|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.56M | 55.48M | 62.13M | 56.63M | 89.18M | 57.32M | 77.48M | 49.97M | 80.48M | 60.25M | 90.61M | 67.03M | 87.44M | 58.21M | 37.01M | 7.51M | 46.93M | 50.95M | 51.95M | 30.01M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.21M | 5.67M | 5.32M | 5.39M | 5.55M | 6.45M | 6.33M | 6.35M | 6.20M | 6.90M | 6.79M | 6.96M | 7.21M | 7.20M | 7.18M | 7.23M | 7.26M | 7.58M | 7.47M | 7.42M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.66M | 4.58M | 4.25M | 5.01M | 5.43M | 6.09M | 6.19M | 6.90M | 9.77M | 9.55M | 2.74M | 8.04M | 8.86M | 9.32M | 7.75M | 8.85M | 9.06M | 8.86M | 6.97M | 8.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 1.56M | 8.48M | -1.72M | 1.14M | -4.98M | -3.70M | -4.28M | 3.05M | -7.83M | -4.02M | -4.42M | 0.89M | 19.88M | -8.05M | -7.77M | -5.92M | 18.77M | -3.19M | -1.19M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.65M | -30.65M | -15.20M | -0.16M | -3.80M | -50.52M | -25.28M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66M | 1.94M | 2.08M | 1.03M | 1.71M | 1.55M | 1.77M | 1.48M | 1.10M | 1.17M | 1.31M | 1.61M | 0.55M | 5.28M | 2.60M | 3.67M | -1.40M | 4.47M | 6.18M | 3.43M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.52M | -122.97M | 281.50M | -284.24M | -157.76M | 236.11M | 303.99M | 160.16M | 27.80M | 225.78M | 205.79M | 247.18M | 45.78M | 124.77M | 215.11M | 78.05M | -177.05M | 249.06M | 153.77M | 32.38M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.07M | 7.99M | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.20M | 4.24M | 4.26M | 1.62M | 1.65M | 1.63M | 1.21M | 1.21M | 1.22M | 1.22M | 1.22M | 1.22M | 1.37M | 1.50M | 1.50M | 1.28M | 1.06M | 1.08M | 1.00M | 0.85M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.28M | 13.65M | 13.27M | 13.31M | 13.46M | 15.44M | 14.41M | 14.66M | 14.48M | 15.55M | 17.78M | 21.89M | 24.57M | 25.91M | 25.78M | 25.78M | 25.93M | 26.26M | 28.35M | 28.48M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 455.59M | -276.26M | 203.16M | 103.33M | 631.64M | -504.92M | 176.32M | -197.92M | 566.53M | -570.24M | 213.52M | 25.29M | 572.92M | -306.53M | 364.40M | 391.35M | 737.35M | 52.88M | -21.85M | 960.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.87M | 57.05M | 60.82M | 57.88M | -1.06M | -5.29M | -105.24M | 1.15M | -15.74M | -60.53M | -0.60M | -12.12M | -22.25M | 5.96M | -26.03M | 26.03M | -2.79M | 2.14M | 12.02M | 92.03M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 320.18M | -414.38M | 422.92M | -137.14M | 360.34M | -394.45M | 224.86M | -76.78M | 497.13M | -478.23M | 274.11M | 184.51M | 549.71M | -360.06M | 451.39M | 416.95M | 533.49M | 150.34M | -53.38M | 601.78M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.77M | 2.75M | 42.29M | -65.79M | 55.91M | 5.32M | 1.04M | -27.67M | 17.18M | -35.84M | 10.81M | -35.37M | -35.44M | 13.32M | 5.87M | -14.30M | -28.66M | 23.27M | 63.32M | 402.42M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.04M | 12.56M | 4.25M | -4.11M | 57.91M | -38.88M | -62.95M | 8.40M | 40.75M | -54.54M | -28.67M | 26.82M | 25.27M | -65.71M | -2.57M | 21.96M | 39.45M | -40.57M | -24.26M | 14.83M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.99M | 11.17M | 24.07M | 25.75M | 21.51M | 12.01M | 11.67M | 9.11M | 4.10M | 15.87M | 10.18M | 6.48M | 12.16M | 13.73M | 14.41M | 7.13M | 4.85M | 5.57M | 6.97M | 6.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.01M | 1.78M | | 1.35M | -0.03M | 0.03M | | | | | | | 9.78M | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.88M | 398.59M | | | 5.87M | -0.00M | | | | 285.28M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.99M | -9.16M | -22.28M | -25.75M | -88.41M | -12.05M | -11.64M | -9.11M | 11.42M | -98.74M | -408.77M | -6.48M | -272.57M | -9.82M | -14.41M | -7.13M | -4.85M | -5.57M | -292.25M | -6.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | 1.29M | -0.70M | -6.74M | -0.20M | -5.86M | -1.67M | -7.99M | -1.17M | -0.45M | -3.53M | -8.36M | -0.79M | 17.79M | 0.01M | -9.96M | 9.96M | -11.13M | 1.15M | -2.63M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.79M | 134.57M | -260.48M | 319.95M | 278.46M | -220.91M | -263.50M | -140.65M | -20.41M | -74.57M | 218.92M | -125.27M | 104.64M | -61.90M | -238.75M | -15.47M | 154.59M | -2.60M | -54.23M | 64.28M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85M | -3.01M | -2.26M | 0.97M | -9.57M | -4.10M | -1.82M | 1.65M | 1.40M | -4.12M | 8.52M | -5.07M | -0.65M | 8.39M | -20.27M | 7.18M | 14.78M | -3.01M | 4.04M | -7.78M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.87M | -0.57M | -3.52M | 10.94M | 22.72M | -0.95M | 27.03M | 12.05M | 20.21M | 48.35M | 24.46M | 110.36M | -122.79M | 61.44M | -58.32M | 62.62M | -12.53M | 237.88M | -188.67M | 82.90M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.51M | -134.15M | 257.43M | -309.98M | -179.27M | 224.10M | 292.32M | 151.05M | 23.70M | 209.91M | 195.61M | 240.70M | 33.62M | 111.04M | 200.70M | 70.92M | -181.90M | 243.49M | 146.80M | 26.39M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.72M | 2.44M | -1.26M | 9.97M | 32.30M | 3.15M | 28.85M | 10.40M | 18.81M | 52.47M | 15.93M | 115.43M | -122.14M | 53.05M | -38.04M | 55.45M | -27.31M | 240.89M | -192.71M | 90.67M |