|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.13M | 100.55M | 111.30M | 78.69M | 123.38M | 90.39M | 34.12M | 26.96M | 53.13M | 67.04M | 52.09M | 17.05M | 58.57M | 69.58M | 50.87M | 3.99M | 31.53M | 19.70M | 17.32M | 2.16M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 3.35M | 3.43M | 3.57M | 3.54M | 1.52M | 0.56M | 3.10M | 2.36M | 3.12M | 0.34M | 3.83M | 2.84M | 2.26M | 1.56M | 2.62M | 2.83M | 1.61M | -1.06M | 3.42M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.75M | 1.52M | -1.42M | -3.26M | 2.55M | 2.15M | -1.45M | -1.06M | 2.74M | 1.76M | -1.46M | -0.89M | -0.23M | 2.10M | 0.12M | -1.12M | 2.28M | -0.81M | 0.28M | -0.98M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | -0.02M | -2.29M | 0.13M | 1.08M | 0.07M | 3.31M | 2.42M | 3.83M | 3.73M | 7.90M | 1.80M | -0.15M | 9.09M | 3.63M | 1.50M | 1.93M | 0.14M | 0.89M | 0.32M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.31M | | | | | | | | | | | | | | | | | | 4.70M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.83M | -38.77M | -79.39M | -137.79M | -125.51M | -96.25M | -10.90M | 77.60M | 15.23M | -115.51M | -34.29M | -99.49M | -83.49M | -17.76M | 57.01M | -127.15M | -86.37M | -13.23M | 86.78M | -55.55M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.29M | 0.32M | 0.35M | 0.38M | 0.40M | 0.44M | 0.48M | 0.51M | 0.79M | 0.63M | 0.67M | 0.78M | 0.83M | 0.83M | 0.86M | 1.01M | 1.18M | 1.27M | 1.19M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.29M | -20.35M | 8.74M | -9.42M | 3.62M | -14.66M | -12.31M | -3.27M | 26.30M | -12.51M | 5.67M | -14.17M | 16.06M | 5.81M | -20.30M | -6.99M | 12.87M | -13.36M | 11.23M | 12.54M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.01M | 127.92M | 177.02M | 251.61M | 295.97M | 244.10M | 32.24M | -15.95M | 9.51M | 200.79M | 61.16M | 139.59M | 147.64M | 103.67M | -25.01M | 186.58M | 100.16M | 60.51M | -90.21M | 99.06M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.03M | -23.35M | -21.32M | 7.79M | 18.20M | 15.08M | -29.95M | 14.65M | 19.43M | 7.92M | -35.67M | 14.54M | 20.59M | -13.43M | -20.04M | 18.59M | -5.82M | -8.10M | -21.77M | 22.39M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.05M | -20.61M | 19.48M | 10.46M | 11.79M | 21.57M | 14.23M | -8.95M | -23.16M | -2.87M | 16.72M | -16.62M | 7.52M | 32.70M | -9.47M | -27.91M | -2.10M | 17.24M | -6.07M | 5.83M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.22M | -2.71M | 17.99M | -0.36M | -19.02M | -8.07M | 18.76M | -22.29M | -0.56M | -8.02M | 7.84M | -7.22M | 7.73M | 0.15M | -4.52M | -43.76M | 0.20M | -2.10M | -14.76M | -13.17M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | 0.50M | 0.09M | 0.99M | | 0.06M | 0.13M | 0.08M | 0.20M | 0.58M | 0.59M | 1.00M | 0.28M | 0.06M | 0.61M | 0.83M | 0.05M | 0.04M | | 0.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.02M | | | 25.44M | | | | 14.54M | 8.92M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.59M | 0.11M | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.66M | | | 0.23M | | 1.14M | 2.01M | 1.72M | 0.81M | | | | | 2.08M | 4.30M | 2.25M | -0.03M | 0.10M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.17M | -40.07M | -0.56M | -1.37M | -1.08M | 0.35M | -3.86M | -4.86M | -1.99M | -0.75M | -6.05M | 2.02M | -4.95M | -3.71M | 22.26M | -0.24M | 2.32M | 12.23M | 13.63M | 6.44M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | 2.57M | | 1.67M | 0.21M | 5.28M | 0.07M | 8.76M | 0.10M | | | 5.88M | 0.21M | 3.52M | 1.78M | 0.13M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.55M | 13.84M | 83.75M | 141.97M | 115.24M | 106.59M | -5.90M | -61.78M | -12.88M | 119.91M | 42.34M | 97.49M | 90.51M | 31.31M | -86.97M | 131.80M | 86.02M | 3.41M | -101.14M | 48.72M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.55M | -64.99M | 3.80M | 2.81M | -11.35M | 10.69M | -20.66M | 10.97M | 0.37M | 3.65M | 2.00M | 0.02M | 2.08M | 9.83M | -7.71M | 4.40M | 1.96M | 2.42M | -0.73M | -0.39M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.69M | -39.27M | -79.47M | -138.78M | -125.51M | -96.32M | -11.03M | 77.52M | 15.04M | -116.09M | -34.89M | -100.49M | -83.77M | -17.83M | 56.40M | -127.98M | -86.43M | -13.27M | 86.78M | -56.24M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.55M | -64.99M | 3.80M | 2.81M | -11.35M | 10.69M | -20.66M | 10.97M | 0.37M | 3.65M | 2.00M | 0.02M | 2.08M | 9.83M | -7.71M | 4.40M | 1.96M | 2.42M | -0.73M | -0.39M |