|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.41M | 113.77M | 133.71M | 133.61M | 116.00M | 119.03M | 64.90M | 14.59M | 15.04M | 4.16M | 23.36M | 9.29M | -102.68M | 12.26M | 12.12M | 81.64M | -84.52M | -3.29M | 6.38M | 16.80M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25M | 3.46M | 3.94M | 4.06M | 4.07M | 4.10M | 4.15M | 4.22M | 4.98M | 6.80M | 6.75M | 6.64M | 5.64M | 3.69M | 3.57M | 3.77M | 3.84M | 3.61M | 3.73M | 3.65M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.98M | 4.14M | 3.99M | 5.31M | 4.70M | 4.46M | 4.51M | 6.52M | 5.38M | 5.40M | 5.44M | 7.86M | 6.23M | 6.36M | 6.44M | 6.14M | 7.49M | 7.09M | 7.80M | 5.33M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.60M | -7.42M | 0.77M | 2.93M | 0.66M | -7.26M | -4.97M | -2.74M | -3.49M | -8.21M | 9.96M | -0.68M | 13.24M | 0.45M | -1.64M | 0.01M | -0.20M | 1.51M | 1.43M | -0.31M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | -0.16M | 0.38M | | 0.10M | 1.30M | 0.38M | 0.26M | 41.67M | 14.07M | -56.00M | 0.26M | 0.04M | -0.31M | 22.79M | 0.89M | -0.56M | 0.83M | | -1.35M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | -1.23M | -0.15M | | -0.24M | 1.35M | 1.59M | | | 21.54M | -21.49M | | 44.47M | | -44.47M | | 39.82M | | -39.87M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.09M | 90.94M | 123.38M | 95.87M | 73.14M | 104.62M | 116.56M | 85.12M | 1.82M | 8.98M | 77.49M | -7.33M | -20.15M | 26.90M | 31.62M | 18.90M | 79.88M | 7.38M | 7.41M | -8.93M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.60M | 4.80M | 5.26M | 5.34M | 5.22M | 5.21M | 5.52M | 5.61M | 6.54M | 8.59M | 8.11M | 7.99M | 6.97M | 4.94M | 4.84M | 5.01M | 5.01M | 3.92M | 4.03M | 3.96M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.72M | 61.07M | 51.52M | 10.32M | -63.75M | -18.39M | -41.52M | -108.75M | -32.88M | 28.76M | -39.79M | 25.62M | 10.87M | 5.90M | -7.68M | 53.94M | -74.03M | 0.13M | 9.91M | 32.24M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.19M | 11.46M | 11.95M | 31.41M | 12.96M | 4.86M | -34.31M | 27.23M | 11.83M | 5.05M | -8.35M | 22.08M | 6.56M | -1.64M | 4.51M | 9.05M | 2.24M | 10.09M | 4.71M | 20.25M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.28M | 50.46M | 37.24M | -23.28M | -58.04M | -2.70M | -44.72M | -32.76M | -8.52M | 5.83M | -16.87M | -0.82M | -6.96M | -0.06M | 8.02M | -15.80M | 19.10M | 7.21M | 13.61M | 2.64M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.86M | -2.59M | 10.36M | 13.26M | -17.30M | -2.62M | 11.61M | 5.75M | -36.40M | -6.37M | 7.72M | 2.40M | -24.11M | -1.38M | 5.43M | 9.82M | -15.64M | -1.67M | -6.68M | 6.92M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.31M | -1.53M | 1.72M | 1.55M | 25.65M | -26.15M | 36.85M | -2.23M | -0.41M | -14.53M | 18.62M | -1.60M | 7.54M | -0.10M | -14.90M | 2.05M | -0.96M | -5.79M | 4.90M | 0.92M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 7.85M | 6.03M | 2.71M | 2.95M | 4.72M | 12.61M | 13.88M | 10.64M | 10.61M | 9.28M | 4.43M | 6.57M | 2.68M | -13.68M | 10.20M | 1.95M | 2.09M | 2.96M | 2.68M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.10M | | 0.12M | | 0.06M | | | 0.08M | 0.27M | | | | 0.03M | | 0.06M | 0.15M | | 0.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.61M | -0.07M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.00M | 149.00M | 148.00M | 99.00M | 367.00M | | 160.00M | 60.00M | 85.00M | 230.00M | 210.00M | 160.00M | 225.00M | 80.00M | 105.00M | 205.00M | 100.00M | 135.00M | 200.00M | 185.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77M | 52.22M | -135.93M | 7.29M | 134.17M | -75.12M | 67.46M | -38.91M | -147.28M | 24.47M | 70.39M | -60.54M | 3.43M | 36.59M | -117.98M | 82.04M | -38.41M | -17.46M | 1.50M | 93.33M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.91M | -12.87M | -12.28M | -24.08M | -186.99M | -39.84M | -70.29M | -56.23M | -16.68M | -19.45M | -19.52M | -38.12M | -47.67M | -55.93M | -54.37M | -48.45M | -33.51M | -32.61M | -38.51M | -17.89M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.70M | 8.70M | 8.68M | 8.67M | 10.60M | 10.10M | 9.97M | 9.74M | 10.80M | 10.80M | 10.73M | 10.71M | 11.30M | 11.20M | 10.98M | 10.79M | 11.00M | 10.90M | 21.36M | 10.73M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.29M | 0.37M | -0.38M | -0.38M | -1.36M | -4.33M | -3.98M | 5.10M | 0.63M | -1.30M | -0.76M | 1.25M | -0.52M | -0.39M | 0.96M | -1.31M | 0.24M | 2.65M | -1.17M | -0.08M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.66M | 130.67M | -25.21M | 78.70M | 18.96M | -14.67M | 109.76M | -4.92M | -161.51M | 12.70M | 127.60M | -104.74M | -64.91M | 7.17M | -139.77M | 51.18M | 8.19M | -40.04M | -30.77M | 66.42M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.08M | 83.09M | 117.35M | 93.16M | 70.19M | 99.89M | 103.96M | 71.24M | -8.82M | -1.63M | 68.21M | -11.76M | -26.72M | 24.21M | 45.30M | 8.70M | 77.92M | 5.29M | 4.45M | -11.61M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.95M | 130.29M | -24.83M | 79.09M | 20.32M | -10.34M | 113.73M | -10.03M | -162.14M | 14.00M | 128.36M | -106.00M | -64.39M | 7.56M | -140.74M | 52.49M | 7.96M | -42.69M | -29.60M | 66.50M |