|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.94M | 55.27M | 46.89M | 57.53M | 62.37M | 63.61M | 54.18M | 59.39M | 54.59M | 83.05M | 84.30M | 62.24M | 82.93M | 90.46M | 99.92M | 100.86M | 78.66M | 111.73M | 127.83M | 74.27M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.63M | 47.98M | 49.03M | 49.14M | 47.64M | 47.48M | 46.92M | 48.09M | 48.30M | 51.13M | 51.29M | 53.16M | 53.03M | 54.62M | 55.28M | 56.74M | 54.90M | 58.82M | 63.69M | 64.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.49M | 10.32M | 0.12M | 7.26M | 6.22M | 15.91M | -3.77M | 6.19M | 15.04M | 10.39M | -14.77M | 30.63M | 18.28M | 9.28M | -18.26M | 38.35M | 19.19M | 8.02M | -16.98M | 2.32M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.58M | -3.29M | -4.06M | -3.43M | -2.86M | -2.62M | -4.02M | -2.60M | -5.48M | -0.84M | -10.66M | -2.90M | -7.96M | -0.18M | -3.51M | -9.75M | -1.86M | -19.46M | -10.53M | 20.16M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.52M | 0.08M | -0.07M | 3.27M | -1.05M | 0.69M | -1.90M | 2.73M | -0.13M | 0.64M | 1.00M | 0.71M | -0.22M | 0.13M | -0.08M | 0.26M | 2.09M | 2.31M | 1.75M | 1.25M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | -0.58M | 1.26M | -0.64M | 1.39M | 0.94M | 1.01M | -0.13M | 2.20M | 0.67M | 0.57M | 4.63M | -0.57M | -1.43M | 0.78M | 1.48M | 0.04M | 0.73M | -0.25M | 0.79M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.19M | 103.40M | 83.79M | 104.07M | 92.08M | 84.58M | 129.69M | 172.27M | 98.30M | 83.90M | 173.40M | 219.64M | 92.33M | 143.58M | 229.26M | 178.24M | 82.74M | 125.96M | 177.61M | 183.69M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.81M | 9.81M | 10.25M | 11.20M | 11.03M | 11.07M | 10.68M | 10.80M | 10.96M | 11.13M | 11.40M | 11.23M | 11.32M | 10.35M | 11.73M | 10.71M | 10.74M | 11.09M | 11.54M | 11.68M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.63M | 47.98M | 49.03M | 49.14M | 47.64M | 47.48M | 46.92M | 48.09M | 48.30M | 51.13M | 51.29M | 53.16M | 53.03M | 54.62M | 55.28M | 56.74M | 54.90M | 58.82M | 63.69M | 64.90M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.19M | 6.54M | 32.46M | 14.06M | 28.98M | 31.07M | 16.88M | -48.98M | 7.84M | 20.44M | 14.77M | -58.49M | 56.53M | 21.83M | -54.31M | -5.97M | 69.25M | 13.96M | -16.39M | 7.08M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.43M | 29.45M | 15.61M | 8.48M | 21.76M | 27.48M | 12.90M | -1.78M | 17.41M | 1.15M | -13.38M | 5.45M | -7.27M | -6.45M | -8.94M | 0.75M | 6.04M | 9.91M | 6.83M | -12.14M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.76M | 19.38M | -5.42M | -11.42M | 32.01M | 30.96M | -0.92M | -6.96M | 24.64M | -23.95M | 3.17M | 10.74M | 4.71M | -1.80M | -17.28M | -9.33M | 33.32M | -11.67M | -14.70M | -25.22M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.12M | -2.14M | 3.60M | -2.98M | 1.70M | -0.88M | 14.65M | 1.61M | -0.36M | -12.51M | 4.14M | 0.43M | -2.95M | 1.71M | 7.92M | -2.61M | -7.20M | 6.29M | -0.37M | -7.79M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.16M | 24.95M | -17.71M | -10.81M | 10.63M | 13.46M | -18.87M | 1.56M | 20.58M | -15.45M | -3.80M | 2.58M | 2.72M | 0.15M | -6.70M | 6.20M | 7.42M | -18.00M | 38.64M | -33.02M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.88M | 73.16M | 79.65M | 91.25M | 73.06M | 74.20M | 78.87M | 84.30M | 77.83M | 77.19M | 76.19M | 81.14M | 75.66M | 68.20M | 66.55M | 66.06M | 56.86M | 63.42M | 63.31M | 86.82M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 4.25M | 0.34M | 0.32M | 0.45M | 0.06M | 0.27M | -0.69M | 0.64M | 2.91M | 2.50M | -0.69M | 0.17M | 0.84M | | 0.49M | 0.08M | | 2.02M | 1.44M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.19M | | 0.65M | 0.65M | 2.35M | 2.41M | | | 13.24M | 4.47M | 2.48M | 1.53M | 0.29M | 0.72M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.83M | 120.16M | 23.42M | | | 4.10M | | 11.21M | -0.30M | 5.66M | | | | | | | | 20.29M | 31.98M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | -0.24M | 2.43M | 1.09M | -0.35M | | -0.86M | | | | | | | | -2.24M | | | 0.01M | -0.56M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -63.92M | -73.17M | -206.34M | -113.81M | -68.42M | -70.70M | -83.28M | -73.24M | -89.18M | -74.43M | -75.73M | -85.13M | -76.57M | -68.41M | -80.67M | -171.06M | -56.63M | -69.44M | -89.05M | -116.31M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72M | | | 3.77M | 0.24M | | | | | | | | | | | | | | 0.09M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.02M | -0.40M | -53.46M | 17.36M | 211.92M | -130.53M | -161.49M | -81.99M | -24.83M | -10.99M | -58.19M | -77.54M | -35.75M | -53.26M | -48.64M | -87.69M | -134.78M | -27.27M | 7.82M | 76.76M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.44M | 24.97M | 25.08M | 25.02M | 24.91M | 24.91M | 24.83M | 24.80M | 24.85M | 24.94M | 26.93M | 26.99M | 27.06M | 27.17M | 29.88M | 29.99M | 29.92M | 29.72M | 29.65M | 31.51M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.54M | 1.98M | -0.93M | 0.75M | -2.87M | 1.51M | 0.41M | -0.12M | 0.79M | -4.30M | -9.40M | 15.10M | -3.82M | -0.25M | 4.08M | -21.16M | 10.66M | 6.63M | -1.04M | 3.15M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.28M | 31.81M | -176.94M | 8.37M | 232.70M | -115.16M | -114.66M | 16.92M | -14.92M | -5.83M | 30.09M | 72.07M | -23.81M | 21.66M | 104.03M | -101.68M | -98.00M | 35.89M | 95.33M | 147.29M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M | 30.24M | 4.14M | 12.82M | 19.02M | 10.37M | 50.83M | 87.97M | 20.48M | 6.71M | 97.21M | 138.49M | 16.67M | 75.37M | 162.71M | 112.17M | 25.88M | 62.53M | 114.29M | 96.87M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.75M | 29.83M | -176.01M | 7.62M | 235.57M | -116.66M | -115.07M | 17.04M | -15.71M | -1.52M | 39.49M | 56.97M | -19.99M | 21.91M | 99.95M | -80.52M | -108.67M | 29.25M | 96.37M | 144.14M |