|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.49M | 46.11M | -14.16M | 50.01M | 41.50M | 53.49M | -38.97M | 39.84M | 49.68M | 51.52M | 61.98M | 56.90M | 52.29M | 66.92M | -153.33M | 64.44M | 67.28M | 44.02M | 4.80M | 35.89M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | 5.30M | 5.50M | 5.63M | 5.90M | 6.50M | 6.80M | 6.50M | 6.70M | 6.90M | 7.31M | 6.62M | 6.50M | 6.40M | 6.41M | 6.55M | 6.90M | 7.50M | 7.47M | 7.56M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 598.00M | 12.03M | 6.08M | 567.00M | 3.40M | 7.42M | 4.42M | 1.40M | 1.40M | 5.49M | 9.17M | 1.20M | 0.41M | 6.22M | 7.08M | 1.20M | 0.32M | 5.34M | 7.55M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | 2.77M | -2.48M | -1.38M | -0.90M | -5.59M | -19.07M | -5.94M | -6.85M | 20.34M | -7.10M | -3.94M | -3.47M | -5.48M | -6.24M | -3.09M | -1.50M | 5.57M | -2.01M | 0.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.04M | | | | 0.13M | | | | 0.02M | | | | 0.07M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.03M | 17.49M | 7.90M | -0.01M | 0.00M | 0.06M | -5.51M | 0.01M | 0.01M | 3.84M | 0.01M | 0.01M | 0.01M | 0.14M | 9.40M | 0.02M | 0.02M | -12.19M | 0.05M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | -2.10M | 0.08M | 0.60M | 1.70M | 4.59M | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.62M | 75.21M | 56.78M | 52.61M | 33.52M | 38.04M | 2.64M | 47.62M | 9.78M | 60.31M | 37.07M | 72.16M | 67.01M | 79.86M | 34.71M | 30.56M | 51.94M | 97.18M | 31.15M | 108.88M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | 5.10M | 22.22M | 5.50M | 5.10M | 3.20M | -2.99M | -3.60M | 3.60M | 4.20M | -23.05M | 4.55M | 4.20M | 4.20M | 4.55M | -1.47M | 4.20M | 4.20M | 24.83M | 5.59M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | 5.30M | 5.50M | 5.63M | 5.90M | 6.50M | 6.80M | 6.50M | 6.70M | 6.90M | 7.31M | 6.62M | 6.50M | 6.40M | 6.41M | 6.55M | 6.90M | 7.50M | 7.47M | 7.56M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M | -3.39M | 11.40M | -2.69M | -30.01M | 3.26M | 14.47M | 0.01M | 16.71M | 12.80M | 17.66M | -20.27M | 4.80M | -36.69M | 25.95M | 25.91M | 7.48M | -72.83M | 45.74M | -26.32M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.68M | 17.77M | 10.62M | 9.08M | 22.39M | 14.56M | 3.03M | -8.97M | 1.61M | 5.55M | -5.61M | -2.89M | -1.06M | 4.12M | 6.98M | 14.46M | 10.80M | 4.42M | 28.29M | 7.30M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.37M | 15.61M | 3.33M | 5.81M | -12.93M | 6.58M | 21.46M | 12.87M | -33.69M | 20.78M | -21.45M | 12.79M | -14.93M | 11.55M | 0.95M | 16.87M | -20.02M | 3.46M | 1.81M | -15.36M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.86M | 145.57M | -165.24M | 8.17M | 9.12M | -8.24M | -41.45M | -0.49M | -15.25M | 53.39M | -42.68M | -0.68M | -0.85M | -8.41M | 33.16M | -8.49M | 7.18M | -7.45M | 9.45M | -39.81M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.73M | 8.83M | 13.66M | 10.75M | 10.59M | 9.78M | 11.38M | 9.10M | 18.18M | 24.93M | 7.58M | 7.21M | 9.13M | 13.63M | 12.68M | 13.06M | 14.48M | 12.85M | 16.09M | 8.61M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | 0.01M | | 4.75M | -0.05M | 0.05M | 66.01M | 0.50M | | | | | | | | | | 40.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.24M | 112.74M | 50.24M | 111.29M | 141.34M | 165.58M | 115.03M | 75.88M | 155.50M | 227.76M | 42.97M | 54.65M | 103.15M | 272.31M | 110.00M | 75.00M | 90.00M | 121.50M | 174.48M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -200.56M | -71.98M | -270.76M | 14.56M | -162.30M | -50.04M | -82.97M | 40.67M | -58.15M | -57.89M | -7.92M | -64.18M | -29.29M | -73.67M | 2.73M | 58.17M | -92.66M | -50.49M | 39.50M | 9.87M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.30M | 1.86M | 11.93M | 5.98M | 7.96M | 8.21M | 0.46M | 7.18M | 0.22M | 0.47M | 11.12M | 3.06M | 9.62M | 4.96M | 6.53M | 4.50M | 9.79M | 6.98M | 5.64M | 4.10M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.43M | -10.99M | -9.18M | -21.74M | -14.75M | -14.15M | -13.99M | -23.43M | -16.45M | -16.57M | -16.48M | -25.95M | -18.88M | -19.48M | -18.02M | -30.24M | -20.95M | -20.89M | -53.91M | -97.75M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.50M | 9.50M | 9.48M | 14.25M | 14.20M | 14.20M | 14.26M | 16.77M | 16.70M | 16.70M | 16.65M | 19.53M | 19.20M | 19.20M | 18.33M | 21.42M | 21.40M | 21.40M | 21.35M | 23.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -183.37M | -7.76M | -223.16M | 45.43M | -143.53M | -26.15M | -94.32M | 64.86M | -64.82M | -14.15M | 12.66M | -17.97M | 18.84M | -13.30M | 19.42M | 58.49M | -61.67M | 25.80M | 16.74M | 21.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.89M | 66.38M | 43.11M | 41.86M | 22.94M | 28.26M | -8.74M | 38.52M | -8.40M | 35.38M | 29.49M | 64.95M | 57.88M | 66.23M | 22.04M | 17.50M | 37.46M | 84.34M | 15.06M | 100.27M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -183.37M | -7.76M | -223.16M | 45.43M | -143.53M | -26.15M | -94.32M | 64.86M | -64.82M | -14.15M | 12.66M | -17.97M | 18.84M | -13.30M | 19.42M | 58.49M | -61.67M | 25.80M | 16.74M | 21.00M |