|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | -39.43M | -56.54M | -5.48M | 105.34M | 147.24M | 153.18M | 162.73M | 152.67M | 148.61M | 92.42M | 81.87M | 108.37M | 73.76M | 51.91M | 20.11M | 71.02M | 43.03M | 13.69M | 22.56M | 43.08M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | 61.10M | 67.10M | 69.90M | 72.40M | 77.50M | 82.40M | 88.40M | 92.90M | 99.50M | 106.90M | 110.90M | 110.00M | 111.30M | 115.90M | 110.90M | 111.80M | 104.60M | 101.10M | 99.50M | 99.70M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | 4.25M | 4.86M | 6.81M | 4.20M | 6.11M | 5.98M | 7.18M | 7.96M | 8.60M | 9.29M | 7.33M | 6.87M | 8.12M | 10.09M | 18.08M | 8.10M | 7.30M | 8.44M | 8.03M | 9.97M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | -1.04M | | 0.32M | -0.00M | -12.79M | | | | 120.31M | | | | 33.84M | | | 42.11M | 12.68M | 9.30M | 8.25M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 1.15M | 0.81M | 1.04M | 1.20M | 1.37M | 1.60M | 1.57M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | -1.88M | | | | 1.70M | 0.02M | | 2.20M | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | 44.58M | 55.33M | 14.55M | 121.08M | 156.98M | 237.75M | 203.94M | 240.45M | 275.45M | 294.74M | 159.40M | 248.19M | 244.50M | 177.29M | 192.12M | 170.59M | 51.46M | 195.44M | 8.40M | 133.04M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.57M | 0.33M | 0.34M | | | | 1.18M | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | 61.10M | 67.10M | 69.90M | 72.40M | 77.50M | 82.40M | 88.40M | 92.90M | 99.50M | 106.90M | 110.90M | 110.00M | 111.30M | 115.90M | 110.90M | 111.80M | 104.60M | 101.10M | 99.50M | 99.70M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | -20.16M | -31.14M | 95.21M | 60.84M | 94.42M | -83.87M | 136.51M | -30.66M | 14.71M | -140.17M | 93.58M | 3.45M | -63.08M | -52.14M | 8.42M | 60.98M | -30.18M | 30.62M | 124.91M | 40.51M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | -3.71M | 17.73M | 5.03M | 24.18M | 27.26M | 28.52M | -17.79M | 6.38M | 10.95M | 0.57M | 4.60M | -2.03M | -8.85M | 6.21M | 0.68M | -1.72M | -15.85M | 4.86M | -2.80M | 0.27M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | 3.13M | 28.05M | 47.58M | 10.96M | 85.45M | -86.78M | 82.44M | -22.98M | 45.97M | -150.56M | -15.58M | 61.62M | -29.72M | -57.64M | 61.22M | 91.91M | -105.38M | 50.38M | 18.85M | 21.95M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | 9.76M | 25.95M | -2.78M | -0.12M | 33.93M | 25.13M | 14.92M | 12.37M | 16.04M | 22.85M | -16.35M | 25.16M | 31.89M | -12.50M | 15.97M | 10.71M | 36.68M | -21.75M | 9.66M | -12.15M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | 55.15M | 75.79M | 90.99M | 133.75M | 102.22M | 124.94M | 133.14M | 159.14M | 172.93M | 138.09M | 144.99M | 135.97M | 166.59M | 203.49M | 133.93M | 137.51M | 118.67M | 205.39M | 157.00M | 223.86M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.72M | 21.72M | 0.93M | 6.70M | 7.18M | 8.86M | 3.48M | 7.40M | 11.55M | 4.48M | 2.99M | 1.88M | 3.76M | 15.34M | 13.05M | 3.46M | 5.63M | 2.54M | 23.57M | 2.38M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | | | | | | 15.21M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | -53.42M | -67.17M | -90.86M | -141.97M | -101.05M | -116.78M | -129.65M | -226.64M | -172.14M | -143.89M | -141.99M | -150.14M | -162.84M | -188.15M | -106.17M | -83.12M | -113.03M | -132.71M | -137.34M | -227.26M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | 13.32M | -3.09M | 88.96M | 29.80M | -73.12M | -101.41M | -97.09M | -3.11M | -108.13M | -140.97M | -30.23M | -91.75M | -88.82M | 8.10M | -81.85M | -92.23M | 55.49M | -48.96M | 800.63M | -48.58M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.15M | | 9.02M | 9.12M | 8.76M | 8.66M | 11.15M | 11.96M | 11.84M | 11.73M | 13.29M | 13.19M | 13.34M | 13.28M | 14.74M | 15.22M | 14.69M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | -0.48M | 0.24M | 0.27M | -0.36M | -0.24M | 0.07M | 0.01M | 0.10M | -0.24M | 0.31M | -0.17M | -0.04M | 0.12M | -0.27M | 0.02M | 0.23M | -0.03M | 0.33M | -0.09M | -0.98M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | 4.48M | -14.94M | 12.65M | 8.91M | -17.19M | 19.56M | -22.81M | 10.70M | -4.82M | 9.87M | -12.83M | 6.30M | -7.16M | -2.76M | 4.09M | -4.76M | -6.08M | 13.77M | 671.69M | -142.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | -10.57M | -20.46M | -76.44M | -12.67M | 54.76M | 112.81M | 70.80M | 81.31M | 102.52M | 156.66M | 14.41M | 112.23M | 77.90M | -26.20M | 58.19M | 33.08M | -67.21M | -9.95M | -148.60M | -90.82M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | 4.48M | -14.94M | 12.65M | 8.91M | -17.19M | 19.56M | -22.81M | 10.70M | -4.82M | 9.87M | -12.83M | 6.30M | -7.16M | -2.76M | 4.09M | -4.76M | -6.08M | 13.77M | 671.69M | -142.80M |