|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.33M | 37.34M | 66.67M | 66.12M | 74.59M | 48.91M | 61.76M | 31.95M | 36.79M | 35.07M | 65.11M | 37.01M | 44.56M | 36.95M | 56.59M | 37.80M | 41.26M | -38.71M | 21.82M | 24.65M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.54M | 5.48M | 5.68M | 5.58M | 5.98M | 6.17M | 6.15M | 6.10M | 6.14M | 6.10M | 5.93M | 5.98M | 5.74M | 6.84M | 6.95M | 7.01M | 7.16M | 7.54M | 7.49M | 7.46M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.15M | 0.09M | -1.73M | -1.67M | -0.26M | -0.43M | -1.24M | | | | -6.11M | 0.41M | | | | 0.44M | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | -0.08M | 8.14M | -7.83M | -4.91M | -0.05M | 4.96M | -0.01M | 0.62M | -0.60M | -0.03M | 5.33M | -0.33M | -0.04M | -0.00M | 3.09M | 2.72M | | -4.80M | 2.33M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.48M | | -2.01M | | | | | 0.10M | | | 6.42M | 1.70M | | 8.63M | | | | | 6.30M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.04M | 86.88M | 4.26M | 63.28M | -19.45M | 59.73M | 26.46M | 201.14M | -13.28M | 95.53M | -4.50M | 151.48M | -15.71M | 109.51M | 0.44M | 103.85M | -18.83M | 66.47M | 23.44M | 91.13M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.45M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.03M | 3.96M | 3.62M | 3.60M | 5.22M | 5.25M | 4.95M | 5.15M | 3.37M | 3.89M | 3.88M | 4.36M | 4.63M | 4.94M | 5.17M | 5.27M | 5.25M | 8.67M | 11.18M | 8.33M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.49M | -33.86M | 96.44M | 17.23M | 25.18M | -45.77M | 46.21M | -15.94M | 35.66M | -32.27M | 17.21M | -19.29M | 60.01M | -37.02M | 85.29M | -101.33M | 38.99M | -31.79M | -24.38M | -22.49M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.14M | 18.96M | 75.67M | 54.02M | -21.83M | 75.06M | -60.06M | -22.23M | -47.71M | 25.29M | -1.12M | -1.76M | -28.40M | 39.34M | 28.13M | -8.50M | -23.87M | -11.14M | 75.68M | -45.10M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | 35.95M | 107.28M | 42.63M | -80.64M | 74.11M | -133.61M | 31.36M | -7.68M | 3.13M | 9.54M | 2.06M | -7.12M | 25.24M | 48.73M | -29.51M | -15.36M | 3.64M | 59.63M | -56.74M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.32M | -1.19M | 0.51M | -0.74M | -9.80M | 17.48M | -7.80M | 4.33M | -4.79M | 13.36M | -8.99M | 1.48M | -6.54M | 11.24M | -4.65M | -0.18M | 0.84M | -0.29M | 18.60M | -10.83M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 1.18M | 1.82M | 2.01M | 3.60M | 1.67M | 4.85M | 6.24M | 3.79M | 4.00M | 6.11M | 5.57M | 3.98M | 5.29M | 7.37M | 9.27M | 9.85M | 7.67M | 14.82M | 10.32M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.27M | 4.26M | | | 9.72M | | 371.55M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.04M | 24.42M | 15.92M | 21.48M | 44.49M | 9.31M | 19.92M | 0.27M | 8.09M | 2.36M | 5.89M | 9.54M | 4.08M | 9.40M | 3.17M | 5.49M | 11.04M | 2.37M | | 0.14M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.62M | 6.72M | -2.70M | -5.62M | 29.22M | -21.64M | 15.07M | -17.14M | -2.43M | -6.33M | -4.79M | -86.35M | -4.62M | -5.57M | -6.53M | -22.78M | -1.00M | -376.85M | -15.01M | -8.06M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.36M | -1.50M | | | | | | 2.50M | 4.49M | 0.10M | | -4.58M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.79M | -64.94M | -43.70M | -58.22M | -58.90M | -55.87M | -51.46M | -49.59M | -49.74M | -40.94M | -56.48M | -53.78M | -52.53M | -52.98M | -35.07M | -27.32M | -25.90M | 275.37M | -11.93M | -80.39M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36M | 23.41M | -21.91M | 16.08M | 16.77M | 16.61M | 16.39M | 16.23M | 16.04M | 15.86M | 1.10M | 15.58M | 15.42M | -15.42M | 45.88M | -45.88M | 2.95M | | 42.75M | -42.75M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | 0.28M | -0.49M | 0.54M | -0.03M | -1.64M | -1.80M | 1.12M | 0.71M | -0.19M | -0.48M | 1.48M | -0.28M | -2.01M | 0.12M | -3.24M | 0.58M | 1.97M | 0.50M | 1.03M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.66M | 28.94M | -42.62M | -0.02M | -49.15M | -19.42M | -11.73M | 135.52M | -64.73M | 48.08M | -66.25M | 12.84M | -73.14M | 48.96M | -41.04M | 50.51M | -45.16M | -33.05M | -2.99M | 3.70M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.44M | 85.70M | 2.44M | 61.27M | -23.04M | 58.06M | 21.61M | 194.90M | -17.07M | 91.53M | -10.61M | 145.91M | -19.68M | 104.21M | -6.93M | 94.58M | -28.68M | 58.80M | 8.62M | 80.81M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.37M | 28.66M | -42.13M | -0.56M | -49.12M | -17.78M | -9.93M | 134.40M | -65.44M | 48.27M | -65.77M | 11.35M | -72.85M | 50.96M | -41.16M | 53.75M | -45.74M | -35.02M | -3.49M | 2.67M |