|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.70M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -125.26M | 171.61M | | | 171.61M | 377.84M | | | -1800.62M | | | | -790.00M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 |