|
Net Income (Quarter)
|
41.17M | 24.11M | 45.85M | 20.31M | 42.81M | 29.52M | 40.59M | -7.47M | 55.09M | 10.26M | 17.71M | 10.32M | 36.84M | 17.21M | 45.73M | 23.11M | 35.46M | 18.17M | 54.13M | 25.27M | 51.56M | 22.83M | 53.12M | 45.49M | 48.92M | 28.14M | 60.78M | 32.36M | 30.62M | 178.10M | 53.40M | 42.90M | 45.40M | -28.20M | 86.80M | 63.20M | 84.20M | 107.40M | 111.00M | 76.00M | 118.40M | 113.30M | 109.70M | 95.20M | 109.40M |
|
Depreciation and Depletion (Quarter)
|
| 9.28M | 8.95M | 8.49M | 8.66M | 7.78M | 7.93M | 7.75M | 7.52M | 6.79M | 6.79M | 7.23M | 7.52M | 6.92M | 7.29M | 7.25M | 7.56M | 7.17M | 7.16M | 7.30M | 7.48M | 8.04M | 7.54M | 7.71M | 8.05M | 7.84M | 8.35M | 8.13M | 8.09M | 7.70M | 7.90M | 7.80M | 7.90M | 11.50M | 25.50M | 24.90M | 24.30M | 24.90M | 25.30M | 26.20M | 27.20M | 26.30M | 26.40M | 27.20M | 28.80M |
|
Share-based Compensation (Quarter)
|
| 0.72M | 1.33M | 1.04M | 0.91M | 1.07M | 1.40M | 1.55M | 1.48M | 1.31M | 2.01M | 2.92M | 2.70M | 2.34M | 2.14M | 0.16M | 1.54M | 1.54M | 1.66M | 1.65M | 7.89M | 2.97M | 1.54M | 1.67M | 3.00M | 7.19M | 8.99M | 7.12M | 7.99M | 7.60M | 13.90M | 9.90M | 10.30M | 12.20M | 12.80M | 14.90M | 15.90M | 15.10M | 20.00M | 10.10M | 17.20M | 15.60M | 26.00M | 22.80M | 1.60M |
|
Deferred Taxes (Quarter)
|
| -1.28M | -1.95M | -0.93M | -0.39M | -0.48M | -2.89M | -2.47M | 2.48M | -0.17M | -4.65M | -4.76M | -7.68M | 1.26M | -0.34M | -4.70M | 10.01M | 1.06M | -0.00M | -5.82M | 13.59M | 1.33M | 5.33M | 1.59M | 0.90M | 0.96M | 0.76M | 0.51M | 1.67M | 12.40M | -2.90M | -1.60M | -8.20M | -2.90M | -15.30M | -13.20M | -34.40M | -9.80M | -21.20M | -13.50M | -24.70M | -5.00M | 5.00M | | -54.20M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 265.00 | | | | 0.10M | 0.09M | 0.09M | 0.09M | 0.07M | 0.02M | 0.03M | 0.03M | 0.13M | 0.00M | 0.01M | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| 0.23M | 0.79M | 0.23M | -1.11M | 0.52M | 0.20M | 0.57M | -0.96M | 0.72M | 0.31M | 0.04M | 0.03M | 4.67M | 0.27M | 0.34M | -1.17M | 2.05M | 0.10M | 0.82M | 5.64M | 0.05M | 1.21M | 0.28M | 0.02M | 2.47M | 2.34M | 1.07M | 0.85M | 1.01M | 0.01M | 0.30M | -3.90M | | 0.33M | 0.50M | 1.30M | 0.90M | 0.30M | 0.50M | 11.60M | 15.20M | | 1.20M | 30.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| 0.06M | 0.25M | 0.17M | | | 1.40M | 0.88M | | 0.35M | 8.56M | 0.83M | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 3.20M | 1.70M | 0.50M | 9.50M | 1.10M | 0.40M | -1.40M | 8.20M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | 25.37M | | | | 38.87M | | | | 68.72M | 1.05M | 43.38M | 45.88M | 41.88M | 0.00M | 1.31M | 43.41M | 31.20M | 2.07M | 35.60M | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 110.23M | 22.92M | 25.27M | 38.03M | 165.68M | -17.56M | 13.31M | 16.14M | 134.54M | -18.54M | -17.49M | 49.05M | 67.24M | 40.62M | -10.71M | 47.13M | 71.90M | 88.45M | 148.75M | 23.69M | 4.13M | 194.19M | 67.23M | -7.68M | 180.69M | 30.70M | 92.73M | 13.48M | 185.10M | 12.90M | 65.90M | 199.20M | -57.30M | 107.20M | 156.80M | 337.30M | 124.80M | 337.30M | 285.40M | 184.50M | 156.80M | 326.50M | 239.70M | 255.20M |
|
Amortizatization of Intangibles (Quarter)
|
