|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.56M | 30.98M | 14.93M | 20.45M | 29.11M | 21.80M | 23.71M | 23.67M | 12.09M | 19.10M | 15.34M | 22.64M | 16.19M | 28.46M | 1.15M | 10.95M | 17.03M | 19.41M | 25.75M | 22.81M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | 1.41M | 1.33M | 1.21M | 1.23M | 1.25M | 1.32M | 1.67M | 1.50M | 1.52M | 1.66M | 1.59M | 1.58M | 1.64M | 1.62M | 1.62M | 1.60M | 1.54M | 1.48M | 1.50M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.36M | 6.84M | 7.74M | 8.11M | 9.36M | 8.64M | 10.98M | 9.75M | 10.29M | 10.07M | 10.42M | 12.46M | 11.99M | 10.56M | 11.74M | 14.68M | 16.74M | 15.97M | 17.37M | 18.47M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36M | 0.89M | -0.69M | -2.22M | 0.48M | 2.02M | 7.32M | 6.32M | 4.71M | 7.49M | 10.12M | 3.29M | 3.11M | 8.44M | -7.09M | 1.70M | 4.43M | 6.75M | 10.54M | -2.34M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | | | | 0.47M | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.33M | -2.37M | 25.91M | 3.14M | 2.27M | 5.37M | -2.95M | 4.82M | 3.28M | | 31.67M | 3.18M | 7.41M | 5.27M | 1.30M | 0.56M | 9.55M | | 24.25M | 4.17M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.01M | 0.09M | 0.14M | 0.19M | 0.37M | 0.06M | 0.16M | 0.01M | 0.30M | 0.02M | 0.36M | 0.02M | -0.06M | 0.21M | 1.32M | 0.67M | 1.52M | 1.01M | 2.59M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.69M | 35.22M | 43.93M | 44.09M | 68.26M | 39.67M | 40.14M | 46.77M | 47.95M | 46.04M | 33.16M | 70.50M | 63.68M | 57.66M | 19.65M | 68.95M | 30.00M | 73.45M | 62.80M | 98.63M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.72M | 11.72M | 13.52M | 17.49M | 17.62M | 17.43M | 17.18M | 19.94M | 25.36M | 25.82M | 25.68M | 25.41M | 24.96M | 20.47M | 25.78M | 36.58M | 36.95M | 37.55M | 34.41M | 34.37M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 3.25M | 0.53M | 0.20M | 0.20M | 0.52M | 0.53M | 0.54M | 0.55M | 0.53M | 0.55M | 0.99M | 1.00M | 0.98M | 1.01M | 1.02M | 1.04M | 2.77M | 1.60M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | 1.41M | 1.33M | 1.21M | 1.23M | 1.25M | 1.32M | 1.67M | 1.50M | 1.52M | 1.66M | 1.59M | 1.58M | 1.64M | 1.62M | 1.62M | 1.60M | 1.54M | 1.48M | 1.50M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.26M | 30.42M | 9.68M | -13.19M | -6.70M | 17.04M | 30.11M | -25.84M | -10.85M | 5.21M | 19.36M | -30.45M | -3.72M | 8.76M | 71.29M | -33.01M | 9.37M | 14.51M | 55.70M | -54.73M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | -0.42M | -0.32M | 2.00M | 0.29M | 0.60M | -2.10M | -0.71M | -0.28M | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.21M | 5.56M | 11.48M | -27.45M | 7.12M | 10.28M | 6.47M | -17.65M | -1.17M | 4.79M | 12.79M | -24.90M | 3.41M | 14.69M | 35.72M | -22.82M | -16.05M | 23.85M | 14.22M | -31.27M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 4.14M | -5.33M | 0.00M | -0.20M | -0.55M | 0.63M | 0.17M | 2.01M | 0.18M | -2.92M | -0.46M | 0.07M | 1.73M | -0.90M | -0.26M | -0.76M | 2.15M | 2.03M | -0.50M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.82M | 11.72M | 20.47M | 1.08M | -7.91M | 12.51M | -3.46M | -4.48M | -8.58M | -1.23M | 15.87M | -1.53M | -8.89M | 1.03M | 25.57M | 2.17M | -23.55M | 16.81M | 14.45M | -2.58M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M | 0.62M | 1.91M | 0.83M | 1.15M | 1.11M | 3.00M | 0.39M | 1.58M | 1.21M | 2.39M | 0.31M | 0.95M | 1.06M | 2.88M | 1.29M | 0.49M | 1.05M | 2.86M | 2.71M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 355.82M | 0.28M | -0.85M | | | | | 852.70M | 1.20M | | 19.46M | 0.56M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | 1.50M | 1.80M | 0.30M | 0.60M | 0.30M | 0.75M | 0.40M | 15.30M | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 1.07M | -254.07M | -0.53M | 25.45M | -0.67M | -2.25M | -371.07M | 13.44M | -0.37M | -2.39M | -0.31M | -0.95M | -1.06M | -855.58M | -2.48M | -0.49M | -20.51M | -3.43M | -2.71M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | | | 1.96M | | | 0.30M | | | | | | | | | | | 5.96M | 0.25M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.45M | -10.48M | -10.84M | -28.03M | -34.57M | -30.93M | -7.89M | 174.80M | -45.84M | -35.51M | -42.26M | -62.41M | -5.38M | -17.48M | 726.10M | -58.87M | -59.23M | -57.68M | -62.59M | -78.88M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.78M | 7.82M | 8.11M | 7.78M | 7.82M | 7.78M | 7.71M | 8.05M | 7.90M | 7.96M | 7.88M | 8.17M | 7.87M | 7.69M | 7.65M | 0.36M | 0.29M | | 0.13M | 0.20M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12M | -3.29M | -3.51M | 0.73M | -5.95M | -8.81M | 2.17M | 1.21M | 2.00M | 2.30M | 0.45M | -1.52M | -0.14M | 3.18M | -4.80M | -1.51M | 7.58M | 1.75M | -0.99M | 1.32M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 249.66M | 22.54M | -224.49M | 16.26M | 53.20M | -0.75M | 32.16M | -148.30M | 17.55M | 12.47M | -11.04M | 6.26M | 57.20M | 42.29M | -114.64M | 6.08M | -22.16M | -3.00M | -4.20M | 18.36M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.74M | 34.60M | 42.02M | 43.26M | 67.11M | 38.56M | 37.13M | 46.38M | 46.37M | 44.83M | 30.77M | 70.19M | 62.73M | 56.59M | 16.77M | 67.66M | 29.50M | 72.39M | 59.94M | 95.92M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 247.54M | 25.82M | -220.98M | 15.53M | 59.14M | 8.06M | 29.99M | -149.50M | 15.55M | 10.16M | -11.49M | 7.78M | 57.34M | 39.12M | -109.83M | 7.59M | -29.73M | -4.75M | -3.21M | 17.04M |