|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.94M | 97.35M | 99.74M | 101.67M | 73.39M | 100.66M | 105.77M | 126.30M | 111.47M | 140.59M | 169.75M | 211.51M | 197.15M | 247.57M | 270.26M | 292.16M | 240.68M | 302.16M | 295.37M | 434.61M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 12.11M | 11.98M | 12.21M | 11.58M | 11.53M | 12.06M | 12.13M | 12.62M | 12.77M | 13.05M | 13.38M | 13.34M | 14.07M | 14.39M | 14.88M | 15.58M | 16.56M | 17.29M | 17.97M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -1.37M | -2.29M | 13.17M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | -4.93M | 7.80M | -3.98M | 0.23M | 1.66M | 0.85M | 4.80M | -0.51M | 1.98M | 3.89M | 0.69M | 11.65M | -10.26M | 0.75M | -0.59M | 1.52M | -0.08M | 0.65M | -1.83M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | | | -5.83M | | | | | -0.34M | 3.46M | 2.35M | -3.12M | 9.90M | 2.35M | | 4.72M | 4.72M | 4.31M | -3.63M | -5.40M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -88.99M | 82.02M | 120.91M | 204.88M | -95.81M | 76.96M | 257.20M | 259.58M | -84.58M | 299.51M | 260.96M | 423.76M | 132.26M | 279.69M | 526.44M | 469.49M | 108.47M | 193.69M | 475.50M | 524.40M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.99M | 16.01M | 17.16M | 15.93M | 15.55M | 14.48M | 15.43M | 15.85M | 15.88M | 16.22M | 17.23M | 17.81M | 16.25M | 20.16M | 20.15M | 20.44M | 26.36M | 30.09M | 30.52M | 89.65M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 12.11M | 11.98M | 12.21M | 11.58M | 11.53M | 12.06M | 12.13M | 12.62M | 12.77M | 13.05M | 13.38M | 13.34M | 14.07M | 14.39M | 14.88M | 15.58M | 16.56M | 17.29M | 17.97M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203.90M | 50.11M | 9.60M | -206.74M | 199.54M | 55.25M | -124.05M | 169.16M | 228.80M | -130.32M | -55.59M | -67.75M | 108.07M | 6.90M | -219.16M | 104.39M | 186.62M | 160.33M | -125.22M | -66.13M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.20M | 8.53M | 9.22M | 10.24M | 11.50M | 16.25M | 10.97M | 10.57M | 23.15M | 13.41M | 19.74M | 22.10M | 20.28M | 19.25M | 17.71M | 17.71M | 26.13M | 28.04M | 26.66M | 31.92M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | 0.68M | 0.48M | 0.82M | 0.46M | 0.57M | 5.86M | 0.25M | 9.58M | 0.93M | 1.50M | 1.59M | 0.94M | 0.72M | 1.11M | 1.07M | 1.33M | 1.25M | 1.02M | 1.04M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.33M | 31.52M | 57.81M | 4.58M | 2.91M | 23.70M | 64.46M | 7.58M | 11.83M | 10.55M | 67.36M | 6.75M | 0.10M | 173.16M | 15.94M | 38.97M | 850.64M | 36.59M | 13.26M | 121.61M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.76M | -39.17M | -66.55M | -15.59M | -13.95M | -39.38M | -69.57M | -17.90M | -25.41M | -23.03M | -85.60M | -27.26M | -19.44M | -191.70M | -32.55M | -55.60M | -875.44M | -63.38M | -38.89M | 104.13M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.94M | -133.15M | -56.04M | -32.33M | -193.51M | -281.58M | -37.51M | -197.52M | 71.51M | -197.88M | -149.79M | -135.90M | -58.95M | -122.50M | -273.59M | -100.33M | -0.83M | -230.30M | -263.90M | -168.73M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 7.12M | 6.99M | -21.18M | 6.93M | 6.69M | 6.42M | 7.15M | 7.15M | 8.56M | 8.48M | -24.20M | 8.47M | 11.75M | 11.66M | 11.50M | 11.45M | 11.19M | 11.19M | 11.19M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | 0.34M | -3.09M | 0.59M | -3.42M | -8.34M | -8.78M | 8.03M | 2.24M | 3.62M | -5.00M | 5.52M | -1.14M | 0.21M | 8.30M | -9.98M | 4.87M | 9.69M | -3.55M | -4.15M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -143.81M | -89.97M | -4.77M | 157.55M | -306.70M | -252.33M | 141.34M | 52.18M | -36.24M | 82.23M | 20.58M | 266.12M | 52.74M | -34.29M | 228.61M | 303.58M | -762.93M | -90.30M | 169.16M | 455.65M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -97.19M | 73.49M | 111.69M | 194.64M | -107.31M | 60.72M | 246.24M | 249.01M | -107.74M | 286.11M | 241.22M | 401.66M | 111.99M | 260.44M | 508.73M | 451.79M | 82.34M | 165.64M | 448.84M | 492.49M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -144.69M | -90.31M | -1.68M | 156.96M | -303.28M | -243.99M | 150.13M | 44.16M | -38.48M | 78.61M | 25.58M | 260.60M | 53.88M | -34.50M | 220.31M | 313.56M | -767.80M | -99.99M | 172.71M | 459.80M |