|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.97M | 46.30M | 37.59M | 86.76M | 42.25M | 61.52M | -39.08M | 57.22M | 69.48M | 105.12M | 186.88M | 96.32M | 134.01M | 146.24M | 145.87M | 169.29M | 230.85M | 291.62M | 325.53M | 370.38M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.87M | 7.14M | 7.37M | 8.05M | 8.25M | 8.35M | 8.91M | 9.19M | 9.07M | 9.46M | 10.45M | 11.25M | 11.79M | 12.33M | 12.84M | 14.01M | 14.86M | 16.05M | 17.46M | 18.57M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15M | 0.52M | 3.21M | 4.00M | 2.43M | 1.05M | 3.05M | 6.14M | 2.11M | 0.88M | 3.77M | 7.41M | 2.67M | 2.04M | 4.47M | 8.04M | 4.16M | 3.55M | 6.06M | 19.41M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.86M | 1.14M | 0.31M | 2.33M | 3.98M | 5.27M | -106.08M | -27.54M | -27.76M | 171.66M | -21.06M | -14.21M | -18.18M | -0.12M | -34.10M | 2.03M | -0.94M | 6.44M | -12.81M | 0.96M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 0.07M | | | | 0.06M | | | | 0.06M | | | | 0.04M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 1.24M | 2.78M | 0.02M | 0.12M | 3.44M | 1.09M | 0.01M | 0.02M | 8.73M | | 0.01M | 0.02M | 309.00 | -41.40M | 2.62M | 0.01M | 407.00 | 8.44M | 0.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | -1.27M | 0.25M | 0.03M | 1.09M | 0.35M | 1.20M | 0.95M | 1.08M | 0.82M | 2.10M | 0.36M | 2.33M | 2.77M | 1.49M | 1.38M | 2.31M | 1.93M | 0.99M | 0.84M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.42M | 42.59M | 27.50M | 63.73M | 44.56M | 61.23M | 132.01M | 126.91M | 125.41M | 214.24M | 173.01M | 146.56M | 189.86M | 302.18M | 210.46M | -87.95M | 252.50M | 553.27M | 468.54M | 388.83M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.82M | 11.19M | 11.57M | 12.79M | 12.37M | 11.44M | 11.20M | 10.33M | 11.01M | 10.93M | 11.13M | 23.91M | 26.89M | 24.42M | 22.04M | 20.11M | 19.79M | 19.53M | 20.17M | 20.39M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.14M | 0.14M | 0.13M | 0.31M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.45M | 0.23M | 0.23M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.87M | 7.14M | 7.37M | 8.05M | 8.25M | 8.35M | 8.91M | 9.19M | 9.07M | 9.46M | 10.45M | 11.25M | 11.79M | 12.33M | 12.84M | 14.01M | 14.86M | 16.05M | 17.46M | 18.57M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.52M | 18.97M | 32.24M | 52.70M | 127.17M | 95.98M | -52.67M | 125.94M | 21.79M | 228.56M | 5.27M | 125.58M | 141.51M | -4.13M | 70.28M | -48.27M | 287.94M | 138.96M | 215.65M | 214.73M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.18M | 0.88M | -0.60M | 3.10M | 6.33M | 6.90M | -2.84M | 1.39M | 4.61M | 12.28M | 11.42M | 5.29M | -7.28M | -8.10M | 3.54M | 3.82M | 7.60M | 8.10M | 4.89M | 9.88M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.41M | 23.79M | -29.93M | 3.54M | -11.95M | 98.11M | -105.32M | 6.25M | 128.05M | -125.45M | -5.83M | 118.76M | -120.97M | 325.97M | -332.56M | -312.50M | 323.08M | 2.11M | -288.74M | 4.88M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.45M | -16.70M | 69.39M | 7.40M | -7.42M | -1.49M | 27.75M | 0.30M | 137.92M | -137.97M | 10.89M | 23.31M | 9.51M | -30.93M | 0.34M | 2.04M | -5.86M | 4.38M | 90.79M | 225.02M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.95M | 5.10M | 6.47M | 9.19M | 11.02M | 14.58M | 13.57M | 16.52M | 24.61M | 28.44M | 25.26M | 24.95M | 23.38M | 22.06M | 40.68M | 22.21M | 31.27M | 35.33M | 66.09M | 147.47M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | 0.27M | 1.30M | 1.06M | 0.50M | 0.59M | 0.71M | 0.62M | 1.46M | 3.01M | 0.86M | 1.01M | 0.81M | 1.78M | 1.93M | 1.09M | 0.97M | 1.09M | 0.54M | 0.87M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | 93.80M | 121.95M | -0.00M | 39.38M | 9.13M | 0.71M | 53.05M | 0.36M | | 48.86M | 196.67M | 37.99M | 0.81M | | 68.41M | 55.68M | 4.50M | 151.02M | 6.10M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.49M | 13.77M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.94M | -98.63M | -127.12M | -9.37M | -49.90M | -23.49M | -14.42M | -68.94M | -24.68M | -25.50M | -73.88M | -221.65M | -60.79M | -21.59M | -39.49M | -96.78M | -86.20M | -53.01M | -231.28M | -184.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51M | | | 1.40M | 1.85M | | | 1.80M | 2.89M | 0.04M | | 5.35M | 5.06M | 0.10M | -1.60M | 6.60M | 3.98M | 0.28M | 2.89M | 3.12M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.93M | 70.11M | 90.67M | 2.48M | -41.15M | -35.73M | -131.51M | -66.62M | -89.28M | -111.13M | -31.60M | -29.27M | -30.45M | -64.43M | -36.62M | -160.45M | -39.34M | 28.55M | -115.89M | -136.56M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.18M | 4.35M | 4.69M | 4.67M | 5.03M | 5.01M | 5.37M | 6.25M | 7.15M | 8.05M | 8.92M | 8.92M | 10.71M | 10.69M | 12.44M | 14.16M | 15.87M | 17.64M | 21.16M | 24.62M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54M | 14.06M | -8.95M | 56.84M | -46.49M | 2.01M | -13.93M | -8.65M | 11.45M | 77.62M | 67.53M | -104.36M | 98.63M | 216.16M | 134.36M | -345.18M | 126.95M | 528.81M | 121.38M | 68.27M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.47M | 37.48M | 21.03M | 54.54M | 33.54M | 46.65M | 118.44M | 110.39M | 100.80M | 185.80M | 147.74M | 121.61M | 166.47M | 280.12M | 169.79M | -110.16M | 221.22M | 517.94M | 402.45M | 241.35M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54M | 14.06M | -8.95M | 56.84M | -46.49M | 2.01M | -13.93M | -8.65M | 11.45M | 77.62M | 67.53M | -104.36M | 98.63M | 216.16M | 134.36M | -345.18M | 126.95M | 528.81M | 121.38M | 68.27M |