|
Net Income (Quarter)
|
23.98M | -209.03M | 26.73M | 32.43M | 55.33M | 116.80M | 45.90M | 65.24M | 56.55M | 55.39M | 38.34M | 52.11M | 66.69M | 67.69M | 42.01M | 54.60M | 65.42M | 146.73M | 34.88M | 61.93M | 77.88M | 75.57M | 42.88M | 49.21M | 69.39M | 90.22M | 41.16M | 70.60M | 84.21M | 75.87M | 49.99M | 64.52M | 101.46M | 137.97M | 104.56M | 91.23M | 94.88M | 52.75M | 48.57M | 91.92M | 93.93M | 101.66M | 52.00M | 92.08M | 86.98M | 18.48M | 77.58M | 124.14M | 142.18M | 114.53M | 120.41M | 109.63M | 141.81M | 141.25M | 104.26M | 127.56M | 127.89M | 127.78M | 109.57M | 118.22M | 117.33M | 122.17M | 94.65M | 112.40M | 125.78M | 151.63M | 133.38M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.45M | 12.39M | 11.92M | 19.57M | 12.94M | 12.70M | 14.22M | 12.94M | 12.30M | 12.39M | 12.18M | 12.22M | 12.56M | 13.06M | 13.18M | 13.38M | 14.16M | 13.90M | 14.18M | 16.97M | 17.72M | 17.88M | 17.75M | 17.90M | 17.02M |
|
Share-based Compensation (Quarter)
|
| 1.06M | 1.38M | 1.32M | 3.95M | 0.99M | 2.61M | 2.09M | 2.07M | 2.08M | 2.52M | 0.89M | 1.18M | 2.69M | 3.56M | 0.65M | 0.33M | 2.98M | 5.54M | 1.30M | 0.70M | 3.91M | 4.48M | 1.24M | 2.78M | 3.89M | 4.85M | 2.06M | 1.46M | 4.45M | 3.48M | 3.18M | 1.81M | 5.28M | 6.99M | 1.64M | 0.94M | 5.04M | 4.36M | 0.82M | 0.01M | 5.07M | 6.11M | -0.07M | 2.97M | 3.85M | 10.12M | 3.88M | 4.08M | 4.68M | 8.39M | 7.39M | 7.62M | 7.34M | 6.24M | 4.97M | 5.86M | 5.64M | 4.66M | 5.38M | 4.51M | 4.41M | 4.63M | 4.79M | 3.83M | 5.69M | 4.89M |
|
Deferred Taxes (Quarter)
|
| 2.02M | -0.20M | 2.73M | 16.78M | 7.52M | 0.11M | -0.32M | 1.24M | -0.31M | 0.80M | 0.44M | 2.28M | 6.32M | 1.23M | 1.79M | 1.16M | 4.17M | -0.23M | 0.59M | -1.06M | 9.40M | 1.13M | 1.29M | 0.15M | 2.37M | -1.66M | -0.80M | -0.60M | 0.72M | 0.81M | -0.85M | -1.12M | 0.69M | -45.43M | -1.10M | -1.03M | 13.61M | -0.48M | -0.34M | -1.00M | 0.81M | -0.18M | -5.75M | -0.47M | -7.55M | -0.37M | -0.12M | -0.62M | 5.18M | 1.78M | -8.57M | -4.31M | 0.36M | -0.28M | -0.34M | -0.32M | -15.19M | 1.64M | -3.73M | -1.74M | -14.73M | -2.22M | -1.59M | 0.51M | -9.31M | 5.62M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | 0.04M | 0.04M | 0.05M | 0.05M | 0.01M | 0.01M | 0.01M | 0.04M | 0.01M | 0.01M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.03M | 0.03M | 0.01M | 0.02M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| 2.51M | -0.05M | 0.72M | 0.48M | -1.14M | -7.55M | 8.98M | -8.99M | 7.58M | 0.02M | 3.98M | 0.79M | 1.00M | -0.13M | 1.77M | 2.23M | 4.01M | 2.90M | 2.31M | 2.90M | -0.02M | 0.00M | 5.08M | 2.55M | 1.06M | 0.00M | 2.35M | 6.93M | 0.86M | -1.60M | 0.00M | 0.00M | 6.61M | 0.20M | 11.02M | 2.97M | 0.21M | -0.99M | 0.00M | 0.00M | -3.77M | 0.00M | 0.14M | 11.37M | -3.46M | 1.73M | 1.67M | -8.39M | 4.41M | -0.19M | 2.81M | -1.91M | -0.71M | | 2.77M | 1.99M | -12.90M | 1.49M | -8.19M | 3.00M | 2.23M | -6.83M | 9.45M | -2.82M | -4.49M | 