|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.74M | 101.67M | 73.39M | 100.66M | 105.77M | 126.30M | 111.47M | 140.59M | 169.75M | 211.54M | 197.15M | 247.57M | 270.26M | 292.20M | 240.68M | 302.16M | 295.37M | 434.61M | 305.48M | 403.69M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.98M | 12.21M | 11.58M | 11.53M | 12.06M | 12.13M | 12.62M | 12.77M | 13.05M | 13.36M | 13.34M | 14.07M | 14.39M | 14.90M | 15.58M | 16.56M | 17.29M | 17.97M | 18.36M | 19.39M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.19M | 4.94M | 2.29M | 2.08M | -1.78M | 5.24M | 0.05M | 5.41M | 3.04M | 6.53M | 4.84M | 4.80M | -0.77M | 13.35M | 0.19M | 0.51M | 6.54M | 10.59M | 0.30M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.29M | 13.17M | | | | | | | | | | | | | 2.78M | | | | -6.95M | -4.17M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21M | | | | | -0.34M | 3.46M | 2.35M | 5.51M | 9.90M | 2.35M | | 4.72M | 4.72M | 4.31M | -3.63M | 2.30M | 0.40M | 4.21M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.56M | 289.36M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.98M | 12.21M | 11.58M | 11.53M | 12.06M | 12.13M | 12.62M | 12.77M | 13.05M | 13.36M | 13.34M | 14.07M | 14.39M | 14.90M | 15.58M | 16.56M | 17.29M | 17.97M | 18.36M | 19.39M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.60M | | 199.54M | 55.25M | -124.05M | | 228.80M | -130.32M | -55.59M | | 108.07M | 6.90M | -219.16M | | 186.62M | 160.33M | -125.22M | | 354.84M | 171.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 28.71M | 31.15M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.64M | 1.42M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 43.67M | 51.28M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -71.75M | -81.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86M | 1.91M | 1.96M | 2.07M | 2.07M | 2.08M | 2.17M | 2.27M | 2.33M | 2.42M | 0.94M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -124.36M | -200.36M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.99M | 6.94M | 6.93M | 6.69M | 6.42M | 7.15M | 7.15M | 8.56M | 8.48M | 8.49M | 8.47M | 11.75M | 11.66M | 11.50M | 11.45M | 11.19M | 11.19M | 11.19M | 17.81M | 17.78M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -195.55M | 7.99M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -28.15M | 258.21M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -195.55M | 7.99M |