|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.40M | 24.04M | -1.35M | 0.55M | 41.86M | 37.40M | 43.80M | 36.30M | 27.80M | 50.00M | 51.70M | 46.60M | 49.30M | 61.40M | 54.20M | 57.90M | 45.90M | 68.50M | 60.00M | 67.40M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.89M | 8.21M | 8.64M | 20.50M | 28.14M | 28.64M | 28.43M | 28.74M | -39.61M | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.40M | 2.14M | 0.09M | 0.47M | 17.06M | 0.60M | 2.37M | 0.25M | 3.00M | 5.40M | 3.70M | 4.20M | 4.10M | 6.50M | 6.60M | 7.20M | 8.10M | 6.60M | 7.40M | 9.30M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.62M | 1.28M | | -1.33M | 0.25M | -4.10M | -2.40M | -4.00M | -10.90M | -2.60M | -3.90M | -4.30M | -1.50M | -4.10M | -6.10M | -3.20M | -13.40M | -4.60M | 13.50M | 3.90M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | | | 0.12M | | | | 0.10M | | | | 0.09M | | | | 0.08M | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.69M | | | | 11.48M | 4.30M | 2.40M | 0.30M | 62.50M | 2.60M | 0.10M | 1.90M | 4.30M | 12.50M | 1.10M | 0.80M | -72.50M | 1.40M | 0.30M | 0.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.47M | 1.91M | | 0.02M | | | | 2.00M | 0.30M | 0.30M | | 2.00M | | | | | 3.80M | 0.20M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.39M | | | | 38.30M | | | | 49.20 | | | | 50.10 | | | | 39.70 | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.81M | 53.29M | 40.18M | 39.95M | 46.87M | 59.00M | 29.40M | 60.90M | 71.30M | 61.70M | 53.10M | 80.40M | 79.50M | 97.40M | 43.00M | 84.00M | 69.20M | 120.00M | 88.40M | 122.10M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.53M | 2.58M | 2.83M | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.11M | | 1.92M | 1.30M | 2.30M | 2.00M | 1.90M | 1.00M | 0.90M | 0.70M | 0.70M | 0.70M | 0.60M | 0.40M | 0.70M | 0.70M | 0.80M | 0.70M | 2.40M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.89M | 8.21M | 8.64M | 20.50M | 28.14M | 28.60M | 28.50M | 28.70M | 29.60M | 29.70M | 30.00M | 29.90M | 29.70M | 30.00M | 30.20M | 29.70M | 30.10M | 29.60M | 32.90M | 32.90M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.29M | -4.89M | 4.25M | 6.57M | 47.57M | -11.40M | 2.10M | -23.00M | 24.50M | 12.00M | -8.30M | -16.70M | 26.40M | -0.50M | -0.30M | 3.20M | 50.90M | -17.70M | -24.30M | 6.20M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.62M | 4.88M | 2.29M | 1.36M | 7.67M | 28.20M | 17.00M | 17.60M | 8.90M | 15.60M | 9.20M | 11.20M | -4.40M | 12.10M | 8.60M | 15.50M | -3.90M | 22.80M | 25.40M | 11.90M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.40M | 6.29M | 4.96M | 22.97M | 18.18M | 3.70M | -12.40M | -12.30M | 9.90M | -6.80M | -9.20M | -7.30M | -7.40M | 11.30M | -0.30M | 3.10M | 8.10M | 1.90M | -3.40M | -2.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.17M | 2.90M | 11.10M | -8.00M | 16.10M | 13.30M | -10.90M | -12.10M | 15.70M | 13.00M | -20.70M | 9.10M | 7.60M | 23.90M | -40.10M | -3.00M | 16.90M | 25.50M | -22.10M | -4.90M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.58M | 2.00M | -0.69M | 8.99M | -8.50M | -3.80M | -2.50M | 18.50M | -7.70M | 2.20M | -1.50M | 4.10M | -5.30M | -17.90M | 9.40M | 6.90M | -13.10M | -4.20M | 11.50M | -6.90M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.76M | 3.37M | 3.52M | 14.88M | 20.99M | 7.90M | 15.20M | 6.50M | 12.40M | 6.70M | 7.50M | 9.50M | 9.50M | 9.00M | 16.20M | 10.40M | 14.20M | 15.70M | 16.70M | 23.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.01M | 0.01M | 0.01M | -0.02M | 0.10M | 0.40M | | | 0.20M | 0.20M | -0.10M | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | | | | -0.04M | -23.00M | | -4.50M | | | | 0.60M | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.88M | -33.31M | 116.94M | -2923.11M | -8.02M | 15.20M | -14.80M | -2.00M | -12.40M | -6.50M | -26.00M | -10.20M | -9.50M | -9.00M | -16.20M | -10.40M | -14.20M | -15.70M | -291.70M | -23.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.26M | 7.18M | 16.77M | 4.54M | 4.40M | 3.80M | 4.40M | 2.90M | 2.90M | 4.90M | 3.30M | 3.50M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | 4.54M | 1,015.72M | 1,790.03M | -111.79M | -136.40M | -43.50M | -67.10M | -75.80M | -63.60M | -26.80M | -56.60M | -76.50M | -74.70M | -14.30M | -102.30M | -79.10M | -7.90M | 161.90M | -82.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.70M | 5.70M | 5.80M | 5.70M | 5.70M | 5.80M | 5.80M | 5.70M | 5.70M | 5.80M | 5.70M | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21M | 0.17M | -0.00M | 0.01M | 0.32M | -1.10M | -2.20M | 1.70M | 0.30M | -0.30M | -0.40M | 1.40M | -1.60M | -0.40M | -0.20M | 0.20M | 0.30M | -0.30M | -0.30M | -0.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.86M | 24.68M | 1,172.84M | -1093.11M | -72.62M | -63.30M | -31.10M | -6.50M | -16.60M | -8.70M | -0.10M | 15.00M | -8.10M | 13.30M | 12.30M | -28.50M | -23.80M | 96.10M | -41.70M | 16.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.58M | 49.93M | 36.67M | 25.07M | 25.88M | 51.10M | 14.20M | 54.40M | 58.90M | 55.00M | 45.60M | 70.90M | 70.00M | 88.40M | 26.80M | 73.60M | 55.00M | 104.30M | 71.70M | 99.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.07M | 24.52M | 1,172.84M | -1093.12M | -72.94M | -62.20M | -28.90M | -8.20M | -16.90M | -8.40M | 0.30M | 13.60M | -6.50M | 13.70M | 12.50M | -28.70M | -24.10M | 96.40M | -41.40M | 16.90M |