|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.00M | 44.00M | 17.00M | 33.00M | 36.00M | -4.00M | 8.00M | -7.00M | 40.00M | 17.00M | 12.00M | -7.00M | 20.00M | 37.00M | 32.00M | 25.00M | 44.00M | 9.00M | 40.00M | 37.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | 20.00M | 19.00M | 34.00M | 16.00M | 19.00M | 18.00M | 33.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | 31.00M | 27.00M | 33.00M | 31.00M | 32.00M | 27.00M | 36.00M | 28.00M | 35.00M | 33.00M | 30.00M | 34.00M | 29.00M | 29.00M | 27.00M | 22.00M | 31.00M | 29.00M | 30.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | -1.00M | 1.00M | 4.00M | 8.00M | -6.00M | -9.00M | -19.00M | 7.00M | -5.00M | -1.00M | -12.00M | 12.00M | -4.00M | -3.00M | -16.00M | 10.00M | -6.00M | 20.00M | 7.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 1.00M | 6.00M | 35.00M | 1.00M | 44.00M | 22.00M | -85.00M | 30.00M | -26.00M | 76.00M | -15.00M | 2.00M | 35.00M | -12.00M | 50.00M | 1.00M | | 50.00M | -49.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.00M | 225.00M | 33.00M | 95.00M | 151.00M | 105.00M | 34.00M | 129.00M | 109.00M | 49.00M | 41.00M | 176.00M | 27.00M | 43.00M | 77.00M | 156.00M | 8.00M | 43.00M | 94.00M | 160.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.00M | 37.00M | 37.00M | 36.00M | 40.00M | 33.00M | 28.00M | 33.00M | 28.00M | 31.00M | 27.00M | 30.00M | 27.00M | 26.00M | 25.00M | 22.00M | 20.00M | 23.00M | 24.00M | 23.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.00M | -68.00M | -9.00M | 46.00M | -6.00M | -64.00M | -13.00M | 111.00M | -23.00M | -76.00M | 21.00M | | 25.00M | -63.00M | -1.00M | -13.00M | 73.00M | -14.00M | 16.00M | -58.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.00M | 4.00M | -3.00M | 9.00M | -10.00M | 1.00M | -4.00M | -5.00M | -1.00M | 2.00M | -1.00M | 5.00M | 3.00M | 6.00M | -6.00M | 2.00M | -5.00M | -8.00M | | 8.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.00M | 59.00M | 30.00M | -28.00M | -49.00M | 23.00M | 4.00M | 57.00M | -41.00M | 11.00M | 21.00M | 16.00M | -30.00M | -34.00M | 27.00M | 36.00M | -30.00M | -24.00M | -12.00M | 18.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.00M | -15.00M | -47.00M | 41.00M | 20.00M | -91.00M | -32.00M | -6.00M | 41.00M | -105.00M | 82.00M | -12.00M | -6.00M | -47.00M | 75.00M | -92.00M | 39.00M | -26.00M | 4.00M | 4.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 5.00M | 10.00M | 9.00M | 1.00M | 2.00M | 3.00M | 8.00M | 4.00M | 2.00M | 5.00M | 8.00M | 6.00M | 3.00M | 8.00M | 7.00M | 1.00M | 4.00M | 5.00M | 9.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | -6.00M | -10.00M | -10.00M | -1.00M | -3.00M | -3.00M | -11.00M | -4.00M | -3.00M | -21.00M | -21.00M | -8.00M | -5.00M | -10.00M | -9.00M | -1.00M | -5.00M | -6.00M | -9.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 5.00M | 6.00M | | 4.00M | -3.00M | 5.00M | -1.00M | -7.00M | 6.00M | 7.00M | 1.00M | -6.00M | | 5.00M | | -2.00M | | 5.00M | -2.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -91.00M | -75.00M | -86.00M | -104.00M | -331.00M | 57.00M | -46.00M | -61.00M | -111.00M | -85.00M | -161.00M | -26.00M | -150.00M | -70.00M | -34.00M | -52.00M | -68.00M | -51.00M | -50.00M | -64.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | 1.00M | -7.00M | -3.00M | -6.00M | -19.00M | -24.00M | 5.00M | -10.00M | -10.00M | -16.00M | 8.00M | -17.00M | -5.00M | 14.00M | -22.00M | 9.00M | 14.00M | -1.00M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 145.00M | -70.00M | -22.00M | -187.00M | 140.00M | -39.00M | 62.00M | -16.00M | -49.00M | -157.00M | 137.00M | -148.00M | -37.00M | 47.00M | 73.00M | -52.00M | 1.00M | 37.00M | 87.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.00M | 220.00M | 23.00M | 86.00M | 150.00M | 103.00M | 31.00M | 121.00M | 105.00M | 47.00M | 36.00M | 168.00M | 21.00M | 40.00M | 69.00M | 149.00M | 7.00M | 39.00M | 89.00M | 151.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 144.00M | -63.00M | -19.00M | -181.00M | 159.00M | -15.00M | 57.00M | -6.00M | -39.00M | -141.00M | 129.00M | -131.00M | -32.00M | 33.00M | 95.00M | -61.00M | -13.00M | 38.00M | 87.00M |