|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.02M | 153.05M | 157.98M | 173.93M | 175.01M | 249.27M | 249.62M | 191.44M | 154.55M | 191.05M | 182.84M | 184.50M | 174.10M | 204.23M | 199.97M | 184.70M | 185.46M | 192.48M | 191.09M | 169.31M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | 1.14M | 0.90M | 1.01M | 0.94M | 0.94M | 0.67M | 0.75M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.03M | 6.57M | 7.77M | 3.33M | 7.10M | 9.68M | 7.83M | 5.58M | 8.52M | 11.11M | 7.18M | 6.56M | 6.48M | 8.09M | 4.78M | 5.91M | 5.66M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.63M | 4.23M | -2.27M | -9.78M | 5.95M | -2.57M | -1.48M | 2.47M | 1.73M | -2.80M | -2.11M | 2.11M | 6.13M | -1.62M | -1.76M | -5.18M | 9.93M | -3.99M | 11.33M | -36.49M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.62M | | 0.11M | | 8.69M | | 1.27M | 0.14M | 7.20M | | 0.05M | 0.01M | 19.05M | | | 0.02M | 18.87M | 0.03M | 0.25M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.03M | 151.39M | 162.99M | 183.91M | 228.01M | 133.67M | 122.11M | 166.22M | 212.29M | 144.66M | 169.77M | 186.25M | 190.54M | 169.24M | 182.88M | 182.38M | 223.65M | 182.99M | 215.40M | 230.75M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.42M | 15.05M | 17.35M | 16.19M | 15.39M | 14.13M | 13.30M | 11.43M | 10.19M | 9.18M | 9.63M | 6.23M | 6.49M | 4.48M | 3.43M | 4.03M | 2.69M | 2.53M | 0.90M | 0.82M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.94M | 1.53M | -0.25M | 0.15M | 0.80M | 0.21M | 0.11M | 0.35M | -0.62M | -0.31M | 0.54M | 0.89M | -2.47M | 0.56M | 1.53M | -0.59M | -1.26M | 0.96M | -0.70M | 1.65M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.55M | -9.80M | -7.23M | 37.78M | -12.57M | -11.38M | -9.80M | 21.95M | -1.30M | -22.11M | -6.79M | -7.31M | -8.84M | 3.14M | -39.10M | 2.09M | -1.43M | -0.74M | -19.66M | -5.50M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.90M | -38.25M | 6.81M | -0.02M | 38.45M | -15.61M | -19.69M | -11.69M | 39.48M | -31.64M | -9.98M | -2.01M | 39.84M | -12.85M | 8.95M | -19.67M | 61.09M | 0.40M | 8.21M | 23.47M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.46M | -17.63M | 11.90M | -9.71M | 36.39M | -8.71M | 8.47M | -36.05M | 14.08M | -7.38M | -8.01M | -7.43M | 50.59M | -13.15M | 3.31M | -11.32M | 37.34M | -8.49M | -4.37M | -22.85M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.96M | 0.98M | 1.73M | 0.89M | 1.26M | 0.26M | 0.85M | 0.36M | 0.31M | 0.78M | 0.54M | | 0.28M | 0.38M | 0.51M | 0.12M | 0.02M | 0.28M | 0.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 2.17M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.38M | 83.38M | 96.73M | 234.42M | 218.37M | 48.00M | 125.02M | 8.27M | 32.99M | 236.74M | 24.47M | 82.40M | 14.84M | -2.00M | 16.90M | 15.35M | 20.74M | 20.28M | 18.78M | 51.13M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -274.50M | -132.84M | 9.17M | 237.42M | 349.44M | -59.85M | 91.38M | 29.52M | -65.18M | -91.85M | -83.73M | 61.56M | 25.97M | -134.38M | -13.83M | -19.76M | 32.38M | 120.41M | -19.96M | 95.55M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.45M | -20.36M | -177.20M | -302.29M | -392.51M | -144.45M | -382.99M | -112.59M | -113.45M | -102.66M | -127.64M | -152.29M | -147.58M | -186.62M | -157.25M | -227.60M | -277.96M | -217.20M | -222.54M | -222.58M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.83M | 20.36M | 27.09M | 25.94M | 26.11M | 24.73M | 30.45M | 29.66M | 30.10M | 28.62M | 32.46M | 31.79M | 33.35M | 30.58M | 33.65M | 32.91M | 33.92M | 30.76M | 34.42M | 33.39M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -103.91M | -1.81M | -5.04M | 119.05M | 184.94M | -70.64M | -169.50M | 83.16M | 33.66M | -49.85M | -41.60M | 95.52M | 68.92M | -151.76M | 11.80M | -64.98M | -21.93M | 86.20M | -27.10M | 103.72M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.59M | 150.43M | 162.00M | 182.18M | 227.12M | 132.41M | 121.86M | 165.37M | 211.92M | 144.35M | 168.98M | 185.70M | 190.54M | 168.96M | 182.50M | 181.86M | 223.53M | 182.97M | 215.12M | 230.15M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -103.91M | -1.81M | -5.04M | 119.05M | 184.94M | -70.64M | -169.50M | 83.16M | 33.66M | -49.85M | -41.60M | 95.52M | 68.92M | -151.76M | 11.80M | -64.98M | -21.93M | 86.20M | -27.10M | 103.72M |