|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.40M | -2.70M | 19.40M | 8.10M | -13.10M | 2.60M | 17.00M | 16.40M | 18.30M | 5.60M | -47.60M | 18.70M | 18.90M | 8.80M | 22.20M | 22.20M | 23.90M | 39.80M | 61.50M | 62.50M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 29.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.90M | 3.50M | 2.10M | 4.00M | 3.80M | 3.30M | 2.60M | 3.40M | 4.50M | 3.90M | 4.30M | 4.00M | 4.10M | 3.60M | 2.10M | 4.20M | 4.70M | 5.00M | 4.10M | 5.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 16.80M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | 0.08M | | | | 0.08M | | | | 0.11M | | | | 0.11M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 409.00 | 579.00 | 1.40M | 0.02M | 155.00 | 0.01M | 3.20M | 0.02M | -0.80M | -0.20M | -10.40M | 1.20M | -0.30M | 357.00 | -1.20M | 1.80M | 219.00 | 0.45M | 2.40M | 0.37M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.50M | | | | | 4.20M | -0.60M | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 87.90M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1.10M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.70M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 29.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 105.30M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 73.80M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 217.60M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -46.20M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 19.40M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | | 15.20M | | | | | | | | | | 10.50M | 42.40M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.30M | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | | | | 6.30M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -19.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.10M | -8.30M | 1.90M | 0.60M | 0.90M | | 1.30M | 0.40M | 0.10M | | 1.20M | 0.60M | 0.10M | 0.20M | 1.80M | 0.40M | 1.10M | 6.80M | 8.80M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -45.40M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 13.60M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 23.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 68.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 23.10M |