0.78M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | 63.58M | 1.03M | 67.89M | 65.49M | 57.13M | 1.14M | 1.02M | 0.95M | 49.66M | 1.12M | 7.18M | 1.04M | 1.30M | 45.59M | 1.10M | 78.46M | 1.13M | 1.04M | 1.02M | 1.00M | 128.78M | 1.02M | 10.33M | 7.74M | 15.83M | 1.07M | 87.95M | 105.57M | 1.07M | 15.77M | 112.75M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 49.40M | 49.45M | -30.51M | 47.59M | 73.66M | 55.92M | 56.14M | 68.23M | 66.44M | 44.31M | 54.66M | 78.61M | 96.82M | 39.76M | 62.87M | 91.95M | 73.79M | 47.69M | 54.50M | 80.77M | 105.20M | 25.91M | 91.52M | 49.86M | 94.66M | 48.54M | 78.35M | 67.85M | 139.90M | 81.15M | 63.12M | 77.52M | 134.96M | 109.28M | 103.03M | 130.62M | 161.71M | 56.85M | 105.06M | 74.52M | 146.46M | 116.28M | 101.90M | 91.78M | 192.46M | 143.29M | 104.42M | 127.74M | 170.47M | 118.09M | 96.41M | 125.19M | 173.44M | 123.34M | 164.57M | 190.17M | 163.21M | 172.36M | 122.61M | 164.85M | 96.38M | 159.12M | 119.17M | 237.97M | 202.91M | 140.43M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | 7.71M | 7.39M | 7.25M | | 7.32M | 6.93M | 6.56M | | 7.97M | 7.99M | 9.56M | | 13.05M | 13.14M | 13.37M | | 14.49M | 14.74M | 14.61M | | 15.98M | 16.24M | 16.85M | -44.10M | 17.21M | 17.95M | 17.66M | -24.53M | 18.50M | 20.91M | 25.95M | -15.83M | 26.29M | 27.43M | 27.32M | -49.44M | 27.75M | 27.74M | 27.84M | 26.91M | 28.62M | 27.05M | 28.50M | 19.57M | 26.02M | 25.32M | 26.90M | 12.94M | 25.39M | 24.96M | 24.89M | 12.22M | 26.43M | 27.10M | 27.10M | 13.38M | 33.54M | 32.72M | 33.38M | 16.97M | 37.03M | 37.58M | 37.85M | 17.90M | 36.59M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | -3.60M | 16.01M | -1.57M | -14.95M | 5.78M | 7.84M | 3.00M | -20.14M | 18.76M | 9.29M | -11.52M | -17.36M | 6.26M | 26.10M | 12.39M | -44.97M | 39.50M | -23.18M | 38.92M | -57.04M | 13.83M | 14.01M | 36.65M | -82.22M | -6.96M | 28.24M | 55.02M | -81.05M | -16.33M | 20.32M | -4.48M | 5.53M | 25.81M | 18.75M | 51.45M | -93.99M | -28.49M | 24.21M | 1.82M | 0.48M | -16.15M | -24.26M | -37.78M | 114.36M | -9.52M | 94.59M | 77.26M | -218.09M | 58.37M | -21.43M | -56.14M | 33.87M | -22.69M | 32.06M | -8.98M | -48.81M | -24.28M | 34.67M | -57.00M | 46.29M | 17.86M |
|
Capital Expenditures (Quarter)
|
| 2.80M | 1.72M | 2.52M | 3.58M | 6.50M | 5.53M | 5.18M | 3.59M | 5.93M | 8.64M | 5.73M | 7.18M | 9.41M | 7.52M | 16.19M | 10.86M | 12.65M | 7.89M | 8.60M | 11.44M | 15.64M | 16.82M | 19.36M | 12.71M | 13.19M | 11.09M | 14.43M | 19.93M | 15.40M | 10.08M | 16.95M | 22.30M | 22.23M | 16.68M | 16.37M | 12.92M | 43.82M | 14.12M | 12.48M | 19.40M | 18.24M | 13.88M | 11.95M | 10.26M | 14.44M | 7.92M | 10.83M | 9.33M | 10.23M | 12.49M | 12.29M | 14.60M | 12.05M | 9.30M | 6.05M | 8.89M | 10.34M | 7.53M | 14.38M | 21.88M | 20.62M | 21.40M | 16.04M | 11.56M | 9.06M | 17.51M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 0.07M | 0.01M | 0.04M | 0.18M | 0.12M | 0.05M | 0.08M | -0.00M | 