|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.01M | 0.93M | 52.43M | 52.41M | 51.39M | 69.93M | 46.84M | 26.15M | 39.61M | 36.88M | 36.30M | 32.51M | 25.17M | 34.41M | 30.08M | 55.28M | 52.95M | 53.83M | 55.56M | 57.20M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.44M | 7.33M | 9.35M | 11.43M | 10.21M | 9.47M | 11.76M | 12.38M | 12.32M | 12.89M | 10.70M | 11.71M | 33.33M | 13.00M | 13.92M | 41.43M | 11.38M | 12.16M | 35.88M | 10.79M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.26M | 0.06M | 4.92M | -0.78M | -2.33M | -1.71M | 3.49M | -1.65M | -3.28M | 0.25M | 3.37M | -2.89M | -7.99M | 4.16M | -3.01M | 0.10M | 5.71M | -2.23M | 1.99M | 7.86M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | | | | 1.30M | | | | 3.30M | | | 1.20M | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.59M | 2.00M | 8.91M | 81.11M | 80.94M | 71.94M | -106.45M | 57.68M | 52.42M | 58.03M | -14.97M | 53.68M | 113.38M | 4.86M | 31.37M | 61.86M | -108.95M | -67.64M | -121.50M | -51.36M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25M | 5.34M | 2.56M | 2.56M | 2.59M | 2.63M | 2.68M | 2.74M | 2.71M | -8.02M | 0.03M | -0.04M | 11.85M | 0.42M | 3.01M | 1.34M | -0.59M | -0.78M | -1.02M | 1.33M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.39M | 0.35M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | -3.29M | 1.53M | 1.42M | 1.38M | 1.39M | 1.37M | 1.34M | 1.43M | 1.52M | 1.26M | 1.08M | 3.37M | 2.67M | 2.89M | 8.30M | 2.83M | 2.83M | 8.66M | 3.13M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.79M | 1.88M | 3.34M | 7.83M | 10.74M | -5.52M | 6.31M | -12.22M | 1.85M | -11.77M | 6.25M | -9.14M | 4.22M | 7.51M | -10.69M | 7.92M | 3.89M | -5.88M | -6.43M | 9.04M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 4.15M | 8.70M | -0.01M | 1.10M | 17.74M | 100.75M | 42.02M | 20.16M | 7.44M | 5.58M | -2.69M | 12.18M | -11.05M | 30.74M | 43.44M | 115.28M | 126.93M | 264.14M | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.21M | -0.37M | 3.27M | -0.85M | -1.61M | 44.76M | -40.01M | 2.69M | -4.39M | 1.18M | 0.03M | 2.65M | 16.92M | -16.54M | 23.69M | 2.57M | 3.83M | 4.77M | -0.04M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | 2.57M | -35.49M | 31.64M | 7.37M | 19.26M | -0.26M | 2.03M | -2.23M | -1.30M | -61.20M | 62.30M | 0.89M | -11.17M | -22.24M | -12.48M | 1.76M | -1.91M | -1.09M | -60.16M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.19M | -10.89M | -1.68M | 4.55M | 5.58M | 1.54M | 4.52M | -21.59M | 2.27M | -0.24M | 3.52M | -13.41M | 1.25M | 5.50M | -11.48M | -3.25M | 2.05M | -11.86M | -5.30M | 6.40M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.54M | 0.43M | 0.45M | 1.00M | 0.81M | 0.68M | 0.88M | 1.39M | 1.27M | 4.59M | 15.54M | 46.14M | 4.33M | 4.24M | 9.97M | 1.07M | 2.13M | 5.70M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.32M | 20.64M | 57.05M | 15.20M | 11.30M | 20.84M | 6.79M | 25.04M | 58.70M | 56.18M | 8.12M | 26.01M | 50.31M | 68.53M | 69.26M | 205.03M | 79.41M | 90.11M | 280.57M | 116.47M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.07M | 7.81M | 39.20M | -1.05M | -0.88M | 10.38M | -30.37M | -13.23M | -1.31M | 42.05M | -35.01M | 3.79M | -128.03M | -29.36M | -74.38M | -142.82M | 2.00M | 2.53M | -30.72M | -24.81M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | -5.87M | 8.12M | -2.11M | 0.05M | -6.06M | 90.69M | | | | 0.60M | 0.07M | 0.87M | -15.94M | 1.98M | | 0.01M | 0.55M | 2.02M | 0.01M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.15M | 0.36M | 0.26M | 0.23M | 0.14M | 0.38M | 0.30M | 0.20M | 0.16M | 0.39M | 0.29M | 0.91M | 0.36M | 68.11M | 68.46M | 0.33M | -0.33M | | 0.40M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | 21.26M | 0.08M | 0.03M | 1.23M | 25.59M | 0.17M | 0.11M | 0.94M | 20.44M | 0.19M | 20.68M | 19.36M | 0.13M | 19.57M | 25.98M | 0.62M | 26.86M | 16.92M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.14M | 65.31M | 21.73M | 22.29M | 22.41M | 82.33M | 26.83M | 27.65M | 27.66M | 26.84M | 28.10M | 28.96M | 28.99M | 29.30M | 30.77M | 30.73M | 31.71M | 32.43M | 32.47M | 34.52M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.25M | -66.47M | -34.49M | -23.66M | -21.52M | -65.75M | 38.65M | 0.45M | -9.97M | -20.15M | -46.52M | -30.58M | -99.16M | -64.26M | 65.76M | 5.06M | -10.54M | 93.81M | 66.25M | -13.65M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 1.58M | -0.13M | 0.11M | -1.30M | 0.32M | -1.38M | -3.14M | -3.45M | 3.54M | 1.41M | 0.64M | 0.72M | -0.71M | -0.10M | 1.99M | 0.47M | 0.89M | 1.44M | -0.46M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.27M | -56.66M | 13.62M | 56.40M | 58.54M | 16.57M | -98.17M | 44.90M | 41.14M | 79.93M | -96.49M | 26.89M | -113.81M | -88.76M | 22.75M | -75.90M | -117.49M | 28.70M | -85.97M | -89.83M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.19M | 1.46M | 8.48M | 80.66M | 79.95M | 71.12M | -107.13M | 56.80M | 51.03M | 56.76M | -19.55M | 38.14M | 67.25M | 0.54M | 27.14M | 51.89M | -110.02M | -69.77M | -127.20M | -51.36M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.27M | -56.66M | 13.62M | 56.40M | 58.54M | 16.57M | -98.17M | 44.90M | 41.14M | 79.93M | -96.49M | 26.89M | -113.81M | -88.76M | 22.75M | -75.90M | -117.49M | 28.70M | -85.97M | -89.83M |