|
Net Income (Quarter)
|
10.34M | 27.25M | -75.51M | 9.20M | 8.45M | 26.48M | 8.93M | 8.33M | 6.49M | 18.86M | -46.40M | 8.77M | 7.51M | 22.92M | -51.38M | 9.07M | 8.37M | 26.04M | 6.25M | 14.34M | 8.96M | 26.61M | 7.90M | 9.10M | 11.22M | 26.14M | 19.66M | 9.86M | 11.07M | 28.60M | 6.90M | 10.01M | 11.85M | 26.89M | -44.14M | 8.10M | 10.47M | 26.08M | 7.77M | 8.91M | 11.54M | 29.85M | 14.54M | 11.98M | 7.38M | 24.66M | 7.90M | 10.76M | 9.79M | 24.72M | 18.76M | 12.02M | 11.98M | 26.56M | 27.80M | 13.39M | 14.72M | 34.38M | 29.39M | 15.84M | 15.63M | 32.83M | 22.51M | 18.04M | 17.53M | 35.65M | 21.11M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.71M | 0.18M | 0.18M | 0.18M | 10.43M | 0.18M | 0.18M | 3.99M | 15.00M | 0.31M | | 0.53M | 16.11M | 0.27M | 0.27M | 0.27M | 17.17M | 0.26M | 0.27M | 0.27M | 18.23M | 0.27M | 0.26M | 0.30M | 19.53M | 0.09M | 0.28M | 0.28M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.13M | -0.07M | 0.10M | 0.09M | 0.67M | 0.00M | -0.65M | 0.18M | -0.23M | 0.25M | 0.13M | -2.49M | -0.41M | -0.06M | 0.03M | 2.51M | 0.15M | 0.24M | -0.11M | 2.55M | -1.01M | 0.45M | 0.25M | 0.04M | 0.17M | 0.20M | -1.82M | 0.18M | 0.21M | -0.44M | -0.69M | 2.46M | 0.01M | 0.30M | -0.29M | -0.93M | -0.34M | -0.14M | -0.40M | 8.64M | 0.01M | 0.79M | -0.75M | 11.56M |
|
Gains from Investment Securities (Quarter)
|
| -25.66M | 4.40M | 0.69M | 7.78M | 4.11M | 8.01M | 1.30M | 6.64M | 1.44M | 7.52M | 1.66M | 6.89M | 2.10M | 0.85M | 5.99M | 7.01M | 0.18M | -12.20M | 1.42M | 9.08M | 4.34M | 11.76M | 2.41M | 7.01M | 2.35M | 13.17M | 6.35M | 9.04M | 7.23M | 13.74M | 0.78M | 8.01M | 3.56M | 6.49M | -0.21M | 6.87M | -9.47M | 8.49M | -0.02M | 4.25M | 0.96M | 8.68M | 0.79M | 0.24M | 5.87M | 7.60M | 1.23M | 11.89M | 2.12M | 7.62M | 1.57M | 9.84M | 4.17M | 8.30M | 2.30M | 7.22M | 6.00M | 4.06M | 0.56M | 17.16M | 9.13M | 11.30M | 4.83M | 11.15M | 5.56M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | | | | 0.38M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 13.84M | 65.88M | 0.89M | -3.13M | 8.28M | 76.76M | 3.72M | -16.53M | -3.61M | 66.81M | 21.39M | 7.49M | -4.76M | 77.30M | 33.43M | 3.66M | 7.66M | 65.07M | 2.65M | 10.17M | -3.02M | 78.98M | 7.02M | 15.43M | 7.81M | 60.81M | 14.98M | 6.67M | 25.38M | 51.52M | 11.86M | -3.48M | 10.04M | 24.55M | 9.67M | -3.27M | 34.59M | 59.95M | 10.56M | 0.47M | 25.16M | 64.05M | 14.58M | -3.70M | 13.21M | 50.62M | 15.34M | -4.56M | 21.38M | 53.15M | 16.81M | -16.19M | 29.98M | 41.45M | -7.48M | 2.34M | 44.75M | 55.01M | 21.40M | -12.62M | 61.33M | 68.79M | 3.60M | -8.54M | 62.22M | 73.33M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | -0.14M | -0.15M | -0.17M | -0.34M | -0.38M | -0.37M | -0.37M | -0.40M | -0.55M | -0.45M | -0.63M | -0.84M | -0.81M | -0.76M | -0.83M | -0.86M | -0.81M | -0.76M | -0.79M | -0.74M | -0.82M | -0.76M | -0.75M | -0.76M | -0.72M | -0.61M | -0.59M | -0.62M | -0.62M | -0.55M | -0.46M | -0.43M | -0.46M | -0.40M | -0.35M | -0.34M | -0.28M | -0.31M | -0.22M | -0.34M | -0.41M | -0.44M | -0.74M | -0.91M | -1.00M | -1.19M | -1.33M | -1.46M | -1.52M | -1.22M | -1.19M | -1.14M | -0.86M | -0.76M | -0.64M | -0.46M | -0.46M | -0.27M | -0.09M | -0.06M | 4.99M | 0.56M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 5.37M | 4.24M | 4.65M | 4.54M | 4.62M | 4.48M | 4.61M | 4.65M | 5.21M | 4.76M | 4.95M | 4.89M | 5.15M | 4.93M | 4.90M | 4.88M | 5.08M | 5.19M | 5.12M | 5.07M | 5.38M | 5.19M | 5.05M | 5.13M | 4.93M | 5.28M | 5.15M | 4.92M | 4.58M | 4.98M | 4.71M | 4.62M | 5.03M | 4.63M | 4.58M | 4.58M | 4.78M | 4.74M | 4.67M | 4.67M | 4.78M | 4.67M | 4.65M | 4.57M | 4.56M | 4.41M | 4.37M | 4.39M | 4.04M | 4.78M | 4.22M | 4.24M | 4.80M | 4.42M | 4.60M | 4.61M | 4.58M | 4.46M | 4.58M | 4.58M | 4.55M | 4.46M | 4.57M | 4.61M | 4.87M | 5.02M |
|
Change in Receivables (Quarter)
|
| 2.87M | 6.15M | 6.69M | -20.68M | 76.88M | -60.52M | -1.81M | 1.10M | -1.98M | 8.14M | -4.96M | -11.00M | 85.07M | -66.39M | -4.64M | 5.24M | -2.91M | 2.06M | -0.56M | -15.96M | 13.52M | 1.72M | -1.45M | -13.66M | 70.78M | -46.74M | -10.63M | -11.12M | 53.12M | -38.24M | 1.30M | -13.83M | 63.80M | -47.26M | -5.86M | -4.18M | 55.92M | -43.44M | -5.93M | 6.17M | 0.46M | -0.39M | 0.20M | -14.53M | 37.21M | -23.51M | -6.33M | 6.26M | 0.35M | 13.84M | 0.24M | -10.40M | 37.65M | -26.47M | 0.36M | -9.96M | 9.58M | -4.87M | -2.63M | 0.80M | -2.29M | -6.11M | -3.98M | 3.39M | 28.96M | -25.09M |
|
Change in Inventory (Quarter)
|
| -22.56M | -11.95M | 23.89M | 25.30M | -30.85M | -16.89M | 14.36M | 33.98M | -21.96M | -10.74M | 0.17M | 23.94M | -30.81M | -2.89M | 14.37M | 22.82M | -30.05M | -7.64M | 16.66M | 23.11M | -24.08M | -8.37M | 10.85M | 21.10M | -24.15M | -15.33M | 6.71M | 24.93M | -28.81M | -7.01M | 9.93M | 26.53M | -26.44M | -11.58M | 12.85M | 23.97M | -28.48M | -8.64M | 11.10M | 26.59M | -21.82M | -11.48M | 13.68M | 23.19M | -23.86M | -12.23M | 8.88M | 19.78M | -16.23M | -16.38M | 12.05M | 33.43M | -11.47M | -5.60M | 24.43M | 29.87M | -31.87M | -12.84M | 13.26M | 22.08M | -34.21M | -16.92M | 18.75M | 30.07M | -31.44M | -20.80M |
