|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.20M | 115.70M | 118.70M | 139.90M | 138.10M | 178.70M | 130.00M | 139.80M | 138.50M | 209.00M | 108.30M | 121.30M | 141.20M | 118.90M | 123.20M | 95.40M | 131.10M | 127.70M | 128.30M | 119.90M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.20M | 12.50M | 12.30M | 13.70M | 12.80M | 14.40M | 14.70M | 15.30M | 16.20M | 16.30M | 17.40M | 18.60M | 18.40M | 19.00M | 19.10M | 19.30M | 19.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 1.80M | 5.00M | 6.60M | | 0.70M | 5.20M | 12.80M | 1.40M | 1.10M | 2.90M | 12.50M | 4.40M | 4.00M | 4.90M | 13.60M | 5.20M | 4.90M | 3.60M | 15.80M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.50M | 6.90M | 1.00M | 1.00M | -1.20M | 0.40M | -18.70M | -0.20M | 0.20M | -1.80M | -12.90M | 0.20M | 0.20M | | -19.80M | 0.90M | 0.70M | -2.60M | 13.80M | -0.60M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.30M | | 3.70M | 2.70M | 2.20M | -11.70M | -0.50M | -0.60M | -0.40M | -1.90M | -0.60M | | -0.50M | 3.30M | 168.60M | -0.10M | -0.30M | | -1.80M | 2.70M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.60M | | | 0.20M | 16.80M | 0.40M | | | 0.30M | | | | | 0.10M | | 0.60M | 0.10M | | 4.80M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.30M | 156.60M | 163.10M | 79.70M | 112.30M | 198.10M | 167.30M | 147.90M | 141.20M | 226.60M | 201.00M | 156.60M | 133.60M | 205.30M | 172.60M | 105.70M | 161.70M | 203.50M | 209.50M | 103.70M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.50M | 16.20M | 15.70M | 15.30M | 16.90M | 17.00M | 19.80M | 23.60M | 23.20M | 23.80M | 24.30M | 24.60M | 23.90M | 26.50M | 32.10M | 31.50M | 32.00M | 33.00M | 34.20M | 33.80M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.40M | 0.30M | 0.40M | 0.40M | 0.40M | 0.50M | 0.40M | 0.40M | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.90M | 10.80M | | 12.20M | 12.50M | 12.30M | 13.70M | 12.80M | 14.40M | 14.70M | 15.30M | 16.20M | 16.30M | 17.40M | 18.60M | 18.40M | 19.00M | 19.10M | 19.30M | 19.90M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.90M | -9.80M | 49.00M | 19.70M | -6.20M | 9.20M | 0.70M | 5.10M | -17.40M | -8.90M | 12.20M | -0.30M | 2.60M | 2.40M | 12.30M | -13.90M | 21.80M | 21.00M | 35.40M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.40M | 7.20M | 18.00M | 50.20M | 34.30M | 15.10M | -27.20M | 23.30M | -21.30M | -26.50M | -41.70M | 9.50M | 10.30M | 1.80M | -39.20M | 34.90M | 10.70M | 3.80M | -15.20M | 25.50M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | -1.60M | 1.90M | 28.10M | 8.10M | -10.60M | -8.00M | 7.60M | -25.50M | -12.30M | 4.90M | 8.90M | -8.60M | 15.00M | -6.40M | 9.60M | -10.30M | -0.40M | 16.30M | 0.60M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.40M | 16.60M | 6.90M | -16.30M | -6.20M | 35.60M | 3.50M | -24.90M | -27.60M | 18.50M | -0.80M | -1.50M | -20.40M | 21.40M | -8.10M | -17.90M | -4.50M | 32.80M | -8.60M | -18.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.80M | 15.50M | -18.80M | 6.40M | -7.80M | 6.20M | -4.30M | -1.30M | -3.40M | 4.40M | 6.80M | 10.90M | -10.10M | 3.80M | -4.50M | 0.40M | 21.40M | -24.90M | 1.50M | 15.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 14.90M | 27.20M | 16.10M | 15.60M | 16.30M | 20.00M | 26.60M | 21.60M | 20.10M | 21.60M | 20.00M | 15.90M | 13.70M | 15.50M | 14.30M | 14.80M | 14.80M | 19.70M | 17.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | 6.50M | 0.10M | 0.40M | 1.90M | 0.90M | 0.40M | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 469.40M | | 1.80M | 114.70M | 120.20M | -2.30M | 713.00M | | 110.30M | | 201.50M | | -1.60M | 986.10M | | -4.20M | | 80.70M | -0.30M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.30M | 8.30M | | | -0.40M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.80M | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -489.80M | -14.90M | -73.90M | -124.40M | -135.70M | 35.70M | -692.80M | -29.20M | -147.40M | 86.60M | -193.80M | -20.00M | 31.70M | -1003.50M | -14.70M | -10.00M | -14.50M | -95.50M | -17.60M | -20.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.50M | -0.10M | | 0.10M | | | -0.50M | 0.50M | -1.30M | -0.20M | -0.20M | 1.60M | -3.60M | -0.20M | -0.20M | 0.40M | -0.80M | -0.20M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.40M | -39.40M | -34.10M | -71.30M | -125.80M | -77.50M | 236.80M | -45.20M | -46.80M | -194.70M | -58.00M | -41.00M | -77.20M | 724.90M | -140.80M | -133.30M | -215.90M | -75.70M | -207.70M | -68.80M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.10M | 41.10M | 40.80M | 41.40M | 45.50M | 45.30M | 45.20M | 45.50M | 48.40M | 48.40M | 48.40M | 48.50M | 52.20M | 52.30M | 52.30M | 52.40M | 53.50M | 53.50M | 53.20M | 52.80M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40M | -10.20M | -6.20M | -6.20M | -26.20M | -33.40M | 38.20M | 7.00M | -0.70M | -12.80M | 22.40M | -13.60M | -3.70M | 23.90M | -29.50M | 10.90M | 26.50M | -2.60M | 2.00M | -8.60M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -243.70M | 92.10M | 48.90M | -122.20M | -175.40M | 122.90M | -250.50M | 80.50M | -53.70M | 105.70M | -28.40M | 82.00M | 84.40M | -49.40M | -12.40M | -26.70M | -42.20M | 29.70M | -13.80M | 5.90M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.30M | 141.70M | 135.90M | 63.60M | 96.70M | 181.80M | 147.30M | 121.30M | 119.60M | 206.50M | 179.40M | 136.60M | 117.70M | 191.60M | 157.10M | 91.40M | 146.90M | 188.70M | 189.80M | 86.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -249.10M | 102.30M | 55.10M | -116.00M | -149.20M | 156.30M | -288.70M | 73.50M | -53.00M | 118.50M | -50.80M | 95.60M | 88.10M | -73.30M | 17.10M | -37.60M | -68.70M | 32.30M | -15.80M | 14.50M |