|
Net Income (Quarter)
|
19.60M | 23.00M | 24.10M | 8.80M | 0.10M | 5.50M | -2.40M | 10.80M | 4.10M | 4.10M | 6.10M | 26.50M | 21.00M | 29.20M | 9.10M | 33.50M | 18.60M | 25.40M | 27.30M | 15.80M | 24.50M | 15.90M | 15.60M | -292.20M | 20.20M | 22.10M | 13.30M | 26.30M | 26.00M | 14.90M | 24.50M | 36.00M | 4.70M | 19.90M | -15.20M | 25.70M | 20.70M | 21.70M | 23.60M | 28.00M | 19.20M | 25.60M | 10.60M | 29.10M | -6.60M | 0.60M | -14.20M | 4.80M | -22.40M | -2.70M | -5.60M | 8.50M | -13.80M | 2.60M | -45.00M | 16.40M | 18.80M | 5.40M | 27.10M | 18.70M | 18.90M | 8.80M | 8.20M | 21.60M | 23.20M | 39.50M | 51.20M |
|
Depreciation and Depletion (Quarter)
|
| | | | 4.90M | 4.70M | 5.70M | 5.70M | 5.70M | 5.60M | 5.70M | 5.90M | 6.00M | 6.10M | 6.40M | 6.60M | 6.50M | 6.30M | 6.80M | 7.00M | 7.30M | 7.40M | 7.60M | 7.60M | 7.60M | 7.50M | 7.80M | 8.30M | 8.40M | 8.60M | 9.00M | 9.20M | 9.20M | 9.90M | 10.00M | 10.10M | 10.60M | 10.60M | 10.80M | 11.20M | 11.40M | 11.60M | 12.10M | 12.50M | 12.30M | 12.20M | 12.30M | 12.80M | 22.90M | 22.30M | 24.50M | 24.00M | 24.10M | 24.40M | 25.10M | 24.90M | 25.00M | 25.80M | 27.60M | 27.70M | 27.80M | 27.90M | 28.50M | 28.90M | 28.40M | 30.90M | 29.80M |
|
Share-based Compensation (Quarter)
|
| 2.20M | 0.80M | 1.60M | 1.50M | 1.00M | 0.60M | 1.40M | 1.40M | 1.20M | 1.40M | 2.50M | 1.30M | 1.60M | 0.40M | 2.60M | 2.10M | 1.40M | 0.70M | 2.00M | 2.50M | 0.90M | 1.60M | 2.10M | 2.70M | 2.20M | 2.50M | 2.60M | 3.10M | 3.10M | 3.00M | 3.00M | 3.60M | 3.50M | 3.20M | 2.80M | 2.90M | 2.70M | 1.90M | 2.40M | 3.70M | 2.30M | 1.30M | 1.70M | 3.00M | 2.70M | 2.20M | 3.10M | 3.90M | 3.50M | 2.10M | 4.00M | 3.80M | 3.30M | 2.60M | 3.40M | 4.50M | 3.90M | 3.60M | 4.00M | 4.10M | 3.60M | 2.70M | 4.20M | 4.70M | 5.00M | 4.60M |
|
Deferred Taxes (Quarter)
|
| 17.70M | 12.00M | 5.10M | 0.50M | 1.90M | 5.80M | 5.80M | 2.40M | 1.80M | 7.60M | 16.00M | 12.90M | 15.90M | 7.20M | 15.30M | 10.80M | 14.80M | 14.50M | 8.70M | 13.70M | 7.20M | 4.70M | -176.70M | 12.90M | 12.80M | 19.30M | 15.10M | 16.20M | 9.40M | 16.70M | 18.10M | 1.80M | 18.70M | 50.40M | 7.90M | 9.90M | 9.60M | 9.30M | 10.40M | 7.90M | 9.50M | -6.70M | 14.80M | 1.00M | -1.00M | 0.40M | -0.90M | -17.30M | 8.30M | -1.50M | 2.00M | -6.10M | 0.60M | -8.50M | 4.10M | 2.50M | -0.30M | 7.30M | 4.80M | 4.50M | 1.10M | 2.20M | 6.40M | 4.80M | 10.00M | 11.90M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | 0.06M | | | | 0.08M | | | | 0.08M | | | | 0.11M | | | | 0.03M |
|
Gains from Investment Securities (Quarter)
|
| 0.10M | -2.00M | 0.50M | -1.00M | -2.00M | 17.40M | -0.10M | 5.00M | -7.10M | 4.50M | -2.90M | -3.00M | -2.90M | 2.00M | 2.20M | -5.70M | -5.60M | 17.30M | 2.20M | -6.10M | -6.00M | | -0.30M | 0.60M | 0.60M | -0.20M | 2.70M | 0.90M | 0.80M | 1.20M | 0.70M | 1.10M | 1.20M | 0.10M | 6.90M | 1.60M | 1.40M | -24.30M | 5.00M | -4.60M | -1.00M | 2.00M | -0.20M | 0.36M | 0.31M | 4.40M | 0.02M | 409.00 | 579.00 | -1.10M | 0.02M | 155.00 | 8.40M | 3.20M | 0.02M | 0.01M | 346.00 | -11.90M | 0.02M | -0.30M | 357.00 | -1.60M | 1.80M | 219.00 | 0.45M | 2.40M |