0.03M | 0.08M | 0.37M | 0.79M | 4.89M | 0.03M | 0.00M | 3.73M | 0.09M | 0.01M | 0.09M | 0.18M | 0.04M | 0.28M | 0.15M | 0.07M | 0.11M | 0.09M | 0.78M | 0.17M | 0.26M | 3.50M | 0.10M | 0.31M | 0.10M | 0.07M | 0.17M | 0.06M | 0.16M | 0.26M | 0.72M | 0.05M | 0.25M | 0.07M | 0.04M | 0.06M | 0.68M | 0.02M | 0.05M | 0.01M | 0.08M | 0.01M | 0.01M | 0.40M | -0.14M | 0.01M | 0.03M | 0.05M | 0.01M | 0.02M | 0.01M | 0.03M | 0.01M | 0.30M | | 0.01M | 0.00M | 1.10M |
|
Acquisitions (Quarter)
|
| | 18.61M | -0.12M | | 0.08M | 21.30M | | 13.33M | 258.35M | | | | 38.66M | 1.23M | -0.12M | | | | | | 185.57M | 0.37M | | | 0.00M | | | | | 14.00M | 791.22M | 0.72M | | 43.28M | 0.89M | 1.19M | 5.22M | 0.01M | 0.06M | 12.04M | 0.38M | | | | 17.15M | | | | | 171.61M | | | | 377.84M | | | -1800.62M | | | | -790.00M | | | | | |
|
Divestments (Quarter)
|
| | | | | -0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -2.77M | -21.18M | -2.16M | -4.54M | -13.44M | -19.23M | -5.10M | -16.92M | -264.25M | -8.57M | -3.15M | -411.60M | -43.46M | -8.73M | -17.02M | -7.12M | -187.67M | -7.88M | -8.52M | -12.12M | -202.01M | -16.92M | -19.22M | -28.69M | -73.71M | -11.01M | -13.64M | -19.76M | -57.79M | -23.18M | -810.57M | -22.09M | -22.13M | -59.90M | -17.09M | -14.05M | -48.88M | -13.88M | -11.81M | -32.23M | -18.37M | -13.82M | -13.91M | -135.46M | -30.92M | -7.89M | -5.79M | -9.32M | -10.17M | -184.10M | -12.28M | -14.20M | -12.19M | -387.14M | -6.02M | -8.84M | -1034.88M | -5.72M | -9.45M | -19.71M | -809.51M | -14.28M | -12.82M | -17.63M | 18.04M | -17.67M |
|
Other financing activities (Quarter)
|
| 0.25M | 2.25M | 3.83M | 0.03M | 1.69M | 4.10M | 2.81M | 0.23M | -0.23M | 0.24M | 0.74M | 0.27M | 3.54M | 2.08M | 0.48M | 0.64M | 2.34M | 1.09M | 0.71M | 2.33M | 2.26M | 0.32M | 1.50M | 0.72M | 1.12M | 0.20M | 0.76M | 1.84M | -2.70M | 3.14M | 1.76M | 0.69M | -2.39M | 10.30M | 5.29M | 1.76M | 1.82M | 3.61M | 10.85M | 2.82M | -15.53M | 16.38M | 2.17M | 27.76M | -46.30M | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| -50.07M | -16.94M | 37.75M | -29.84M | -70.25M | -16.50M | -48.56M | -49.62M | 165.38M | -23.11M | -43.03M | 330.26M | -67.31M | -18.82M | -38.25M | -71.15M | 75.79M | -33.95M | -44.11M | -64.37M | 88.97M | -7.17M | -61.77M | -9.99M | -32.05M | -25.96M | -79.98M | -35.26M | -72.55M | -38.39M | 747.33M | -36.30M | -131.89M | -11.80M | -60.30M | -1.36M | -280.23M | -55.30M | -31.26M | -43.05M | -121.47M | -138.22M | 107.23M | -44.42M | -176.12M | -122.28M | -188.06M | -77.79M | -34.79M | -61.90M | -131.03M | -101.48M | -121.59M | 215.69M | -150.87M | -166.90M | 852.59M | -140.49M | -125.27M | -104.86M | 665.11M | -127.58M | -113.23M | -203.72M | -261.90M | -112.24M |
|
Dividends Paid - Common (Quarter)
|
