|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.50M | 46.40M | -107.80M | 54.50M | 69.70M | 58.70M | 39.00M | 64.70M | 75.90M | 65.80M | -191.10M | 72.60M | 82.00M | 69.10M | -217.60M | 74.00M | 100.90M | 82.20M | -222.50M | 99.60M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 7.50M | 7.90M | 7.20M | 7.00M | 7.30M | 6.10M | 7.00M | 7.30M | 7.50M | 8.30M | 8.60M | 8.30M | 9.00M | 8.70M | 8.80M | 9.10M | 9.10M | 9.20M | 9.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 6.90M | 6.10M | 3.30M | 4.90M | 5.00M | 5.20M | 4.00M | 5.50M | 5.00M | 5.70M | 4.00M | 6.00M | 5.50M | 4.00M | 2.90M | 6.60M | 5.60M | 6.10M | 5.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.10M | 3.90M | -0.50M | -5.80M | 6.90M | 4.80M | 23.70M | 0.70M | 9.40M | 6.80M | 1.90M | -0.90M | 6.10M | 7.30M | 2.20M | 2.40M | 3.80M | -38.80M | -5.90M | -4.80M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | 0.08M | | | | 0.08M | | | | 0.08M | | | | 0.04M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.02M | | 0.04M | 0.04M | 0.03M | 0.30M | 0.04M | 0.04M | 0.03M | | 12.80M | 0.02M | 0.02M | 0.20M | 10.90M | 0.05M | 0.04M | | 12.80M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.00M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.30M | 61.70M | 45.90M | -2.00M | 46.90M | 41.40M | 137.70M | 33.40M | 67.10M | 100.40M | 109.90M | 45.60M | 85.30M | 90.70M | 139.50M | 55.20M | 69.70M | 122.40M | 154.70M | 17.90M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 3.20M | 3.20M | 3.10M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 4.20M | 4.70M | 5.10M | 5.10M | 4.90M | 4.90M | | 5.10M | 5.60M | 6.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.30M | 0.60M | 0.60M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.50M | 10.70M | 11.10M | 10.30M | 10.00M | 10.20M | 9.10M | 10.00M | 10.30M | 10.50M | 12.50M | 13.30M | 13.50M | 14.00M | 13.60M | 13.70M | 14.50M | 14.20M | 14.80M | 15.40M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.80M | -11.20M | -19.40M | 43.20M | 10.90M | -3.10M | -31.00M | 34.80M | -5.60M | -10.10M | -25.30M | 44.50M | 5.50M | -23.20M | -30.10M | 41.30M | 28.00M | -13.20M | -46.60M | 82.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.30M | 41.30M | 20.30M | 34.70M | 37.80M | 1.10M | -57.20M | 23.90M | 11.10M | -31.30M | -30.70M | 12.50M | 4.30M | -12.40M | -18.00M | 18.40M | 18.60M | 10.40M | 28.00M | 19.80M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.30M | 25.60M | -12.30M | 0.70M | 23.70M | -31.60M | -14.10M | 15.80M | -2.70M | -18.80M | -3.10M | 5.70M | 10.90M | -14.30M | 5.70M | 32.50M | 8.40M | -3.40M | 8.30M | -2.90M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | -5.70M | -1.00M | | | -1.90M | -6.00M | 1.90M | 7.00M | -3.30M | 15.00M | -7.10M | 7.90M | 10.90M | -2.70M | 5.90M | 10.40M | 18.50M | -16.70M | 3.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M | 6.60M | 7.10M | 5.60M | 7.50M | 7.10M | 7.90M | 5.10M | 6.50M | 7.40M | 10.70M | 10.10M | 6.80M | 6.40M | 12.00M | 9.60M | 10.20M | 11.50M | 14.40M | 11.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | 0.20M | | | 0.10M | 4.30M | | | | | 1.10M | 4.60M | 0.20M | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 301.30M | 100.80M | -4.50M | | | 70.30M | 15.40M | | 171.40M | 1.90M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.10M | -6.60M | -16.00M | -5.60M | -6.70M | -7.00M | -3.60M | -5.10M | -18.20M | -7.80M | -312.00M | -109.80M | 2.30M | -5.20M | -12.00M | -79.90M | -25.60M | -11.50M | -185.80M | -13.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.50M | -53.60M | -23.30M | -4.70M | -29.00M | -35.00M | -53.00M | -29.00M | -67.90M | -16.90M | 182.80M | -44.60M | -44.30M | -67.30M | -34.30M | -29.90M | -22.40M | -22.20M | -22.40M | -34.80M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.90M | 8.80M | 8.80M | 9.00M | 10.30M | 10.10M | 10.10M | 10.10M | 12.20M | 12.10M | 12.10M | 12.10M | 14.60M | 14.40M | 14.40M | 14.40M | 17.60M | 17.40M | 17.50M | 17.50M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | -2.90M | -3.30M | -2.90M | -8.00M | -9.90M | 10.20M | 1.70M | -0.90M | -4.90M | 6.70M | -4.20M | -1.00M | 6.30M | -10.20M | 4.50M | 10.80M | -0.30M | 1.30M | -0.70M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.70M | -1.40M | 3.30M | -15.20M | 3.20M | -10.50M | 91.30M | 1.00M | -19.90M | 70.80M | -12.60M | -113.00M | 42.30M | 24.50M | 83.00M | -50.10M | 32.50M | 88.40M | -52.20M | -30.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | 55.10M | 38.80M | -7.60M | 39.40M | 34.30M | 129.80M | 28.30M | 60.60M | 93.00M | 99.20M | 35.50M | 78.50M | 84.30M | 127.50M | 45.60M | 59.50M | 110.90M | 140.30M | 6.60M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.70M | 1.50M | 6.60M | -12.30M | 11.20M | -0.60M | 81.10M | -0.70M | -19.00M | 75.70M | -19.30M | -108.80M | 43.30M | 18.20M | 93.20M | -54.60M | 21.70M | 88.70M | -53.50M | -30.10M |