|
Asset Writedowns and Impairment (Quarter)
|
| | 0.20M | | | | 2.70M | | | | | | | | | | | | | | | 1.30M | -1.50M | | | | 2.60M | 4.90M | | | | | | | 0.80M | 0.10M | | | 1.30M | | 0.10M | | 26.00M | | | 0.50M | | | | | | | | | 20.50M | | | | | 4.20M | -0.60M | | | | | | |
|
Cash from Operations (Quarter)
|
| 32.60M | 8.50M | 22.50M | 16.10M | 26.70M | 1.00M | 15.80M | 17.10M | -12.10M | 42.00M | 35.00M | 39.70M | 32.00M | 45.70M | 6.30M | 42.60M | 41.70M | 21.10M | 27.10M | 44.20M | 32.40M | 20.40M | 7.40M | 40.90M | 60.60M | 50.80M | 21.30M | 50.90M | 35.20M | 58.20M | 4.10M | 69.00M | 58.40M | 10.00M | 26.10M | 57.90M | 28.50M | 37.70M | 22.80M | 47.70M | 83.40M | 78.40M | 52.40M | 42.50M | 55.80M | 56.20M | -11.40M | 16.30M | 28.40M | 46.10M | 1.40M | 5.60M | -65.60M | -4.50M | -20.30M | 68.10M | 89.80M | 74.30M | 63.30M | 26.30M | 34.10M | 43.40M | 57.00M | 15.90M | 59.10M | -20.60M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | 0.20M | 0.60M | 0.50M | 0.50M | 0.60M | 0.40M | 0.50M | 0.40M | 0.50M | 0.40M | 0.50M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.30M | 0.40M | 0.30M | 0.30M | 0.40M | 0.40M | 0.30M | 0.40M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.80M | 0.70M | 2.90M | 2.60M | 2.80M | 3.50M | 3.00M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 1.10M | 1.10M | 1.20M | 1.10M | 1.10M | 1.10M | 1.20M | 1.10M | 1.10M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | 1.50M | 1.50M | 1.50M | 1.90M | 1.90M | 1.80M | 3.00M | 2.30M | 2.10M | 0.30M | 2.60M | 2.70M | 0.30M | 0.30M | 2.80M | 2.90M | 0.30M | 0.30M | 3.00M | 3.20M | | | 0.10M | 0.30M | 0.20M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.20M | 0.30M | 0.20M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.50M | 0.60M | 0.60M | 0.70M | 0.50M | 0.40M | 0.50M | 0.60M | 0.50M | 0.50M | 0.70M | 0.50M | 0.20M | 0.20M | 1.30M | 0.60M | 0.50M | 0.70M | 0.50M | 0.50M | 0.60M | 0.60M | 2.80M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 4.10M | 3.60M | 4.00M | 6.50M | 6.40M | 2.60M | 5.70M | 5.70M | 5.60M | 5.70M | 5.90M | 6.00M | 6.10M | 6.40M | 6.60M | 6.50M | 6.30M | 6.80M | 7.00M | 7.30M | 7.40M | 7.60M | 7.60M | 7.60M | 7.50M | 7.80M | 8.30M | 8.40M | 8.60M | 9.00M | 9.20M | 9.20M | 9.90M | 10.00M | 10.10M | 10.60M | 10.60M | 10.80M | 11.20M | 11.40M | 11.60M | 12.10M | 12.50M | 12.30M | 12.20M | 12.30M | 12.80M | 22.90M | 22.30M | 24.50M | 24.00M | 24.10M | 24.40M | 25.10M | 24.90M | 25.00M | 25.80M | 27.60M | 27.70M | 27.80M | 27.90M | 28.50M | 28.90M | 28.40M | 30.90M | 29.80M |
|
Change in Receivables (Quarter)
|
