|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -65.88M | 68.98M | 72.06M | 60.14M | -193.20M | 89.73M | 50.01M | 70.22M | 45.69M | 50.99M | 27.46M | 49.06M | 29.70M | 33.60M | 34.89M | 22.59M | -104.49M | 38.19M | 38.01M | 51.05M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.67M | 11.74M | 0.30M | 9.06M | 8.41M | 14.46M | 0.30M | 10.20M | -2.08M | 10.09M | 12.96M | 8.10M | 7.06M | 10.18M | 0.40M | 11.63M | 4.55M | 11.68M | 0.50M | 10.97M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.41M | 5.41M | 1.83M | 0.66M | -1.07M | -4.77M | -1.60M | -16.29M | -6.92M | -11.59M | -10.72M | -7.58M | -9.55M | -5.34M | -8.08M | -5.41M | -32.28M | 5.28M | -0.07M | 2.84M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | | | | 0.14M | | | | 0.12M | | | | 0.03M | | | | 0.13M | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.37M | -3.30M | 25.00M | 3.40M | -26.71M | 2.30M | 2.30M | 2.30M | 30.05M | 0.80M | 0.90M | 1.00M | 87.20M | 0.80M | 0.80M | 0.40M | 30.61M | 0.90M | -0.50M | 0.70M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 18.71M | | | | | | | | | | 15.93M | | | -3.65M | 84.16M | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.06M | | | | 7.80M | | | | 8.64M | | | | 8.21M | | | | 7.13M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.02M | 48.43M | 100.99M | 73.13M | 102.72M | 56.08M | 64.38M | 50.53M | 83.39M | 59.38M | 83.12M | 80.99M | 75.50M | 63.89M | 84.35M | 41.12M | 98.20M | 27.59M | 82.41M | 86.66M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.67M | 24.73M | 25.10M | 25.37M | 25.87M | 26.64M | 26.70M | 26.97M | 26.92M | 28.54M | 27.80M | 27.31M | 28.06M | 28.14M | 27.08M | 27.57M | 27.11M | 24.34M | 24.71M | 24.17M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.16M | 3.64M | 5.71M | 51.58M | -3.33M | -17.34M | 5.91M | 32.20M | 0.09M | -15.60M | -4.73M | 22.94M | 17.92M | -21.56M | 0.62M | 15.67M | -28.86M | -22.39M | -0.94M | 31.26M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.02M | 2.98M | 5.72M | 7.33M | 15.97M | 10.69M | 7.68M | 10.45M | 1.35M | 5.22M | 4.36M | 0.02M | 4.62M | 2.81M | 8.91M | -0.17M | 6.60M | 14.00M | 1.94M | -3.43M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.89M | -2.30M | -8.11M | 12.47M | 10.68M | -1.40M | -10.14M | 5.89M | -2.26M | -2.69M | 8.08M | 1.78M | 5.46M | -8.25M | 12.13M | 8.12M | -25.96M | -2.12M | -18.59M | 17.75M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.90M | -19.82M | 13.72M | -3.11M | 11.88M | 2.94M | 10.50M | -9.59M | -6.34M | -22.94M | 13.05M | 9.88M | -10.60M | -6.18M | -4.04M | 2.31M | 16.38M | -27.40M | 4.58M | 9.79M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.50M | -0.11M | 3.19M | -2.91M | 2.76M | -0.76M | -1.71M | -0.31M | 2.57M | 0.58M | -2.73M | 2.72M | 3.16M | -2.85M | 0.22M | 0.15M | 1.00M | -0.34M | 0.75M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.32M | 6.07M | 10.17M | 15.10M | 13.57M | 9.56M | 6.11M | 11.75M | 10.83M | 13.59M | 14.86M | 16.44M | 17.98M | 9.17M | 6.82M | 10.12M | 4.89M | 5.36M | 5.92M | 9.09M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 4.62M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.77M | | | | | 101.18M | | | | 166.43M | 3.28M | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.82M | | | | 2.15M | | | | 1.40M | | 1.25M | | 1.35M | | 3.27M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.45M | | 13.61M | | 73.22M | | -44.06M | 6.08M | 23.76M | | | 4.32M | 1.08M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -226.90M | -7.12M | -35.17M | -35.99M | -18.57M | -19.69M | -0.11M | -241.10M | -4.76M | -154.11M | -23.67M | -16.44M | -8.81M | -21.68M | -5.03M | -8.87M | 0.41M | 0.60M | -5.92M | -5.82M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40M | 18.30M | 6.10M | 3.40M | | -2.46M | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.69M | -39.68M | -53.38M | -84.06M | -65.73M | -31.81M | -72.19M | 150.84M | -24.22M | 71.51M | -81.40M | -52.42M | -60.09M | -11.57M | -83.84M | -68.05M | -90.45M | -44.20M | -48.99M | -42.72M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.45M | 12.49M | 12.58M | 12.58M | 12.54M | 12.54M | 12.56M | 12.58M | 12.60M | 12.65M | 12.56M | 12.58M | 12.63M | 12.69M | 12.74M | 12.58M | 12.39M | 12.44M | 12.47M | 12.52M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | -4.40M | 3.08M | -4.09M | -6.67M | -11.90M | 7.34M | 2.32M | -1.13M | -8.69M | 3.42M | -2.35M | 5.28M | 5.12M | -5.47M | -1.08M | 13.36M | -1.21M | 0.41M | -1.19M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.96M | -2.77M | 15.52M | -51.02M | 11.75M | -7.31M | -0.57M | -37.40M | 53.29M | -31.91M | -18.53M | 9.78M | 11.88M | 35.75M | -9.99M | -36.88M | 21.52M | -17.22M | 27.92M | 36.94M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.70M | 42.36M | 90.83M | 58.03M | 89.15M | 46.52M | 58.27M | 38.79M | 72.56M | 45.79M | 68.25M | 64.55M | 57.52M | 54.72M | 77.53M | 31.00M | 93.31M | 22.22M | 76.49M | 77.58M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.80M | 1.63M | 12.45M | -46.93M | 18.42M | 4.59M | -7.92M | -39.72M | 54.41M | -23.21M | -21.95M | 12.13M | 6.59M | 30.63M | -4.52M | -35.80M | 8.15M | -16.01M | 27.50M | 38.13M |