|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 3.90M | 104.10M | 4.90M | 8.30M | 0.70M | 184.50M | 11.40M | | | | | | | | 24.50M | 26.40M | 21.60M | -32.00M | 27.40M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.90M | -0.40M | 4.80M | 6.40M | 6.70M | 6.30M | 6.10M | 6.00M | 6.30M | 6.10M | 6.10M | 5.90M | 5.90M | 6.00M | 6.10M | 6.00M | 6.00M | 6.20M | 6.50M | 6.70M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 0.10M | 1.60M | 1.50M | 1.60M | 1.50M | 1.90M | 2.40M | 3.00M | 2.50M | 1.90M | 2.90M | 4.00M | 2.90M | 2.20M | 3.30M | 3.90M | 3.30M | 3.00M | 4.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | -0.50M | -2.80M | -0.70M | -0.10M | -1.10M | -12.10M | -0.40M | -0.50M | -0.70M | -6.10M | -0.60M | -0.60M | -0.60M | -16.60M | -0.60M | -0.50M | -0.60M | -13.30M | -0.60M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | -0.10M | -1.20M | 5.20M | 0.50M | 16.80M | -0.60M | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.30M | -18.30M | 0.20M | 1.70M | -8.60M | 4.00M | 2.90M | -1.10M | -1.10M | 2.20M | 17.20M | -0.20M | -3.10M | 33.30M | 6.10M | | -0.80M | -6.30M | 48.50M | -2.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.40M | -3.50M | -11.00M | 7.90M | 22.30M | -17.00M | 9.30M | 0.90M | 23.90M | -27.50M | 8.50M | 15.00M | 10.00M | 0.80M | -18.20M | 11.70M | 12.40M | -16.10M | -1.70M | -1.20M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.20M | 19.00M | 46.60M | 27.40M | 35.60M | 48.60M | -5.50M | 26.40M | 52.10M | 76.30M | 53.60M | 6.30M | 43.20M | 54.00M | 59.40M | 21.00M | 52.20M | 65.30M | 62.70M | 39.60M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.20M | | 60.80M | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.80M | 9.60M | 12.30M | 19.60M | 19.50M | 19.40M | 19.10M | 17.60M | 17.50M | 17.60M | 17.30M | 18.70M | 19.30M | 19.20M | 19.20M | 19.20M | 19.20M | 19.00M | 20.70M | 20.80M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.90M | -0.40M | 4.80M | 6.40M | 6.70M | 6.30M | 6.10M | 6.00M | 6.30M | 6.10M | 6.10M | 5.90M | 5.90M | 6.00M | 6.10M | 6.00M | 6.00M | 6.20M | 6.50M | 6.70M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | -2.50M | -4.90M | 11.60M | -3.20M | 8.60M | -16.90M | 11.50M | -12.40M | -16.00M | -4.70M | 14.70M | 2.60M | -2.50M | -16.40M | 27.10M | -5.50M | -1.90M | -14.30M | 30.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.70M | -3.60M | -1.60M | 3.50M | 7.70M | 8.00M | -1.20M | 4.90M | -4.80M | -5.50M | -4.90M | -0.60M | -1.50M | -2.40M | -1.80M | -3.30M | 4.90M | -2.20M | -5.50M | 5.50M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.40M | -6.30M | -0.50M | 6.40M | 1.60M | -5.30M | -1.20M | -4.60M | -6.30M | 1.30M | 4.40M | -7.70M | 1.40M | -2.10M | 3.00M | -3.30M | 8.30M | -7.80M | -1.50M | 13.70M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.10M | 9.80M | -10.20M | 3.00M | 3.90M | -6.70M | 29.20M | 5.00M | 6.90M | -11.60M | 0.10M | 8.20M | 4.90M | 5.70M | -15.00M | 1.40M | 1.10M | 1.30M | 2.30M | 12.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.30M | | 856.80M | | | 5.80M | 41.90M | | | | | 208.90M | 0.60M | | | | | | 273.90M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.50M | 0.40M | | -4.70M | 306.20M | 298.20M | -272.50M | | 0.20M | 3.10M | -3.10M | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.40M | | | | 0.80M | | | | | | | | | 3.40M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.70M | 40.20M | -675.60M | -2.50M | -1.10M | 24.30M | 282.00M | -14.80M | -6.80M | 26.30M | -12.10M | -217.00M | -6.10M | -6.40M | -12.00M | -9.40M | -10.20M | -13.10M | -284.20M | -8.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | | -3.90M | -6.60M | -0.20M | -1.00M | 0.20M | -1.80M | | 0.40M | -0.10M | -2.50M | 0.20M | 2.30M | | -2.70M | 0.20M | 0.90M | 9.60M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.70M | -6.50M | 639.50M | -60.40M | -94.00M | -114.70M | -133.00M | -12.00M | -9.90M | -140.90M | -8.10M | 6.20M | -25.20M | -25.00M | -6.50M | -13.30M | -181.60M | -26.00M | 203.50M | -66.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.60M | 5.50M | 5.60M | 5.90M | 5.80M | 5.90M | 34.10M | 6.20M | -6.20M | 18.30M | 6.00M | 6.40M | 11.50M | 1.10M | 6.30M | 6.60M | -6.60M | | | 6.90M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | -2.60M | 1.50M | -8.00M | -15.20M | -16.40M | 13.00M | 2.70M | 3.40M | -6.80M | 6.60M | -1.40M | 0.10M | 8.40M | -11.50M | 5.70M | 6.40M | -0.40M | -0.20M | -0.30M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.60M | 68.10M | 8.10M | -44.70M | -71.30M | -55.90M | 168.20M | 1.70M | 38.80M | -45.10M | 40.00M | -205.90M | 12.00M | 31.00M | 29.40M | 4.00M | -133.20M | 25.80M | -18.20M | -35.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.30M | 9.20M | 56.80M | 24.40M | 31.70M | 55.30M | -34.70M | 21.40M | 45.20M | 87.90M | 53.50M | -1.90M | 38.30M | 48.30M | 74.40M | 19.60M | 51.10M | 64.00M | 60.40M | 27.40M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.80M | 52.70M | 10.50M | -35.50M | -59.50M | -41.80M | 143.50M | -0.40M | 35.40M | -38.30M | 33.40M | -204.50M | 11.90M | 22.60M | 40.90M | -1.70M | -139.60M | 26.20M | -18.00M | -35.20M |