|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.76M | 203.69M | 230.87M | 174.00M | 212.07M | 220.60M | 265.83M | 188.43M | 213.93M | 201.63M | 184.79M | 177.51M | 221.81M | 211.52M | 252.30M | 163.59M | 202.35M | 217.49M | 285.76M | 169.45M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.32M | 11.18M | 11.54M | 11.88M | 11.45M | 11.67M | 11.78M | 12.02M | 12.19M | 12.19M | 12.54M | 12.52M | 12.35M | 12.84M | 12.64M | 12.46M | 12.87M | 12.71M | 13.09M | 13.16M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.58M | 4.74M | 5.70M | 4.51M | 4.69M | 4.73M | 5.73M | 4.03M | 4.20M | 4.23M | 5.48M | 4.72M | 4.54M | 4.36M | 6.36M | 5.14M | 5.38M | 5.51M | 6.49M | 5.47M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.35M | 1.35M | | -1.10M | -2.14M | -1.64M | | 0.60M | -2.37M | -2.69M | | -2.06M | -1.77M | -1.22M | | -0.88M | -1.96M | -2.29M | | -1.99M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.53M | 263.31M | 241.11M | 90.84M | 219.16M | 245.43M | 303.64M | 153.26M | 266.81M | 264.30M | 281.50M | 189.99M | 257.51M | 254.67M | 266.19M | 194.45M | 236.37M | 299.37M | 225.59M | 139.79M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.22M | 16.04M | 16.93M | 16.60M | 16.36M | 16.73M | 16.54M | 17.78M | 18.04M | 18.31M | 18.08M | 18.23M | 18.18M | 18.24M | 18.22M | 17.19M | 17.58M | 20.02M | 19.67M | 19.61M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.32M | 11.18M | 11.54M | 11.88M | 11.45M | 11.67M | 11.78M | 12.02M | 12.19M | 12.19M | 12.54M | 12.52M | 12.35M | 12.84M | 12.64M | 12.46M | 12.87M | 12.71M | 13.09M | 13.16M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.78M | 9.60M | 47.31M | -23.29M | 27.53M | 12.00M | 67.18M | -72.11M | 11.65M | -1.52M | 11.68M | 1.71M | -9.11M | -15.21M | 75.61M | -59.23M | 20.02M | -1.17M | 86.73M | -65.11M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.77M | 34.77M | 31.15M | 37.64M | 32.71M | 8.22M | -35.18M | -15.56M | -32.19M | -11.66M | -11.61M | 3.95M | -7.04M | -5.75M | -15.29M | 9.92M | 8.14M | 9.37M | -19.78M | 19.89M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.50M | 10.12M | 49.80M | -15.40M | 20.05M | -31.27M | 12.79M | -71.94M | -4.77M | 6.14M | 30.01M | -15.94M | 11.08M | -2.94M | 19.89M | -16.11M | 7.44M | 27.25M | 15.18M | -38.09M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.19M | 8.88M | -22.79M | 16.31M | 15.08M | 42.42M | -17.96M | -3.75M | 17.00M | 3.48M | -4.47M | 16.63M | -6.58M | -4.36M | -17.62M | 18.21M | 4.03M | 27.80M | -68.86M | -38.61M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | -0.30M | 1.44M | -86.59M | 102.22M | -1.12M | 1.75M | -77.85M | 73.79M | 104.44M | -121.05M | 7.47M | -2.43M | 9.13M | -13.16M | 1.78M | 33.52M | -30.56M | 6.10M | -26.29M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.76M | 22.43M | 37.78M | 19.15M | 43.24M | 26.82M | 32.03M | 23.20M | 28.75M | 20.96M | 32.42M | 17.39M | 23.81M | 21.42M | 41.28M | 17.25M | 23.88M | 24.49M | 41.50M | 17.41M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.25M | | | 0.12M | 0.16M | | | 0.26M | 0.17M | | | 0.07M | 0.90M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 7.85M | 27.48M | 9.70M | 1.06M | 14.82M | 12.36M | 0.61M | | | 5.20M | 1.00M | 1.47M | | 7.62M | | 2.92M | 72.51M | 18.41M | 2.24M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.59M | -25.18M | -62.88M | -7.11M | -33.54M | -48.70M | -50.04M | -22.39M | -42.91M | -30.89M | -35.50M | -8.94M | -21.83M | -37.64M | -51.05M | -6.91M | -47.65M | -98.91M | -40.41M | -31.35M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.57M | -0.58M | -0.12M | -0.33M | -0.05M | -0.79M | -0.03M | -0.61M | -0.10M | -0.11M | | | -1.91M | -0.00M | -0.97M | -0.76M | -0.16M | | -0.24M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -177.29M | -195.69M | -264.25M | -64.48M | -188.84M | -177.28M | -285.43M | -137.63M | -227.43M | -245.55M | -248.97M | -179.09M | -234.30M | -218.90M | -223.69M | -184.15M | -186.00M | -192.89M | -192.14M | -114.33M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.95M | -1.01M | 0.91M | -0.85M | -4.27M | -6.76M | 5.66M | -0.12M | -1.98M | -1.75M | 3.10M | -1.58M | -0.75M | 2.64M | -3.65M | 1.53M | -5.18M | -0.33M | 4.78M | -0.43M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.60M | 41.42M | -85.11M | 18.39M | -7.50M | 12.69M | -26.17M | -6.88M | -5.51M | -13.90M | 0.13M | 0.38M | 0.62M | 0.76M | -12.21M | 4.93M | -2.47M | 7.24M | -2.18M | -6.31M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.78M | 240.87M | 203.32M | 71.69M | 175.92M | 218.61M | 271.62M | 130.07M | 238.06M | 243.34M | 249.09M | 172.60M | 233.70M | 233.25M | 224.91M | 177.19M | 212.49M | 274.88M | 184.08M | 122.38M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.65M | 42.43M | -86.02M | 19.24M | -3.23M | 19.45M | -31.83M | -6.76M | -3.53M | -12.15M | -2.97M | 1.97M | 1.37M | -1.88M | -8.56M | 3.40M | 2.71M | 7.57M | -6.96M | -5.89M |