|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.65M | 40.49M | 46.06M | -14.16M | 50.01M | 41.50M | 53.49M | 38.23M | 39.84M | 49.65M | 51.48M | -85.83M | 56.85M | 52.29M | 66.92M | -153.29M | 64.42M | 67.28M | 44.02M | 100.22M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | 4.90M | 5.30M | 5.47M | 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 | 7.50M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | 4.10M | 3.80M | 12.03M | 6.08M | 0.26M | 0.49M | 7.42M | 4.42M | 1.10M | 0.38M | 5.49M | 9.17M | 0.72M | 1.80M | -25.83M | 7.08M | 3.20M | 1.20M | -24.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 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 |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | 0.01M | | | | 0.01M | | | | 0.11M | | | | 0.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.13M | 0.00M | 0.05M | -18.59M | 563.00 | -0.03M | 0.03M | -35.12M | 7.18M | 0.01M | 0.01M | 0.31M | 7.06M | 0.01M | 0.01M | -7.39M | 9.40M | 0.08M | 0.04M | -12.19M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | 1.00M | 1.00M | -2.10M | 0.08M | 0.60M | 1.70M | 4.59M | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.50M | 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 |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.49M | 5.10M | 5.10M | 22.22M | -0.27M | 5.10M | 3.20M | 2.90M | 2.89M | 3.60M | 4.20M | -23.05M | 4.55M | 4.20M | 4.20M | 4.55M | 4.54M | 4.20M | 4.20M | 24.83M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | 4.90M | 5.30M | 5.47M | 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 | 7.50M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.07M | 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 |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.50M | 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 |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.67M | -1.87M | -0.78M | 5.21M | -4.26M | -2.87M | 6.58M | 3.88M | 12.87M | -30.52M | 17.62M | -21.45M | 12.79M | -14.93M | 0.16M | 12.33M | 16.87M | -20.02M | 0.75M | 4.52M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.93M | -1.22M | 154.31M | -165.24M | 8.17M | 9.12M | -8.24M | -102.26M | -8.60M | -3.44M | 7.54M | -0.53M | -27.27M | 25.73M | -8.41M | 33.16M | -0.34M | 4.96M | -3.35M | 1.99M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.94M | 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 |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.10M | | | 0.01M | | 4.75M | -0.05M | 0.05M | 66.01M | 0.50M | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | | 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 |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.54M | -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 |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.63M | 9.30M | 8.13M | 11.93M | 5.98M | 7.96M | 8.21M | 13.46M | 7.18M | 0.22M | 0.47M | 11.12M | 3.06M | 9.62M | 4.96M | 6.53M | 1.44M | 9.79M | 6.98M | 5.64M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.77M | -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 |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.49M | 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 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.27M | -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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.56M | 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 |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.27M | -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 |