|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.60M | 84.98M | 329.05M | 67.93M | 36.97M | 64.96M | 80.18M | 36.00M | 23.87M | 66.13M | 106.51M | 38.03M | 27.64M | 58.32M | 61.52M | 15.54M | 0.45M | 11.59M | 64.22M | 14.34M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.83M | 14.41M | 14.43M | 14.26M | 13.25M | 13.56M | 13.77M | 14.69M | 13.62M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.39M | 3.52M | 11.50M | 5.86M | 6.36M | 5.00M | 4.66M | 4.34M | 6.64M | 3.93M | 4.55M | 5.17M | 4.12M | 4.69M | 3.87M | 9.75M | 5.19M | 3.73M | 1.58M | 3.68M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.17M | 7.76M | -3.00M | 3.46M | -8.96M | 5.03M | -0.76M | -5.22M | 0.35M | 6.81M | 0.34M | -0.74M | -12.84M | 6.57M | -3.02M | -2.67M | -1.04M | 3.65M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.93M | | | -0.10M | -1.84M | | | 0.17M | -8.09M | | | 7.66M | -8.43M | | 0.00M | -0.03M | -0.17M | 0.55M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | -1.51M | | | 9.00M | 0.23M | -0.73M | 0.17M | 0.32M | 0.56M | -0.28M | 3.40M | 30.00M | 1.39M | -0.20M | 5.68M | -4.45M | -1.56M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.47M | -163.81M | 70.21M | -123.89M | 305.84M | 42.20M | 167.04M | -3.45M | 323.34M | -25.55M | 117.24M | -80.37M | 287.47M | -48.64M | 40.31M | -127.97M | 258.64M | 6.42M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.90M | 0.95M | 0.93M | 0.90M | 0.90M | 0.94M | 0.94M | 0.94M | 0.93M | 0.93M | 0.93M | 0.93M | 0.92M | 0.92M | 0.91M | 0.93M | 0.94M | 0.94M | 0.94M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | 0.79M | 0.39M | 0.39M | 0.39M | 0.39M | 0.40M | 0.40M | 0.40M | 0.40M | 0.41M | 0.41M | 0.41M | 0.41M | 0.42M | 0.42M | 0.46M | 0.57M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.39M | 13.28M | 16.56M | 16.17M | 15.53M | 14.80M | 15.86M | 15.11M | 14.64M | 13.90M | 13.48M | 13.51M | 13.34M | 12.34M | 12.63M | 12.83M | 13.75M | 12.68M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.90M | 32.48M | -81.46M | 82.67M | -66.38M | 24.94M | -92.37M | 111.05M | -59.08M | 40.75M | -91.26M | 118.55M | -54.29M | 8.60M | -62.67M | 102.96M | -64.06M | 16.57M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.82M | 27.72M | 187.80M | 55.18M | -163.93M | -134.15M | 64.13M | -57.17M | -95.73M | -61.04M | 131.84M | 12.47M | -109.40M | -27.12M | 141.14M | 39.61M | -116.52M | -74.99M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -368.66M | -196.43M | 108.46M | -93.72M | -46.91M | -112.40M | 102.15M | -52.20M | 45.50M | -90.69M | 110.43M | -45.87M | 28.28M | -93.97M | 111.92M | -32.89M | -12.30M | -73.54M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.10M | 0.04M | 19.03M | -7.71M | -26.26M | 12.68M | 8.96M | -17.68M | -8.28M | 22.39M | 1.93M | -11.94M | -9.41M | 19.04M | 11.18M | -4.71M | -17.41M | 14.99M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.23M | 7.65M | 8.66M | 10.55M | 13.50M | 13.83M | 12.53M | 16.11M | 17.39M | 12.02M | 12.30M | 15.32M | 16.53M | 10.35M | 16.20M | 16.12M | 11.04M | 6.96M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | | | | -5.00M | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.63M | -7.65M | -8.66M | -10.55M | -13.50M | -13.83M | -12.53M | -16.11M | -17.39M | -12.02M | -12.30M | -15.32M | -16.53M | -10.35M | -16.20M | -16.12M | -11.04M | -6.96M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.64M | 0.00M | 2.42M | | -3.34M | | | | | | | | | -0.37M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -672.36M | -111.47M | -530.08M | 25.15M | -202.87M | -82.76M | -138.56M | 14.70M | -126.03M | -45.35M | -54.01M | -45.72M | -29.74M | -33.59M | -9.23M | -9.29M | 54.15M | -12.23M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.86M | 30.57M | 29.89M | 29.10M | 28.55M | 28.48M | 28.16M | 27.86M | 27.50M | 29.34M | 29.17M | 28.84M | 28.83M | 29.00M | 9.12M | 9.13M | 9.11M | 9.22M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.44M | 0.90M | -2.40M | -0.41M | 0.63M | 0.33M | 0.86M | -0.53M | 2.18M | -0.72M | -1.86M | 0.30M | -3.81M | 0.45M | 2.51M | -0.62M | 1.13M | -0.86M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -734.89M | -282.03M | -470.93M | -109.69M | 90.10M | -54.06M | 16.82M | -5.40M | 182.11M | -83.64M | 49.07M | -141.11M | 237.39M | -92.13M | 17.39M | -153.99M | 302.88M | -13.64M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -62.70M | -171.46M | 61.55M | -134.43M | 292.34M | 28.37M | 154.52M | -19.57M | 305.95M | -37.57M | 104.94M | -95.69M | 270.94M | -58.99M | 24.11M | -144.09M | 247.60M | -0.54M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -731.46M | -282.93M | -468.53M | -109.28M | 89.47M | -54.39M | 15.96M | -4.87M | 179.93M | -82.92M | 50.94M | -141.41M | 241.20M | -92.58M | 14.88M | -153.38M | 301.75M | -12.78M |