|
Change in Accured Expenses (Quarter)
|
| 6.17M | -3.86M | 7.68M | -1.36M | 9.07M | -13.96M | 0.53M | 0.47M | 10.61M | -9.59M | -2.62M | 6.09M | -1.21M | -2.06M | 0.73M | 0.63M | 8.94M | -9.88M | -0.31M | -0.11M | 9.57M | -10.42M | -0.97M | 4.27M | -3.90M | -0.31M | -4.41M | 4.26M | 7.05M | -8.97M | -2.38M | 1.96M | 8.67M | -8.81M | -0.23M | 0.24M | -0.73M | 2.37M | -2.77M | 2.17M | -0.28M | -0.59M | 1.42M | -1.38M | -0.89M | -0.20M | -1.20M | 0.51M | -0.34M | -0.26M | -0.21M | 3.42M | 18.91M | -22.93M | -0.20M | -0.18M | 14.40M | -14.67M | -3.41M | 4.21M | 9.46M | -10.51M | -4.00M | 7.47M | 8.45M | -12.36M |
|
Change in Taxes (Quarter)
|
| 6.93M | -19.79M | 1.88M | -2.52M | 5.71M | -2.74M | -2.00M | -1.71M | 3.56M | -5.63M | 1.72M | -3.27M | 8.82M | -5.90M | -1.00M | -4.16M | 10.28M | -11.61M | 3.79M | -4.91M | 6.10M | -5.06M | 1.91M | -3.37M | 9.66M | -8.31M | -2.62M | -3.48M | 6.11M | -5.80M | 3.55M | -3.47M | 8.63M | -20.61M | 2.76M | -3.58M | 16.64M | -7.87M | 2.93M | -0.18M | 7.11M | -5.53M | 2.98M | 2.05M | 0.93M | -2.95M | 2.29M | -5.36M | 2.98M | -1.21M | 2.21M | -6.03M | 3.37M | -4.12M | 1.54M | -2.31M | 4.90M | 5.45M | 3.80M | -12.44M | 0.92M | 0.06M | 0.16M | -2.54M | 7.82M | 0.79M |
|
Other Working Capital Changes (Quarter)
|
| 3.30M | -0.04M | -0.60M | -1.60M | 2.00M | -0.10M | -0.27M | 0.18M | -4.49M | -0.54M | -0.50M | -4.90M | 4.69M | -10.58M | -0.54M | 0.62M | -28.27M | 13.27M | -0.53M | -0.53M | -2.28M | -6.18M | -0.89M | -3.65M | -6.82M | -0.23M | -1.35M | -0.47M | -1.85M | 0.68M | -1.76M | -0.38M | -1.18M | 25.36M | -4.05M | -2.73M | -1.48M | -1.22M | -0.98M | -0.55M | -1.85M | -0.98M | -0.17M | -1.01M | -1.56M | -0.22M | -0.57M | 1.83M | -5.24M | 1.36M | -1.83M | -0.38M | -3.68M | 5.84M | -1.03M | -2.20M | 18.70M | 0.38M | 0.25M | 0.41M | -4.24M | 1.02M | -1.02M | -1.90M | -2.89M | 6.08M |
|
Capital Expenditures (Quarter)
|
| 4.20M | 2.91M | 3.40M | 3.38M | 2.61M | 3.42M | 3.38M | 2.69M | 6.61M | 3.67M | 3.25M | 2.12M | 1.64M | 1.88M | 2.24M | 3.72M | 4.63M | 5.16M | 2.14M | 3.76M | 1.42M | 3.39M | 2.42M | 4.39M | 5.62M | 3.11M | 8.38M | 2.01M | 2.68M | 3.02M | 4.84M | 2.58M | 4.27M | 4.97M | 7.72M | 3.94M | 5.15M | 10.80M | 4.68M | 5.26M | 4.21M | 6.11M | 3.74M | 2.67M | 5.01M | 6.54M | 3.79M | 8.54M | 10.60M | 8.50M | 5.95M | 4.25M | 7.36M | 5.80M | 5.05M | 5.67M | 8.73M | 7.34M | 4.49M | 3.93M | 5.49M | 4.09M | 2.85M | 7.51M | 11.55M | 12.35M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| 5.19M | 7.97M | 0.10M | 2.39M | 2.00M | 3.71M | 0.06M | 1.22M | 3.28M | 3.12M | 1.35M | 1.75M | 2.65M | 4.72M | 14.41M | 4.12M | 3.91M | 17.18M | 4.41M | 7.16M | 14.81M | 11.93M | 6.62M | 6.91M | 26.86M | 14.87M | 4.87M | 7.91M | 13.74M | 22.66M | 1.76M | 9.23M | 10.34M | 58.08M | 11.67M | 15.39M | 18.32M | 19.22M | 5.38M | 6.74M | 39.46M | 24.03M | 35.22M | 9.25M | 22.75M | 31.67M | 8.54M | 11.26M | 14.71M | 12.78M | 8.52M | 17.47M | 12.45M | 11.18M | 25.87M | 40.63M | 19.75M | 19.87M | 12.65M | 26.12M | 26.80M | 26.25M | 11.73M | 17.10M | 17.97M | 10.73M |
|
Cash from Investing Activities (Quarter)
|
| 0.69M | -6.55M | -5.82M | -3.88M | -3.18M | -3.94M | -23.59M | -21.07M | -5.15M | -1.35M | -6.66M | -17.86M | -12.74M | -3.18M | -37.11M | -16.58M | -1.07M | 6.80M | -22.34M | -1.59M | 2.85M | -9.37M | -6.80M | -5.80M | -6.08M | 10.16M | -28.72M | -5.88M | 0.33M | -17.62M | -32.46M | -7.17M | -2.51M | 32.83M | -33.13M | -3.96M | -2.43M | -4.99M | -22.22M | -11.44M | 18.62M | 0.03M | 8.26M | -25.53M | 5.15M | 21.62M | -26.53M | -25.53M | -22.43M | -17.41M | -23.10M | -19.73M | -10.12M | -15.63M | 5.50M | 0.94M | -6.20M | -14.43M | -20.00M | -5.92M | -6.26M | -3.67M | -3.67M | 9.34M | -97.51M | -18.70M |
|
Cash from Financing Activities (Quarter)
|
| -10.95M | -5.07M | -9.62M | -9.44M | -6.25M | -15.71M | -11.20M | -6.02M | -6.83M | -12.54M | -13.43M | -2.92M | -11.99M | -47.89M | -9.29M | -6.02M | -5.63M | -16.48M | -17.39M | -2.78M | -11.16M | -13.33M | -14.21M | -7.68M | -16.47M | -15.56M | -17.32M | -2.92M | -22.93M | -8.22M | -21.36M | -10.30M | -15.49M | -9.73M | -23.80M | -3.43M | -6.87M | -8.25M | -21.65M | -8.92M | -13.83M | -12.79M | -20.46M | -4.23M | -16.51M | -14.64M | -19.12M | -9.91M | -19.08M | -6.03M | -13.06M | -4.03M | -9.23M | -30.08M | -13.90M | -15.20M | -17.30M | -11.79M | -12.51M | -0.14M | -8.63M | -17.87M | -19.25M | -0.18M | -6.54M | -6.57M |
|
Dividends Paid - Common (Quarter)
|
| 4.49M | 4.46M | 8.91M | 0.12M | 4.55M | 4.55M | 9.04M | 0.12M | 4.63M | 4.62M | 9.19M | 0.09M | 4.71M | 38.45M | 4.65M | 0.10M | 4.77M | 4.76M | 9.46M | 0.11M | 4.85M | 4.83M | 9.61M | 0.12M | 5.53M | 5.51M | 10.94M | 0.13M | 5.62M | 5.57M | 11.13M | 0.15M | 5.68M | 5.66M | 11.28M | 0.15M | 5.77M | 5.77M | 11.53M | 0.17M | 5.89M | 5.87M | 11.70M | 0.15M | 6.00M | 5.96M | 11.87M | 0.16M | 6.07M | 6.04M | 12.07M | 0.16M | 6.20M | 6.19M | 