| 6.39M | 6.40M | 6.44M | 6.48M | 7.12M | 7.14M | 7.15M | 7.15M | 8.40M | 8.13M | 8.06M | 8.00M | 9.62M | 9.64M | 9.67M | 9.62M | 11.55M | 11.56M | 11.54M | 11.42M | 13.87M | 13.63M | 13.48M | 13.35M | 14.38M | 13.65M | 13.66M | 13.69M | 15.43M | 15.47M | 15.52M | 15.55M | 17.29M | 17.32M | 17.38M | 17.41M | 20.33M | 20.21M | 20.03M | 20.09M | 21.82M | 21.91M | 21.96M | 21.86M | 22.61M | 22.67M | 22.67M | 22.68M | 29.66M | 29.72M | 29.58M | 29.37M | 37.24M | 37.20M | 37.26M | 37.08M | 38.81M | 38.85M | 38.94M | 38.99M | 44.65M | 44.60M | 44.34M | 44.07M | 46.06M | 45.79M |
|
Exchange Rate Effect (Quarter)
|
| 1.70M | -1.65M | 0.36M | 0.93M | 4.32M | -1.40M | 3.18M | 0.58M | 0.80M | -0.56M | -0.43M | -1.17M | 1.54M | 0.98M | 0.76M | -1.11M | 5.09M | -1.38M | 1.00M | -0.79M | -3.06M | -3.22M | -0.01M | -1.63M | 0.37M | -1.10M | 2.46M | -0.45M | -2.61M | 0.83M | 0.86M | 3.17M | -1.26M | 4.88M | -2.53M | -4.36M | -3.73M | 2.19M | 1.65M | -0.58M | -3.31M | -0.31M | -4.06M | 3.63M | 1.09M | 4.33M | -3.00M | 0.28M | 0.23M | -1.52M | -2.75M | -1.67M | -4.94M | 6.64M | -0.60M | -0.36M | -8.37M | -5.62M | 1.35M | -0.40M | -1.35M | -2.79M | 6.62M | 1.01M | 1.60M | 1.43M |
|
Change in Cash (Quarter)
|
| -1.74M | 9.69M | 5.44M | 14.14M | -5.71M | 18.79M | 5.66M | 2.27M | -31.65M | 12.07M | 8.05M | -3.90M | -12.40M | 13.19M | 8.36M | 12.58M | -32.99M | 4.48M | 2.87M | 3.49M | -10.91M | -1.39M | 10.53M | 9.55M | -10.73M | 10.47M | -12.82M | 12.38M | 6.95M | 20.42M | 0.75M | 22.30M | -20.32M | 42.46M | 23.10M | 110.86M | -171.12M | -10.13M | 63.64M | -1.34M | 3.32M | -36.07M | 191.16M | -84.47M | -13.49M | 17.45M | -92.42M | 40.91M | 125.74M | -129.43M | -49.65M | 7.84M | 34.72M | -41.46M | 7.08M | 14.06M | -27.46M | 20.52M | -10.76M | 39.88M | -49.37M | 14.47M | -0.27M | 17.63M | -39.35M | 11.95M |
|
Free Cash Flow (Quarter)
|
| 46.60M | 47.73M | -33.02M | 44.01M | 67.15M | 50.39M | 50.96M | 64.64M | 60.50M | 35.67M | 48.93M | 71.43M | 87.41M | 32.23M | 46.68M | 81.10M | 61.14M | 39.80M | 45.90M | 69.33M | 89.56M | 9.09M | 72.16M | 37.14M | 81.47M | 37.44M | 63.92M | 47.91M | 124.50M | 71.07M | 46.17M | 55.22M | 112.73M | 92.60M | 86.67M | 117.69M | 117.89M | 42.73M | 92.58M | 55.12M | 128.22M | 102.39M | 89.95M | 81.52M | 178.02M | 135.37M | 93.60M | 118.41M | 160.24M | 105.60M | 84.13M | 110.59M | 161.38M | 114.03M | 158.52M | 181.27M | 152.87M | 164.83M | 108.23M | 142.97M | 75.76M | 137.72M | 103.13M | 226.41M | 193.85M | 122.92M |
|
Net Cash Flow (Quarter)
|
| -3.44M | 11.34M | 5.08M | 13.21M | -10.03M | 20.20M | 2.48M | 1.69M | -32.44M | 12.63M | 8.48M | -2.73M | -13.94M | 12.21M | 7.60M | 13.68M | -38.08M | 5.86M | 1.88M | 4.28M | -7.84M | 1.83M | 10.54M | 11.17M | -11.10M | 11.57M | -15.28M | 12.83M | 9.56M | 19.59M | -0.12M | 19.13M | -19.06M | 37.58M | 25.64M | 115.21M | -167.40M | -12.32M | 61.99M | -0.76M | 6.62M | -35.76M | 195.22M | -88.10M | -14.58M | 13.12M | -89.42M | 40.63M | 125.51M | -127.91M | -46.90M | 9.51M | 39.66M | -48.11M | 7.68M | 14.43M | -19.09M | 26.14M | -12.11M | 40.28M | -48.02M | 17.26M | -6.88M | 16.62M | -40.95M | 10.52M |