|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.79M | 51.80M | 19.49M | -13.68M | 46.09M | 40.63M | 124.92M | 30.00M | 55.15M | 52.60M | 67.44M | 77.96M | 76.50M | 63.39M | 83.55M | 79.46M | 88.22M | 223.80M | -21.70M | 86.40M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.97M | 21.82M | 18.86M | 20.15M | 19.89M | 19.17M | 18.43M | 18.93M | 18.52M | 17.84M | 18.17M | 19.33M | 18.56M | 18.88M | 19.08M | 18.83M | 19.86M | 19.99M | 20.55M | 20.33M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.71M | 7.14M | 5.87M | 11.01M | 5.88M | 6.86M | 1.77M | 9.95M | 5.92M | 6.25M | 5.68M | 8.66M | 8.74M | 7.21M | 5.87M | 8.66M | 10.17M | 6.96M | 12.48M | 10.72M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39M | 27.33M | 56.27M | 1.03M | 4.05M | 27.21M | 104.64M | 8.10M | 6.23M | 13.67M | 34.84M | -0.94M | 4.04M | -6.21M | 18.17M | -4.98M | -2.36M | -39.19M | -1.43M | 0.07M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.78M | -15.16M | 15.36M | 4.30M | 0.19M | -31.73M | 87.32M | -32.68M | 21.84M | -5.05M | 22.12M | 8.86M | 0.24M | 0.31M | 71.77M | 3.65M | 11.61M | -3.67M | 80.75M | 3.72M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.93M | 89.80M | 99.01M | -26.77M | -44.59M | -38.12M | 69.47M | 26.59M | 23.80M | 80.76M | 194.63M | 62.26M | -12.78M | 178.49M | 197.35M | -49.93M | 154.15M | 401.85M | -0.17M | -43.08M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.57M | 3.21M | 4.00M | 3.40M | 3.35M | 3.30M | 3.27M | 2.66M | 2.50M | 2.62M | 2.50M | 2.25M | 2.14M | 2.09M | 3.27M | 5.57M | 4.02M | 4.42M | 2.21M | 3.73M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.97M | 21.82M | 18.86M | 20.15M | 19.89M | 19.17M | 18.43M | 18.93M | 18.52M | 17.84M | 18.17M | 19.33M | 18.56M | 18.88M | 19.08M | 18.83M | 19.86M | 19.99M | 20.55M | 20.33M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.28M | -10.08M | 33.04M | -5.04M | 26.68M | 56.74M | 73.64M | 26.25M | -20.90M | -6.87M | -3.22M | 39.69M | 128.85M | -72.14M | -14.21M | 50.68M | -28.05M | 3.45M | -26.77M | -63.52M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.80M | 16.75M | -15.41M | 48.72M | 48.02M | 55.20M | -4.45M | 70.72M | 28.52M | 15.36M | -54.77M | 11.45M | -15.05M | 0.66M | -35.93M | -8.80M | -5.40M | -12.52M | -59.95M | 24.60M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.95M | -17.45M | 39.09M | 8.20M | 25.35M | -4.24M | 49.66M | 7.01M | 0.11M | -5.21M | 51.16M | 5.05M | 9.32M | 10.28M | -36.99M | -16.86M | 6.45M | 41.57M | -60.01M | -32.38M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.31M | 46.26M | -23.08M | 7.30M | -73.08M | 33.04M | 27.51M | 35.37M | -37.47M | 23.52M | 37.78M | 30.92M | -78.71M | 13.95M | 83.43M | -89.47M | 5.00M | 53.98M | 55.70M | -110.07M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.49M | -18.62M | -11.77M | 33.20M | -13.43M | -4.89M | -76.56M | 16.02M | -15.91M | 6.62M | -33.56M | 16.00M | -26.95M | 7.44M | -11.61M | -6.67M | -6.92M | 20.95M | 49.13M | 8.94M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.12M | 11.49M | 20.90M | 14.05M | 16.96M | 14.82M | 30.46M | 15.32M | 16.57M | 15.65M | 19.82M | 13.61M | 14.68M | 23.88M | 28.85M | 11.74M | 16.60M | 17.19M | 25.39M | 16.90M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.44M | 0.14M | 1.83M | | | | | | | | | | 0.61M | 1.63M | 0.46M | 0.41M | 0.20M | 10.48M | 9.72M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.35M | -14.87M | -20.76M | -12.22M | -16.78M | -16.65M | 39.56M | -16.46M | -16.38M | -15.54M | -20.20M | -13.59M | -16.50M | -24.02M | -333.10M | -11.28M | -16.20M | -16.99M | -80.69M | -7.18M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.73M | -0.00M | 13.02M | -0.44M | -4.90M | | -2.89M | -0.30M | -0.02M | | -0.00M | -0.20M | -0.07M | | -12.75M | -0.14M | -3.05M | 0.29M | -4.70M | -0.53M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.17M | 763.44M | -872.05M | -38.39M | -39.32M | -34.07M | -38.23M | -43.82M | 11.53M | 0.20M | -120.92M | -54.21M | 17.53M | -70.70M | 224.88M | -84.23M | -70.21M | -176.50M | 4.02M | 88.52M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.70M | 26.38M | 26.05M | 26.13M | 26.14M | 26.14M | 26.14M | 26.23M | 26.24M | 26.24M | 26.24M | 27.65M | 27.61M | 27.59M | 27.59M | 27.62M | 27.59M | 27.46M | 26.97M | 26.72M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.69M | -11.49M | -5.01M | -5.28M | -16.76M | -17.64M | 12.30M | 3.44M | -0.84M | -7.79M | 11.71M | -8.15M | -5.14M | 12.90M | -25.43M | 10.80M | 20.66M | -3.71M | 3.19M | -6.09M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.91M | 826.87M | -798.82M | -82.66M | -117.45M | -106.47M | 83.10M | -30.25M | 18.11M | 57.62M | 65.22M | -13.70M | -16.90M | 96.66M | 63.70M | -134.64M | 88.40M | 204.64M | -73.66M | 32.17M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.81M | 78.31M | 78.11M | -40.83M | -61.55M | -52.94M | 39.02M | 11.27M | 7.22M | 65.11M | 174.82M | 48.65M | -27.46M | 154.60M | 168.50M | -61.67M | 137.54M | 384.65M | -25.57M | -59.98M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.59M | 838.37M | -793.80M | -77.38M | -100.69M | -88.84M | 70.80M | -33.69M | 18.95M | 65.41M | 53.51M | -5.54M | -11.76M | 83.77M | 89.12M | -145.44M | 67.74M | 208.35M | -76.85M | 38.26M |