|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.33M | 13.83M | 55.97M | 35.37M | 43.15M | -17.84M | 38.19M | -71.47M | 68.34M | | -19.45M | -113.88M | 25.27M | -1.44M | 40.46M | -22.95M | 68.09M | 11.70M | 44.89M | 29.68M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.30M | 24.36M | 24.05M | 23.73M | 23.03M | 24.68M | 24.15M | 23.75M | 23.43M | 21.39M | 20.36M | 27.00M | 29.41M | 19.85M | 19.63M | 19.39M | 19.83M | 19.44M | 18.81M | 18.20M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.24M | 6.34M | 6.70M | 6.30M | 6.30M | 7.10M | 6.90M | 6.60M | 5.89M | 6.30M | 6.50M | 6.30M | 5.92M | 5.97M | 6.03M | 5.16M | 5.06M | 5.90M | 5.56M | 5.34M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | | | | 0.43M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.88M | 0.43M | -0.06M | | 1.92M | 0.49M | 20.63M | -19.88M | 45.42M | 4.33M | 35.56M | -1.37M | 12.31M | 9.17M | -5.20M | -17.01M | -0.86M | -1.15M | -1.81M | 50.21M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | | 0.07M | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.10M | -84.77M | 9.15M | 234.11M | 180.62M | -89.94M | 13.74M | 129.91M | 223.35M | -82.33M | -1.15M | 107.84M | 183.29M | -88.71M | -5.28M | 146.24M | 150.34M | -85.00M | 8.50M | 179.82M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.80M | | 26.70M | | 81.75M | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.60M | 21.15M | 21.48M | 21.06M | 21.15M | 25.31M | 20.11M | 19.97M | 19.49M | 15.65M | 13.56M | 13.52M | 13.26M | 12.93M | 12.94M | 13.04M | 12.91M | 13.21M | 13.25M | 13.34M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.94M | 54.57M | 54.55M | 53.36M | 52.69M | 58.28M | 24.15M | 23.75M | 23.43M | 21.39M | 20.36M | 27.00M | 29.41M | 19.85M | 19.63M | 19.39M | 19.83M | 19.44M | 18.81M | 18.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -216.06M | 189.03M | 121.83M | -132.34M | -225.24M | 158.10M | 105.76M | -34.08M | -266.30M | 145.18M | 96.24M | -23.63M | -254.67M | 139.10M | 107.36M | -94.33M | -172.13M | 153.54M | 95.68M | -80.75M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.23M | 17.91M | 19.77M | 22.99M | 28.18M | 17.92M | 20.61M | 19.09M | 23.54M | 20.09M | 20.23M | 16.95M | 18.80M | 14.50M | 14.53M | 13.32M | 19.13M | 12.01M | 13.12M | 12.86M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.38M | | | | | 0.04M | | 15.54M | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.33M | 0.29M | 1.36M | 2.10M | 2.09M | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | 3.03M | 10.58M | 57.01M | 5.08M | 0.10M | | 5.70M | 1.50M | 1.50M | | 1.62M | | 0.92M | | | 2.69M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | 0.46M | 0.57M | -2.26M | | 0.10M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.76M | -23.53M | -39.04M | -89.48M | -41.97M | -21.81M | -26.49M | -31.78M | -18.33M | -25.74M | -26.18M | -26.58M | -28.15M | -23.81M | -20.68M | -25.20M | -24.32M | 98.86M | -26.42M | -26.83M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39M | -4.16M | -1.07M | -0.24M | | | | 4.50M | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -162.93M | 99.09M | 47.96M | -133.95M | -144.74M | 117.99M | 33.61M | -96.32M | -223.85M | 105.81M | 23.89M | -74.35M | -162.57M | 101.59M | 11.49M | -89.01M | -149.41M | -16.92M | 3.95M | -127.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.14M | 19.31M | 19.31M | 19.28M | 19.30M | 19.47M | 19.28M | 19.32M | 19.23M | 19.40M | 19.30M | 19.20M | 19.10M | 19.20M | 19.06M | 18.98M | 18.86M | 19.00M | 18.80M | 18.50M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -1.59M | -0.16M | -2.13M | -3.19M | -1.99M | -6.80M | 6.11M | -0.90M | 2.26M | -4.20M | 2.38M | -1.93M | 0.80M | 0.64M | -3.06M | 4.76M | -0.96M | -0.48M | 1.73M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | -10.80M | 17.91M | 8.55M | -9.29M | 4.26M | 14.07M | 7.93M | -19.73M | -0.01M | -7.64M | 9.29M | -9.36M | -10.13M | -13.82M | 28.97M | -18.63M | -4.03M | -14.45M | 27.71M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.87M | -102.68M | -10.61M | 211.11M | 152.44M | -107.86M | -6.86M | 110.83M | 199.81M | -102.42M | -21.39M | 90.88M | 164.48M | -103.21M | -19.81M | 132.93M | 131.22M | -97.01M | -4.62M | 166.96M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | -9.22M | 18.07M | 10.68M | -6.09M | 6.24M | 20.87M | 1.82M | -18.82M | -2.26M | -3.44M | 6.91M | -7.44M | -10.93M | -14.47M | 32.03M | -23.39M | -3.07M | -13.97M | 25.99M |