|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 239.70M | 243.50M | 231.20M | 269.60M | 287.10M | 284.60M | 245.60M | 295.10M | 298.00M | 295.50M | 266.40M | 297.70M | 292.70M | 298.10M | 262.10M | 298.70M | 330.30M | 335.50M | 294.00M | 339.70M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.60M | 40.10M | 40.90M | 41.20M | 41.20M | 41.40M | 42.10M | 41.80M | 42.20M | 42.10M | 40.50M | 40.20M | 41.00M | 41.80M | 41.70M | 42.00M | 42.40M | 42.30M | 41.80M | 41.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 1.40M | 1.30M | 1.50M | 1.50M | 1.40M | 2.80M | 1.90M | 1.90M | 1.80M | 1.70M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.10M | 2.20M | 2.60M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 1.60M | -16.00M | 1.00M | -0.50M | 3.80M | -9.20M | 0.30M | 0.30M | -5.00M | -6.30M | 0.80M | 0.40M | 1.60M | -6.90M | 0.70M | 0.70M | -7.40M | 4.50M | -1.80M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.70M | -0.20M | | 15.20M | 160.20M | 18.40M | 355.30M | 9.70M | 0.60M | 32.00M | 382.50M | 0.60M | 165.80M | 87.60M | -75.10M | 0.30M | 1.30M | 0.10M | 398.50M | 32.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 1.70M | -0.30M | 0.70M | -1.30M | -0.90M | -1.40M | 1.60M | 1.20M | 0.80M | -0.90M | 0.30M | 0.40M | 1.50M | 1.80M | 0.20M | 1.60M | 1.10M | 1.40M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.50M | 167.40M | 156.40M | 230.00M | 151.20M | 257.90M | 301.90M | 388.50M | 302.10M | 388.10M | 354.00M | 335.60M | 258.00M | 296.90M | 282.80M | 262.20M | 278.60M | 386.90M | 368.10M | 378.40M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | 2.70M | 2.70M | 2.70M | 2.70M | 2.70M | 2.60M | 2.70M | 2.70M | 2.60M | 2.70M | 2.70M | 2.70M | 2.60M | 2.70M | 2.70M | 2.70M | 2.70M | 2.70M | 2.70M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.60M | 40.10M | 40.90M | 41.20M | 41.20M | 41.40M | 42.10M | 41.80M | 42.20M | 42.10M | 40.50M | 40.20M | 41.00M | 41.80M | 41.70M | 42.00M | 42.40M | 42.30M | 41.80M | 41.90M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.90M | 44.20M | -47.00M | 169.90M | 39.40M | 13.60M | -103.10M | 133.70M | 21.30M | 4.50M | -87.20M | 127.60M | -6.70M | -7.40M | -81.60M | 170.00M | 36.40M | 26.80M | -103.10M | 204.20M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.50M | 77.10M | 123.00M | 76.40M | 74.20M | 26.30M | 21.10M | -57.70M | -87.90M | -46.10M | 2.60M | -21.90M | 9.70M | 48.40M | 97.70M | 26.50M | 41.20M | -1.40M | 22.90M | -52.50M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | 20.80M | -23.80M | 56.80M | 1.90M | -14.60M | -22.20M | 8.50M | 1.40M | 11.80M | -13.30M | 15.60M | 15.10M | 9.60M | -12.80M | 45.30M | -20.60M | 25.60M | -24.30M | 46.60M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.10M | 0.10M | 20.30M | -30.10M | 0.50M | 13.70M | -41.30M | -11.90M | 0.60M | 6.60M | 4.10M | -31.90M | 9.40M | 7.70M | -1.70M | -8.80M | 38.90M | 5.40M | -2.10M | -17.10M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.80M | -8.10M | -1.80M | 69.60M | -67.60M | 3.30M | -4.90M | 83.90M | -90.50M | -0.60M | -2.20M | 74.50M | -73.50M | -0.30M | -2.00M | 70.90M | -58.40M | 22.30M | -32.70M | 92.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.70M | 15.90M | -25.40M | -60.70M | 1.80M | -6.90M | -15.40M | 1.20M | 21.70M | 8.30M | 18.30M | -34.90M | -0.40M | -1.80M | 20.40M | 6.50M | -3.80M | -3.00M | -4.50M | -20.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.60M | 47.40M | 41.90M | 35.50M | 47.50M | 48.00M | 42.80M | 33.70M | 55.90M | 46.90M | 36.30M | 50.80M | 56.10M | 59.40M | 60.20M | 55.70M | 69.30M | 60.30M | 60.00M | 58.90M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | 1.90M | 0.70M | 2.40M | 4.10M | 3.60M | 1.30M | 2.80M | 2.00M | 4.00M | 3.40M | 2.50M | 3.50M | 3.60M | 2.80M | 1.90M | 5.00M | 5.60M | 2.30M | 1.30M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.50M | -45.60M | -41.50M | -33.20M | -43.90M | -44.50M | -41.40M | -31.00M | -54.20M | -43.00M | -33.00M | -48.40M | -52.70M | -55.90M | -57.50M | -53.80M | -64.40M | -54.80M | -57.90M | -57.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -153.80M | -190.20M | -128.90M | -199.50M | -85.90M | -220.80M | -268.70M | -348.90M | -243.30M | -286.90M | -402.60M | -267.40M | -185.50M | -210.70M | -250.10M | -235.50M | -216.40M | -280.90M | -322.20M | -288.30M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.80M | 161.00M | 161.10M | 178.40M | 178.50M | 177.50M | 176.90M | 199.80M | 199.90M | 199.80M | 417.30M | 223.20M | 223.30M | 223.40M | 223.40M | 246.70M | 252.50M | 252.50M | 252.60M | 275.60M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | -2.90M | -0.30M | 0.70M | -7.70M | -9.00M | 6.80M | 1.10M | -0.80M | -4.30M | 5.40M | -4.00M | -1.40M | 6.40M | -11.60M | 3.10M | 8.20M | -0.90M | 0.70M | -0.60M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.10M | -71.30M | -14.30M | -2.00M | 13.70M | -16.40M | -1.40M | 9.70M | 3.80M | 53.90M | -76.20M | 15.80M | 18.40M | 36.70M | -36.40M | -24.00M | 6.00M | 50.30M | -11.30M | 31.90M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.90M | 120.00M | 114.50M | 194.50M | 103.70M | 209.90M | 259.10M | 354.80M | 246.20M | 341.20M | 317.70M | 284.80M | 201.90M | 237.50M | 222.60M | 206.50M | 209.30M | 326.60M | 308.10M | 319.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.80M | -68.40M | -14.00M | -2.70M | 21.40M | -7.40M | -8.20M | 8.60M | 4.60M | 58.20M | -81.60M | 19.80M | 19.80M | 30.30M | -24.80M | -27.10M | -2.20M | 51.20M | -12.00M | 32.50M |