| 26.90M | -18.30M | 14.10M | -2.80M | -2.90M | -7.20M | 25.50M | 5.60M | 8.10M | -30.90M | 31.30M | 1.80M | 24.90M | -30.90M | 23.60M | -19.10M | 2.20M | -3.40M | 2.20M | -1.30M | 8.70M | -2.60M | 18.30M | -14.00M | -8.50M | -13.20M | 24.60M | -4.60M | 6.70M | -26.70M | | 6.70M | -2.70M | 26.90M | 1.90M | 27.70M | 6.10M | -13.40M | 12.80M | -15.00M | 11.00M | -29.00M | 12.60M | -49.10M | -6.90M | -17.40M | 31.70M | 98.80M | -19.80M | -20.40M | 97.10M | -83.60M | -30.80M | 2.30M | 36.90M | -19.10M | -29.50M | -21.40M | 15.10M | 31.10M | -12.50M | -29.20M | 48.00M | 27.90M | 3.80M | 2.20M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | -8.80M | -10.40M | -6.30M | -13.50M | 10.50M | 13.30M | 3.60M | 5.00M | 6.50M | -11.30M | -5.00M | 13.20M | 3.40M | 3.30M | -0.70M | | 4.90M | -4.10M | 6.90M | 6.10M | -22.00M | 1.90M | -3.60M | 12.30M | -4.30M | 9.60M | 0.40M | 15.60M | 19.40M | 18.80M | -2.80M | -38.60M | -14.90M | 17.00M | -13.20M | -23.90M | -5.50M | 24.30M | -3.10M | 31.30M | -9.00M | 26.90M | 37.10M | 69.50M | -12.70M | 12.30M | -39.80M | -9.30M | 15.30M | -12.80M | -2.00M | 22.80M | 42.40M | -29.50M | 23.20M | 106.70M | 24.90M |
|
Change in Account Payables (Quarter)
|
| 7.60M | -12.50M | 7.70M | -1.20M | -3.30M | 1.00M | 6.80M | 1.20M | 4.50M | -1.60M | 8.00M | -4.10M | 0.50M | -10.90M | 9.90M | -17.80M | | | 10.40M | 1.80M | 16.50M | -8.40M | 0.40M | -6.50M | -8.90M | 1.40M | 1.90M | 1.50M | -2.60M | 2.60M | 9.40M | 0.70M | 11.50M | -8.60M | 32.00M | 11.90M | -12.80M | -1.90M | 7.40M | -20.80M | -8.50M | -2.60M | 21.70M | -50.40M | 1.10M | 21.70M | 33.00M | 82.50M | -9.70M | 6.70M | 92.90M | -31.10M | -102.40M | -20.60M | -22.60M | -33.40M | 2.10M | 10.90M | 18.60M | -2.50M | 1.40M | -3.40M | 20.30M | 25.40M | 76.60M | -107.20M |
|
Change in Accured Expenses (Quarter)
|
| -2.50M | 11.40M | -9.00M | -0.40M | 10.90M | -1.10M | -1.10M | -5.70M | 7.10M | -1.80M | 4.30M | 2.80M | 8.60M | -5.30M | 0.50M | -0.70M | 7.90M | -5.90M | -1.40M | -8.80M | 7.40M | -3.20M | 19.10M | -12.10M | 12.70M | -6.90M | 21.20M | -3.80M | 10.50M | -1.70M | -11.40M | 1.60M | 10.70M | -5.60M | -7.30M | -3.50M | 9.80M | -1.60M | -0.40M | -6.20M | 3.30M | -1.70M | -2.40M | 13.10M | -4.50M | -6.80M | 4.20M | 11.40M | 2.20M | -0.50M | 6.50M | -4.60M | 6.40M | -3.90M | 10.30M | -8.00M | 8.30M | -4.00M | -5.20M | 1.80M | -8.20M | 21.50M | -14.30M | -11.70M | -2.30M | 41.70M |
|
Change in Taxes (Quarter)
|
| 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| 0.10M | 3.50M | 0.60M | -1.40M | -1.80M | 3.50M | 0.70M | 1.60M | -0.30M | 0.90M | 1.90M | -0.50M | -3.10M | 0.30M | 2.30M | -0.60M | -1.80M | -1.00M | 2.30M | -0.20M | -1.20M | -0.30M | 2.40M | -0.70M | -1.70M | -0.50M | 2.20M | 0.50M | -1.80M | 7.10M | 3.30M | 0.90M | -2.40M | -0.10M | 2.20M | 0.80M | -1.40M | -1.20M | 3.40M | 0.90M | -2.60M | -5.90M | 2.60M | 5.00M | -1.90M | 1.10M | 0.40M | 8.10M | -4.60M | -3.00M | 2.50M | 2.50M | -0.70M | -2.80M | 1.30M | 3.50M | 1.90M | -3.90M | 1.70M | 9.20M | -5.30M | 4.00M | -0.20M | 6.90M | -3.30M | -4.40M |
