|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.47M | 51.46M | 25.98M | 25.41M | 57.41M | 56.61M | 19.67M | 32.05M | 58.54M | 51.45M | 10.78M | -60.07M | 38.37M | 40.64M | -3.94M | 17.89M | 26.18M | 16.69M | -63.68M | -7.08M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.46M | 9.47M | 9.66M | 10.47M | 9.96M | 10.39M | 10.77M | 10.38M | 11.51M | 11.62M | 12.35M | 13.85M | 13.59M | 13.60M | 14.25M | 14.44M | 14.53M | 14.16M | 13.76M | 13.77M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23M | 1.67M | 1.95M | 2.33M | 2.73M | 2.53M | 2.54M | 2.78M | 3.26M | 4.25M | 3.53M | 3.44M | 4.05M | 4.53M | 4.27M | 3.83M | 3.60M | 4.65M | 4.46M | 2.96M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58M | 0.65M | 0.88M | 0.94M | -0.73M | -0.93M | 1.20M | -1.41M | 4.66M | -3.21M | 5.00M | -30.34M | 6.06M | -0.80M | 3.12M | -4.55M | -1.44M | 12.66M | -18.40M | -6.43M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | 0.08M | | 0.11M | 0.11M | 0.08M | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 2.48M | | -1.79M | 0.10M | | | 3.12M | 1.76M | 0.07M | 0.07M | 9.91M | 0.07M | | -4.89M | 0.05M | | | 0.02M | 22.05M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.00M | | | | 1.00M | | | 60.98M | -60.98M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.01M | 107.98M | 8.10M | 40.92M | 22.48M | 68.15M | -4.37M | 39.35M | 52.56M | 99.94M | 16.90M | 74.89M | 32.92M | 88.81M | -18.21M | 90.51M | -3.94M | 83.49M | -9.09M | 49.19M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.22M | 0.22M | 0.22M | 0.23M | 0.23M | 1.87M | 3.78M | 3.66M | 3.67M | 3.67M | 3.74M | 2.96M | 2.95M | 2.96M | 3.13M | 2.43M | 2.43M | 2.43M | 2.39M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.27M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.68M | 9.69M | 9.88M | 12.35M | 10.19M | 10.62M | 12.64M | 15.59M | 15.17M | 15.29M | 16.02M | 17.59M | 16.54M | 13.60M | 14.25M | 14.44M | 14.53M | 14.16M | 13.76M | 13.77M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.22M | -20.60M | -2.28M | -14.33M | 38.98M | -23.65M | 5.91M | -19.26M | 37.54M | -25.93M | 0.04M | 3.34M | 24.57M | -24.66M | 10.65M | -2.90M | 33.08M | -37.70M | 1.34M | -7.49M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.90M | -31.18M | 13.54M | 27.17M | 5.05M | 12.81M | 13.46M | 47.63M | -39.99M | -17.96M | -3.65M | -0.91M | -15.15M | -4.62M | 14.63M | 13.38M | -5.27M | 4.28M | -11.37M | 9.18M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.21M | -2.84M | -14.01M | 17.22M | 3.50M | -4.44M | -22.33M | 31.91M | -27.67M | -11.80M | -15.00M | 26.40M | -15.37M | 4.26M | -11.55M | 32.18M | -7.38M | 8.99M | -32.02M | 45.84M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | 0.26M | -0.00M | 1.64M | 0.01M | 0.00M | -0.00M | -0.30M | 0.00M | -0.04M | 0.05M | 0.10M | -0.11M | | -0.06M | -14.05M | -5.05M | 0.13M | 6.89M | 3.90M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.98M | 2.37M | -1.11M | -45.51M | 7.17M | 4.37M | -5.90M | -32.69M | -0.63M | 0.27M | 8.70M | -3.41M | -4.05M | 7.24M | 4.23M | 113.99M | 2.97M | 11.08M | -2.75M | -3.52M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.92M | 11.30M | 8.91M | 6.76M | 9.28M | 10.47M | 12.59M | 14.34M | 16.66M | 14.75M | 23.09M | 19.60M | 11.89M | 41.63M | 38.72M | 41.98M | 23.43M | 31.18M | 38.83M | 14.90M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12M | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 1.00M | 2.32M | | 8.65M | 0.24M | 0.07M | | 7.37M | 0.03M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.00M | 35.00M | 154.84M | 0.01M | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.42M | -12.80M | -144.32M | -19.03M | 20.72M | -30.52M | -119.90M | -22.05M | -15.53M | -17.10M | -23.09M | -28.26M | -12.13M | -42.01M | -39.72M | -49.40M | -23.45M | -31.19M | -38.85M | -14.90M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 0.34M | 0.38M | 0.41M | 0.39M | 0.49M | 0.38M | 0.34M | 1.66M | 0.49M | 0.42M | | | -0.30M | -1.21M | -1.32M | -0.22M | -0.04M | | 0.26M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.66M | -6.76M | -6.71M | -15.04M | -56.67M | -38.13M | 107.96M | -24.69M | -36.11M | -84.77M | 6.46M | -46.76M | -20.71M | -36.01M | 46.44M | -38.32M | 25.96M | -53.68M | 49.04M | -34.21M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.25M | 7.10M | 7.09M | 7.55M | 9.02M | 8.81M | 8.74M | 8.71M | 10.35M | 10.49M | 10.64M | 10.24M | 10.55M | 11.39M | 10.59M | 10.70M | 10.38M | 10.88M | 10.36M | 10.52M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | -0.12M | 0.52M | 0.03M | 0.41M | -0.03M | 0.02M | 1.23M | -0.02M | 0.01M | -0.19M | -0.15M | -0.03M | -0.03M | 0.10M | -0.34M | 0.14M | 0.08M | 0.00M | 0.08M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.92M | 88.42M | -142.94M | 6.86M | -13.47M | -0.50M | -16.32M | -7.38M | 0.91M | -1.93M | 0.28M | -0.13M | 0.08M | 10.79M | -11.50M | 2.79M | -1.44M | -1.38M | 1.10M | 0.07M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.08M | 96.68M | -0.81M | 34.16M | 13.20M | 57.68M | -16.96M | 25.02M | 35.90M | 85.19M | -6.19M | 55.28M | 21.03M | 47.18M | -56.93M | 48.52M | -27.37M | 52.31M | -47.92M | 34.28M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.92M | 88.42M | -142.94M | 6.86M | -13.47M | -0.50M | -16.32M | -7.38M | 0.91M | -1.93M | 0.28M | -0.13M | 0.08M | 10.79M | -11.50M | 2.79M | -1.44M | -1.38M | 1.10M | 0.07M |