|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.38M | 95.44M | 165.78M | 114.71M | 143.70M | 153.75M | 193.97M | 135.87M | 164.40M | 167.60M | 146.38M | 152.38M | 150.72M | 168.96M | 358.31M | 123.39M | 151.60M | 142.23M | 275.28M | 104.81M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 3.00M | 2.94M | 3.73M | 3.33M | 2.61M | 2.64M | 3.13M | 3.75M | 4.19M | 4.76M | 5.13M | 4.63M | 3.65M | 3.17M | 5.04M | 4.76M | 4.32M | 2.52M | 4.63M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 1.46M | 1.16M | 0.08M | | | | -0.56M | | | | 0.24M | -0.17M | 0.55M | 2.84M | 1.82M | 0.85M | -0.68M | 12.62M | 0.02M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00 | 100.00 | -9.11M | 0.05M | 51.00 | -0.06M | -78.45M | 18.27M | 0.10M | 1.80M | 0.18M | -2.01M | 0.11M | 0.13M | -29.61M | 0.01M | 0.11M | 0.08M | -55.06M | 0.03M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 1.18M | -2.58M | 2.51M | 3.89M | -1.28M | 0.38M | 1.64M | 1.65M | 0.33M | 1.18M | 4.46M | 5.41M | -3.16M | 9.03M | 3.67M | 4.46M | 1.32M | -0.53M | 2.28M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.81M | 0.12M | 39.69M | 19.18M | 16.31M | 0.15M | 13.99M | 17.28M | 25.31M | 19.78M | 35.46M | 0.12M | 0.11M | 0.11M | 25.60M | 24.89M | 0.11M | 0.08M | 26.17M | 13.95M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.78M | 107.30M | 93.52M | 89.48M | 128.21M | 117.93M | 160.17M | 169.80M | 216.00M | 202.68M | 260.93M | 178.78M | 90.35M | 240.67M | 266.23M | 152.59M | 193.69M | 233.31M | 176.73M | 160.74M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.49M | 0.68M | 0.71M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | 0.83M | 0.89M | 1.18M | 1.22M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.70M | 17.78M | 28.39M | 30.50M | 30.12M | 32.43M | 30.28M | 32.10M | 32.55M | 33.56M | 34.66M | 34.26M | 35.03M | 35.49M | 35.71M | 35.79M | 35.89M | 42.34M | 55.35M | 56.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.45M | 25.98M | 6.79M | 65.03M | 42.71M | 44.84M | 16.75M | 10.85M | 26.40M | 15.23M | -73.29M | 28.49M | 29.93M | -28.12M | -86.31M | 1.12M | 3.87M | 5.66M | -90.42M | 38.54M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.97M | 22.06M | 16.40M | 38.57M | 44.05M | 18.53M | -7.27M | -20.10M | -34.53M | -28.34M | 8.43M | 12.06M | 18.70M | 0.16M | 10.81M | 2.21M | -22.36M | -3.35M | 6.41M | 18.34M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.03M | 26.12M | 7.05M | 12.66M | 34.88M | 1.54M | -22.50M | -25.48M | 16.67M | -12.55M | 12.49M | -2.66M | -14.82M | 0.04M | -12.98M | -32.34M | -6.71M | 24.27M | -50.64M | 31.46M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 12.70M | -5.58M | 29.52M | -12.64M | -13.41M | 17.23M | -3.34M | -10.53M | 4.84M | 4.58M | 16.17M | -29.52M | -2.35M | 9.88M | -1.05M | -6.63M | 20.05M | -13.17M | 4.74M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.79M | -4.26M | 1.16M | 0.10M | 4.83M | 1.62M | -0.15M | 2.24M | -11.14M | 12.16M | -0.67M | -7.54M | 14.14M | 0.25M | -3.71M | -0.63M | -1.79M | 4.83M | 0.24M | -8.20M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.04M | 13.76M | 13.23M | 0.21M | 0.35M | -0.17M | 75.99M | 15.58M | -14.13M | -1.14M | 63.69M | 0.31M | -0.03M | 56.52M | 12.55M | 0.44M | 24.47M | 17.15M | -41.29M | 14.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.10M | 0.12M | 0.25M | 0.36M | 2.26M | 0.10M | 0.46M | 0.33M | 13.89M | 0.31M | 1.61M | 0.54M | 0.19M | 0.26M | 0.25M | 0.36M | 0.37M | 0.24M | 0.39M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.32M | 9.62M | 1,062.09M | 13.97M | 4.78M | 1.75M | | 45.84M | 0.10M | 101.67M | 1.54M | 22.24M | 65.88M | 0.34M | 48.31M | -0.29M | 21.48M | 830.00M | 1,081.05M | 27.89M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -150.46M | -23.27M | -1075.19M | -32.13M | -22.04M | -19.50M | -20.24M | -60.97M | -14.87M | -105.18M | -17.15M | -40.51M | -81.43M | -20.97M | -60.60M | -12.85M | -32.64M | -846.77M | -1098.18M | -41.49M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 8.46M | 11.66M | 0.01M | | | 6.35M | | | | 6.06M | | 0.03M | | 4.47M | 0.91M | 10.43M | 0.03M | 18.29M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.20M | -17.86M | 793.56M | -70.51M | -109.08M | -60.80M | -59.69M | -15.06M | -8.92M | -7.89M | -11.96M | -17.10M | -514.85M | -425.75M | -58.57M | -231.34M | 370.44M | 914.32M | -36.64M | -34.38M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.22M | -2.12M | 0.44M | -0.06M | 0.34M | -0.33M | 1.14M | -0.92M | 0.35M | 0.17M | -4.08M | 0.10M | 2.19M | -0.94M | 0.43M | -0.75M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.88M | 66.17M | -188.13M | -13.23M | -2.68M | 35.52M | 80.69M | 93.71M | 192.55M | 89.28M | 232.95M | 120.24M | -505.59M | -205.88M | 142.98M | -91.51M | 533.68M | 299.91M | -957.66M | 84.11M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.75M | 93.54M | 80.29M | 89.27M | 127.86M | 118.10M | 84.18M | 154.22M | 230.13M | 203.82M | 197.24M | 178.47M | 90.38M | 184.15M | 253.67M | 152.15M | 169.22M | 216.16M | 218.02M | 146.74M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.88M | 66.17M | -188.11M | -13.15M | -2.90M | 37.63M | 80.24M | 93.77M | 192.21M | 89.61M | 231.81M | 121.17M | -505.93M | -206.05M | 147.05M | -91.61M | 531.49M | 300.86M | -958.09M | 84.86M |