|
Capital Expenditures (Quarter)
|
| 14.40M | 8.20M | 13.90M | -12.10M | 8.20M | 4.00M | 6.20M | 7.90M | 8.80M | 9.60M | 9.00M | 7.90M | 8.80M | 18.40M | 9.30M | 16.70M | 21.00M | 23.40M | 15.40M | 14.70M | 9.50M | 19.80M | 11.30M | 11.60M | 15.50M | 24.70M | 25.90M | 16.40M | 15.10M | 18.70M | 14.80M | 24.90M | 16.40M | 19.40M | 19.70M | 16.10M | 17.30M | 21.00M | 13.60M | 16.30M | 10.80M | 19.50M | 21.10M | 10.70M | 5.40M | 14.70M | 9.10M | 8.90M | 11.90M | 28.10M | 28.30M | 17.20M | 36.90M | 60.10M | 41.10M | 41.50M | 37.40M | 23.20M | 30.00M | 43.70M | 51.10M | 56.00M | 38.20M | 43.60M | 24.60M | 30.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | | | | | | | | 0.30M | | | | | | | | 10.00M | | 15.20M | | | | | | | | | | 10.50M | 42.40M |
|
Acquisitions (Quarter)
|
| | | | | | | 83.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | | | | | | | | | 617.50M | | -8.30M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | 85.20M | 50.50M | 35.00M | 12.40M | 25.00M | | 57.20M | 26.00M | 84.00M | | | | 20.00M | 10.00M | | 25.00M | 110.90M | 73.30M | 53.00M | 59.70M | 100.30M | 36.30M | 72.10M | 75.20M | 32.70M | 13.00M | 22.50M | 22.90M | 78.80M | 39.30M | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | | | | 6.30M | |
|
Cash from Investing Activities (Quarter)
|
| -7.50M | -7.80M | -17.80M | -12.20M | -12.40M | -4.00M | -89.40M | -8.20M | -9.80M | -8.90M | -1.80M | -8.20M | -88.90M | -23.00M | -9.70M | 21.90M | -89.60M | -36.00M | 9.60M | -38.10M | 17.00M | -33.20M | 72.70M | -12.10M | -15.50M | -24.70M | -5.90M | -78.80M | -143.80M | -47.90M | 21.40M | -4.90M | -30.80M | -11.20M | 80.60M | -4.70M | -75.80M | 31.00M | 1.00M | -18.70M | -11.60M | -72.50M | 18.60M | 28.10M | -5.10M | -14.70M | -626.60M | -9.30M | -3.60M | -26.30M | -28.30M | -16.50M | -26.90M | -54.10M | -25.90M | -41.80M | -37.30M | -23.20M | -29.90M | -43.70M | -45.00M | -56.00M | -38.20M | -43.70M | -7.80M | 11.90M |
|
Other financing activities (Quarter)
|
| -1.20M | | 5.90M | -37.30M | 34.10M | 5.90M | | | 2.10M | -1.90M | 1.30M | | | | 0.80M | 0.10M | 0.10M | 0.10M | 0.70M | -0.70M | | 0.80M | 1.00M | 0.10M | 93.80M | -94.30M | | 6.90M | -0.10M | | | | | | | | | | | 0.30M | | 8.80M | 4.30M | 0.40M | | 0.10M | 2.40M | 0.30M | 0.10M | | 1.90M | 0.60M | 0.90M | 1.00M | 1.30M | 0.40M | 0.10M | | 1.20M | 0.50M | 0.10M | 0.30M | 1.80M | 0.40M | 1.10M | -2.80M |
|
Cash from Financing Activities (Quarter)
|
