|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.60M | 25.70M | 36.00M | 45.90M | 57.50M | 45.90M | 21.00M | -21.30M | -15.20M | -8.20M | -20.40M | -3.80M | 8.10M | 19.50M | 71.80M | -13.20M | 18.10M | -9.20M | -37.00M | -9.60M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.70M | 12.80M | 12.60M | 13.20M | 12.90M | 13.10M | 13.00M | 12.70M | 12.90M | 11.60M | 12.10M | 12.00M | 10.90M | 18.40M | 17.00M | 14.10M | 13.90M | 15.10M | 15.60M | 15.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.90M | 2.10M | 11.10M | 1.10M | 2.20M | -1.70M | -3.00M | 1.10M | -20.60M | -12.20M | -7.60M | -0.20M | -1.80M | 14.10M | 19.20M | 1.50M | | | -13.70M |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.40M | 3.20M | -2.00M | 6.00M | -3.80M | -0.30M | -4.40M | -2.00M | -0.70M | -7.60M | 5.50M | 5.90M | 2.30M | 7.50M | -12.50M | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 31.40M | -31.70M | 5.50M | -1.60M | 1.50M | 32.30M | -32.30M | -2.60M | 1.10M | 16.70M | -16.00M | -2.10M | 34.50M | 64.50M | -32.40M | 1.00M | 49.10M | -50.40M | 1.30M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.70M | 21.40M | 47.90M | 80.50M | -18.60M | 67.90M | 9.80M | 22.60M | -109.80M | 33.20M | 17.70M | 64.40M | -43.30M | 38.20M | 28.30M | 49.30M | -102.40M | 20.70M | -7.90M | 92.10M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 1.60M | 1.70M | 1.60M | 1.40M | 1.00M | 1.00M | 1.10M | 1.10M | 1.20M | 1.10M | 1.10M | 1.10M | 1.00M | 3.90M | | 1.00M | 1.00M | 1.20M | 1.10M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.70M | 12.80M | 12.60M | 13.20M | 12.90M | 13.10M | 13.00M | 12.70M | 12.90M | 11.60M | 12.10M | 12.00M | 10.90M | 18.40M | 17.00M | 14.10M | 13.90M | 15.10M | 15.60M | 15.90M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.50M | 7.20M | 30.30M | -2.40M | 41.20M | 17.40M | -40.70M | -103.60M | 39.00M | 21.80M | -3.60M | -13.30M | 58.30M | 23.30M | -13.60M | -59.60M | 53.70M | -32.20M | -5.90M | -47.30M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.60M | -48.80M | 3.40M | 15.20M | 32.80M | -2.50M | 103.80M | 64.30M | -0.50M | -70.70M | -35.30M | 50.20M | -75.60M | -24.60M | 6.30M | 137.00M | 27.20M | -47.70M | -24.20M | -32.30M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | -41.00M | 51.90M | 35.80M | -25.20M | 11.00M | 66.40M | -15.50M | -60.00M | -3.10M | -8.10M | 105.10M | -103.70M | 11.10M | 24.50M | 79.70M | -62.20M | -21.20M | -18.10M | 75.90M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | -9.50M | 7.10M | -0.10M | 6.40M | -2.90M | -6.00M | 2.40M | -2.60M | 4.40M | 2.00M | 4.40M | 2.00M | -6.40M | 7.10M | 6.20M | 2.00M | -17.60M | -3.40M | 8.40M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | 2.40M | 20.90M | -12.30M | 8.90M | -9.60M | 15.50M | -2.30M | -8.10M | -5.00M | 10.10M | 3.60M | -0.20M | 0.10M | 10.40M | -4.70M | -1.30M | -15.00M | 11.30M | -4.90M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.80M | -8.60M | 1.90M | 54.50M | 14.20M | 16.30M | -28.50M | 4.60M | 6.40M | 27.50M | -33.10M | 46.60M | 4.70M | -4.20M | 0.90M | 28.10M | 12.00M | -8.60M | 0.80M | 2.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.80M | -10.40M | -14.70M | -22.70M | | | -13.90M | -18.80M | | | -8.20M | -5.30M | | | | -12.30M | | | | -10.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | 4.90M | 0.90M | 3.50M | | | | | 0.50M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.00M | -22.80M | -20.90M | -22.00M | -23.20M | -22.10M | -22.10M | -24.10M | -23.50M | -23.60M | -21.90M | -22.60M | -25.70M | -22.70M | 95.60M | -20.70M | 27.10M | -13.20M | 26.00M | -76.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.80M | 20.80M | 20.80M | 20.80M | 21.90M | 22.00M | 21.90M | 22.00M | 21.90M | 21.90M | 21.80M | 21.90M | 21.90M | 21.80M | 5.80M | 5.70M | 5.80M | 5.70M | 5.80M | 5.70M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | 2.10M | -2.80M | -2.90M | -0.40M | -8.30M | -6.90M | 10.50M | -0.70M | -0.20M | -1.90M | 3.80M | -1.10M | 0.90M | 4.60M | -4.50M | 1.20M | 2.80M | 0.10M | 0.40M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.90M | -11.80M | 12.30M | 35.80M | -56.00M | 29.60M | -26.20M | -20.30M | -149.70M | -7.90M | -12.40M | 36.50M | -73.70M | 12.10M | -42.00M | 16.20M | -87.30M | -3.70M | 8.60M | 10.20M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.90M | 30.00M | 46.00M | 26.00M | -32.80M | 51.60M | 38.30M | 18.00M | -116.20M | 5.70M | 50.80M | 17.80M | -48.00M | 42.40M | 27.40M | 21.20M | -114.40M | 29.30M | -8.70M | 89.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.90M | -11.80M | 12.30M | 35.80M | -41.80M | 45.80M | -26.20M | -20.30M | -133.30M | 9.60M | -12.40M | 36.50M | -69.00M | 15.50M | 123.90M | 16.30M | -75.30M | 7.50M | 18.10M | 5.70M |