|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.00M | 94.00M | -395.00M | 129.00M | 122.00M | 139.00M | 117.00M | 170.00M | 175.00M | 158.00M | -606.00M | 169.00M | 187.00M | 200.00M | 175.00M | 192.00M | 195.00M | 137.00M | 115.00M | 112.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 26.00M | 27.00M | 27.00M | 26.00M | 29.00M | 27.00M | 26.00M | 27.00M | 28.00M | 28.00M | 27.00M | 27.00M | 28.00M | 29.00M | 28.00M | 29.00M | 30.00M | 30.00M | 57.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 3.00M | 3.00M | 3.00M | 6.00M | 5.00M | 4.00M | 5.00M | 6.00M | 6.00M | 5.00M | 6.00M | 8.00M | 6.00M | 6.00M | 6.00M | 8.00M | 6.00M | 7.00M | 7.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 32.00M | -5.00M | 5.00M | 4.00M | -8.00M | -5.00M | -8.00M | -9.00M | -5.00M | 7.00M | -5.00M | -4.00M | -3.00M | -1.00M | -2.00M | -1.00M | 49.00M | 3.00M | -1.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -1.00M | 5.00M | 1.00M | -6.00M | 9.00M | -6.00M | -1.00M | 1.00M | -4.00M | 6.00M | 4.00M | 5.00M | -11.00M | 5.00M | 2.00M | | 2.00M | -1.00M | 15.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.00M | 196.00M | 168.00M | 162.00M | 64.00M | 207.00M | 224.00M | 193.00M | 141.00M | 212.00M | 238.00M | 173.00M | 171.00M | 246.00M | 211.00M | 181.00M | 184.00M | 228.00M | 243.00M | 156.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 12.00M | 11.00M | 11.00M | 12.00M | 12.00M | 11.00M | 11.00M | 11.00M | 11.00M | 12.00M | 5.00M | 2.00M | 1.00M | 2.00M | 2.00M | 1.00M | 2.00M | 2.00M | 23.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 2.00M | | | | | | | | | | | | 1.00M | | | | 3.00M | 7.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 26.00M | 27.00M | 27.00M | 26.00M | 29.00M | 27.00M | 26.00M | 27.00M | 28.00M | 28.00M | 27.00M | 27.00M | 28.00M | 29.00M | 28.00M | 29.00M | 30.00M | 30.00M | 57.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | -41.00M | 46.00M | 44.00M | 26.00M | 19.00M | -19.00M | 30.00M | -11.00M | -7.00M | -19.00M | 39.00M | -7.00M | 4.00M | -28.00M | 21.00M | -13.00M | -45.00M | 3.00M | 213.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 12.00M | -12.00M | 6.00M | 23.00M | -1.00M | -3.00M | 32.00M | 23.00M | 5.00M | -8.00M | 15.00M | 15.00M | 20.00M | -6.00M | 34.00M | -14.00M | -9.00M | -14.00M | -46.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 5.00M | 17.00M | 43.00M | -26.00M | 19.00M | -21.00M | 30.00M | 4.00M | | -13.00M | 28.00M | -4.00M | 12.00M | -35.00M | 29.00M | -21.00M | -46.00M | 2.00M | 154.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 2.00M | -25.00M | 17.00M | 33.00M | -18.00M | -41.00M | -26.00M | 63.00M | -9.00M | -1.00M | 12.00M | 46.00M | -27.00M | -5.00M | 17.00M | 49.00M | 5.00M | -43.00M | 40.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.00M | 43.00M | 63.00M | 20.00M | 30.00M | 25.00M | -64.00M | 6.00M | 37.00M | -24.00M | 106.00M | 10.00M | 10.00M | 10.00M | 113.00M | 8.00M | 9.00M | 84.00M | 74.00M | 8.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | | | | | | | | | | | | | | | | 2,563.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.00M | -50.00M | -93.00M | -38.00M | -30.00M | -25.00M | -90.00M | -22.00M | -19.00M | -30.00M | -58.00M | -12.00M | -20.00M | -38.00M | -77.00M | -26.00M | -33.00M | -49.00M | -76.00M | -2616.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 1.00M | | | | 5.00M | 1.00M | 6.00M | 19.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -153.00M | -122.00M | -208.00M | -106.00M | -56.00M | -123.00M | -82.00M | -59.00M | -115.00M | -31.00M | -127.00M | -164.00M | -54.00M | -69.00M | -140.00M | -184.00M | -132.00M | -52.00M | 425.00M | 1,280.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | 20.00M | 19.00M | 20.00M | 21.00M | 20.00M | 19.00M | 22.00M | 21.00M | 20.00M | 20.00M | 22.00M | 22.00M | 22.00M | 21.00M | 24.00M | 22.00M | 23.00M | 22.00M | 25.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -1.00M | -1.00M | | -1.00M | -1.00M | | | | -1.00M | 1.00M | -1.00M | | 1.00M | -1.00M | 1.00M | 6.00M | -3.00M | 1.00M | -4.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.00M | 23.00M | -134.00M | 18.00M | -23.00M | 58.00M | 52.00M | 112.00M | 7.00M | 150.00M | 54.00M | -4.00M | 97.00M | 140.00M | -7.00M | -28.00M | 25.00M | 124.00M | 593.00M | -1184.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.00M | 153.00M | 105.00M | 142.00M | 34.00M | 182.00M | 288.00M | 187.00M | 104.00M | 236.00M | 132.00M | 163.00M | 161.00M | 236.00M | 98.00M | 173.00M | 175.00M | 144.00M | 169.00M | 148.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -58.00M | 24.00M | -133.00M | 18.00M | -22.00M | 59.00M | 52.00M | 112.00M | 7.00M | 151.00M | 53.00M | -3.00M | 97.00M | 139.00M | -6.00M | -29.00M | 19.00M | 127.00M | 592.00M | -1180.00M |