | -77.11M | -10.35M | 3.67M | -48.69M | 13.81M | 4.08M | 12.18M | -33.47M | 5.38M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.91M | -15.39M | 35.32M | 0.77M | -3.94M | -13.69M | 34.47M | 8.45M | 0.32M | -0.83M | 35.74M | 3.30M | -5.59M | -4.13M | 39.11M | 7.32M | -6.14M | 2.83M | 18.04M | 32.82M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.30M | 6.90M | 5.37M | 5.29M | 4.22M | 4.86M | 6.90M | 5.60M | 5.81M | 8.58M | 7.14M | 7.11M | 6.62M | 9.68M | 4.64M | 6.02M | 4.42M | 7.81M | 6.53M | 6.61M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.67M | -0.02M | | | | | | | | 34.13M | | | -0.02M | | | | 325.04M | 515.05M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.93M | | | | -0.77M | | | | | 0.41M | | | | | 0.28M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.30M | -13.06M | 50.95M | -3.93M | -3.52M | -2.98M | -7.66M | -5.56M | -5.78M | -4.30M | -41.15M | -6.67M | -6.57M | -9.03M | -4.63M | -6.02M | -6.14M | -332.86M | -521.57M | -3.53M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | -3.98M | -0.15M | -0.16M | -0.18M | -0.17M | -4.13M | -0.22M | -0.28M | -0.36M | -1.98M | -0.26M | -0.26M | -0.25M | -1.78M | -0.28M | -0.27M | -0.24M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.66M | -16.08M | -17.11M | -2.97M | 0.68M | 0.66M | -0.10M | 0.86M | -3.41M | -0.87M | 1.08M | 575.76M | -0.75M | 3.49M | 1.76M | 2.99M | -2.91M | -99.30M | 131.42M | -51.54M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 0.73M | 0.78M | 1.01M | 0.83M | 0.82M | 0.61M | 1.03M | 0.72M | 1.31M | 1.56M | 1.41M | 1.34M | 4.00M | 2.19M | 3.24M | 0.90M | 0.99M | 0.68M | 1.29M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.94M | -0.86M | -0.02M | -3.66M | -5.12M | 1.94M | 0.33M | -0.09M | -2.91M | 4.56M | -2.68M | -0.77M | 3.89M | -5.58M | 2.79M | 7.33M | -1.08M | 1.29M | -2.90M | -0.64M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.44M | -26.11M | 41.42M | 4.50M | 6.91M | -13.41M | -5.99M | 36.77M | 21.98M | 47.28M | -1.44M | 620.03M | 61.87M | 68.73M | 72.03M | 100.99M | 107.69M | -311.55M | -307.55M | 32.38M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.16M | 6.75M | 2.22M | 9.77M | 10.65M | -17.89M | -5.47M | 35.96M | 28.28M | 39.31M | 34.16M | 44.61M | 58.68M | 70.17M | 67.48M | 90.67M | 113.41M | 111.51M | 78.97M | 81.49M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.50M | -15.50M | 41.44M | 8.16M | 12.03M | -15.35M | -6.32M | 36.86M | 24.89M | 42.72M | 1.24M | 620.80M | 57.98M | 74.31M | 69.24M | 93.66M | 108.77M | -312.84M | -304.65M | 33.02M |