| -5.00M | -5.00M | 100.50M | -5.00M | -5.00M | -5.10M | -6.10M | -5.00M | -14.30M | -6.90M | -5.70M | 209.00M | -5.30M | -4.90M | -22.00M | -30.80M | -9.20M | -40.20M | -20.60M | -17.50M | -11.30M | -21.80M | -36.90M | -195.40M | -16.80M | -35.30M | -17.20M | 152.60M | -13.10M | -27.50M | -46.50M | -40.40M | -10.90M | -21.60M | -22.80M | -22.60M | -22.40M | -38.20M | -34.00M | -21.50M | -22.20M | 86.20M | -28.50M | 332.90M | -11.20M | -11.30M | -14.50M | 148.10M | -12.20M | -12.30M | -14.90M | -14.90M | -13.40M | -13.60M | 25.00M | -38.00M | -28.20M | -13.10M | -14.20M | -13.80M | -13.80M | -13.50M | -15.40M | 19.40M | -47.20M | -1.40M |
|
Dividends Paid - Common (Quarter)
|
| 5.00M | 4.90M | 4.90M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.80M | 4.90M | 4.90M | 4.90M | 4.90M | 5.90M | 5.70M | | 5.70M | 6.40M | | 6.30M | 6.30M | 7.10M | 6.90M | 7.00M | 7.10M | 8.20M | 8.10M | 8.10M | 8.00M | 9.30M | 8.60M | 8.50M | 8.60M | 10.00M | 9.30M | 9.20M | 9.20M | 10.20M | 9.90M | 9.70M | 9.60M | 11.30M | 10.60M | 10.80M | 10.70M | 11.70M | 11.70M | | 11.70M | 12.50M | 12.60M | 12.50M | 12.50M | 12.50M | 12.60M | 12.60M | 12.70M | 12.60M | 12.70M | 12.70M | 12.70M | 12.90M | 12.80M | 12.80M | 12.80M |
|
Change in Cash (Quarter)
|
| 20.00M | -4.30M | 105.20M | -1.10M | 9.30M | -8.10M | -79.70M | 3.90M | -36.20M | 26.20M | 27.50M | 240.50M | -62.20M | 17.80M | -25.40M | 33.70M | -57.10M | -55.10M | 16.10M | -11.40M | 38.10M | -34.60M | 43.20M | -166.60M | 28.30M | -9.20M | -1.80M | 124.70M | -121.70M | -17.20M | -21.00M | 23.70M | 16.70M | -22.80M | 83.90M | 30.60M | -69.70M | 30.50M | -10.20M | 7.50M | 49.60M | 92.10M | 42.50M | 403.50M | 39.50M | 30.20M | -652.50M | 155.10M | 12.60M | 7.50M | -41.80M | -25.80M | -105.90M | -72.20M | -21.20M | -11.70M | 24.30M | 38.00M | 19.20M | -31.20M | -24.70M | -26.10M | 3.40M | -8.40M | 4.10M | -10.10M |
|
Free Cash Flow (Quarter)
|
| 18.20M | 0.30M | 8.60M | 28.20M | 18.50M | -3.00M | 9.60M | 9.20M | -20.90M | 32.40M | 26.00M | 31.80M | 23.20M | 27.30M | -3.00M | 25.90M | 20.70M | -2.30M | 11.70M | 29.50M | 22.90M | 0.60M | -3.90M | 29.30M | 45.10M | 26.10M | -4.60M | 34.50M | 20.10M | 39.50M | -10.70M | 44.10M | 42.00M | -9.40M | 6.40M | 41.80M | 11.20M | 16.70M | 9.20M | 31.40M | 72.60M | 58.90M | 31.30M | 31.80M | 50.40M | 41.50M | -20.50M | 7.40M | 16.50M | 18.00M | -26.90M | -11.60M | -102.50M | -64.60M | -61.40M | 26.60M | 52.40M | 51.10M | 33.30M | -17.40M | -17.00M | -12.60M | 18.80M | -27.70M | 34.50M | -51.10M |
|
Net Cash Flow (Quarter)
|
| 20.10M | -4.30M | 105.20M | -1.10M | 9.30M | -8.10M | -79.70M | 3.90M | -36.20M | 26.20M | 27.50M | 240.50M | -62.20M | 17.80M | -25.40M | 33.70M | -57.10M | -55.10M | 16.10M | -11.40M | 38.10M | -34.60M | 43.20M | -166.60M | 28.30M | -9.20M | -1.80M | 124.70M | -121.70M | -17.20M | -21.00M | 23.70M | 16.70M | -22.80M | 83.90M | 30.60M | -69.70M | 30.50M | -10.20M | 7.50M | 49.60M | 92.10M | 42.50M | 403.50M | 39.50M | 30.20M | -652.50M | 155.10M | 12.60M | 7.50M | -41.80M | -25.80M | -105.90M | -72.20M | -21.20M | -11.70M | 24.30M | 38.00M | 19.20M | -31.20M | -24.70M | -26.10M | 3.40M | -8.40M | 4.10M | -10.10M |