12.29M | 0.24M | 6.29M | 6.25M | 12.49M | 0.14M | 6.43M | 6.45M | 12.78M | 0.15M | 6.57M | 6.57M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.16M | -0.01M | 0.12M | -0.61M | -1.31M | -0.69M | -0.38M | -1.53M | -0.00M | -0.02M | -0.97M | -0.50M | -0.79M | 1.38M | 0.24M | -0.34M | -0.85M | 0.83M | -0.89M | 0.71M | -0.15M | 0.08M | 0.08M | -0.42M | 0.28M | -2.28M | 0.70M | 0.14M | 0.99M | -0.25M | 0.33M | -0.28M | -0.08M | 0.31M | -0.24M | -0.06M | 0.33M | 0.61M | -0.03M | 0.01M | -0.17M | 0.07M | -0.59M | -0.33M | -0.15M | 0.03M | 0.40M | 0.20M | 0.22M |
|
Change in Cash (Quarter)
|
| 3.58M | 54.26M | -14.55M | -16.44M | -1.14M | 57.11M | -31.07M | -43.63M | -15.59M | 52.92M | 1.30M | -13.29M | -29.49M | 26.74M | -12.97M | -18.94M | 0.79M | 55.55M | -37.10M | 5.91M | -11.95M | 54.97M | -14.68M | 1.57M | -16.28M | 55.42M | -31.09M | -3.11M | 2.29M | 24.89M | -40.58M | -20.73M | -8.31M | 46.81M | -46.44M | -11.55M | 26.00M | 46.56M | -33.24M | -19.81M | 29.53M | 51.57M | 0.10M | -32.77M | 1.99M | 58.59M | -30.57M | -39.67M | -20.42M | 29.62M | -19.05M | -40.19M | 10.56M | -3.91M | -15.27M | -11.94M | 21.26M | 28.61M | -11.04M | -19.27M | 46.10M | 47.10M | -19.30M | 1.03M | -41.63M | 48.27M |
|
Free Cash Flow (Quarter)
|
| 9.64M | 62.96M | -2.51M | -6.51M | 5.67M | 73.34M | 0.34M | -19.22M | -10.22M | 63.14M | 18.14M | 5.36M | -6.39M | 75.42M | 31.19M | -0.06M | 3.03M | 59.91M | 0.51M | 6.41M | -4.45M | 75.59M | 4.60M | 11.04M | 2.19M | 57.70M | 6.60M | 4.66M | 22.71M | 48.49M | 7.02M | -6.07M | 5.77M | 19.58M | 1.95M | -7.21M | 29.43M | 49.15M | 5.87M | -4.80M | 20.95M | 57.94M | 10.84M | -6.37M | 8.19M | 44.08M | 11.55M | -13.10M | 10.77M | 44.65M | 10.86M | -20.44M | 22.62M | 35.65M | -12.53M | -3.33M | 36.01M | 47.67M | 16.91M | -16.55M | 55.84M | 64.70M | 0.75M | -16.05M | 50.67M | 60.98M |
|
Net Cash Flow (Quarter)
|
| 3.58M | 54.26M | -14.55M | -16.44M | -1.14M | 57.11M | -31.07M | -43.63M | -15.59M | 52.92M | 1.30M | -13.29M | -29.49M | 26.24M | -12.97M | -18.94M | 0.96M | 55.39M | -37.09M | 5.80M | -11.34M | 56.28M | -13.99M | 1.95M | -14.74M | 55.42M | -31.07M | -2.13M | 2.79M | 25.68M | -41.96M | -20.96M | -7.96M | 47.66M | -47.27M | -10.66M | 25.29M | 46.71M | -33.32M | -19.89M | 29.95M | 51.29M | 2.38M | -33.47M | 1.85M | 57.60M | -30.31M | -40.00M | -20.14M | 29.70M | -19.36M | -39.96M | 10.63M | -4.25M | -15.89M | -11.92M | 21.25M | 28.78M | -11.11M | -18.68M | 46.43M | 47.25M | -19.32M | 0.62M | -41.83M | 48.05M |