| 1.34M | 1.82M | 1.53M | 1.97M | 2.30M | 2.35M | 2.44M | 2.78M | 3.55M | 5.08M | 7.61M | 8.12M | 9.28M | 9.24M | 9.47M | 9.60M | 9.95M | 9.96M | 10.39M | -18.01M | 3.34M | 10.32M | 10.73M | -20.07M | 3.17M | 13.59M | 13.78M | 3.34M | 16.50M | 16.40M | 16.46M | 5.50M | 5.00M | 84.10M | 35.00M | 37.00M | 37.50M | 38.30M | 38.90M | 39.70M | 38.70M | 39.50M | 41.10M | 41.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | 0.45M | 0.61M | 1.00M | 1.00M | 1.07M | 1.01M | 0.96M | 1.96M | 0.93M | 0.83M | 7.10M | 3.41M | 3.34M | 2.98M | 2.88M | -6.07M | 0.72M | 5.56M | 3.18M | -6.56M | 3.50M | -1.10M | 0.70M | 0.80M | 0.90M | 3.70M | 2.50M | 3.00M | 3.70M | 3.00M | 3.00M | 2.80M | 2.10M | 2.70M | 2.30M | 2.30M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 10.62M | 10.77M | 10.02M | 10.63M | 10.08M | 10.28M | 10.20M | 10.30M | 10.34M | 11.87M | 14.84M | 15.65M | 16.19M | 16.54M | 16.72M | 17.16M | 17.11M | 17.11M | 17.69M | 18.58M | 19.29M | 17.86M | 18.44M | 19.34M | 21.07M | 21.93M | 21.91M | 22.99M | 24.20M | 24.30M | 24.30M | 24.40M | 36.20M | 109.60M | 101.10M | 105.30M | 107.70M | 110.30M | 111.90M | 114.50M | 114.50M | 116.70M | 124.70M | 127.50M |
|
Change in Receivables (Quarter)
|
| 51.58M | 4.09M | 7.80M | -76.23M | 67.65M | 1.03M | 61.30M | -136.40M | 58.84M | 6.69M | 73.88M | -120.25M | 90.08M | 10.26M | 58.92M | -115.92M | 91.61M | 116.88M | -84.82M | -115.06M | 113.11M | 78.07M | -5.28M | -207.98M | 160.44M | -25.91M | -14.36M | -108.55M | 142.30M | 10.60M | 22.79M | -131.63M | 104.30M | 100.40M | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| -13.84M | 6.58M | 8.83M | 16.07M | -30.48M | 46.35M | -31.13M | -11.30M | -7.81M | 6.38M | 17.89M | -7.90M | -3.09M | 30.89M | 21.34M | 28.15M | -37.13M | 3.55M | -25.21M | 14.16M | -1.30M | -0.15M | -2.49M | 22.09M | -12.42M | 14.63M | -19.13M | 38.81M | -23.20M | 49.00M | -18.74M | 0.15M | 46.40M | -27.30M | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| -15.00M | -8.54M | 7.79M | 8.10M | 4.11M | -17.27M | 7.82M | 10.96M | -11.40M | 0.97M | 2.28M | 30.00M | 8.20M | -20.11M | 27.74M | 23.70M | -36.89M | -3.38M | -8.62M | 27.59M | -3.14M | 22.91M | 0.91M | 17.40M | -16.62M | -4.06M | 7.00M | 41.68M | -19.20M | 3.80M | 6.24M | 23.77M | 38.90M | 40.70M | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| 2.79M | -0.15M | 0.10M | -0.35M | -5.54M | 0.47M | 0.07M | -0.18M | -0.02M | 2.25M | -0.63M | -0.20M | 0.31M | 2.03M | -0.20M | -3.81M | 2.52M | -0.63M | -1.35M | 0.63M | -0.21M | -1.75M | -1.75M | -0.74M | -0.50M | 0.68M | 0.65M | -0.93M | 0.40M | 1.40M | 4.75M | 2.30M | -6.00M | -1.60M | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| 0.43M | 2.74M | 2.35M | -2.04M | -12.30M | 2.92M | 12.77M | 7.30M | -4.05M | -0.07M | 1.04M | 9.14M | -1.90M | 8.49M | -17.41M | -2.22M | 1.46M | -1.15M | 13.74M | -13.61M | -5.03M | 2.16M | 7.05M | -4.19M | -13.72M | 17.57M | 1.08M | 8.53M | -0.40M | 26.20M | 6.71M | -49.26M | -40.80M | 80.20M | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| -77.41M | 76.12M | -35.63M | 11.79M | -0.28M | 68.77M | 20.65M | 26.30M | -4.01M | -49.68M | 49.19M | 3.32M | 3.44M | -7.71M | 9.54M | -7.60M | -27.41M | 27.73M | -139.69M | 142.78M | 46.71M | -109.53M | 8.91M | 83.05M | -117.86M | 65.28M | 54.83M | -26.65M | 1.10M | 1.80M | -0.10M | -154.00M | 0.80M | 0.01M | 51.10M | -116.70M | 3.70M | 69.40M | -57.00M | -17.80M | 125.40M | -7.60M | 50.40M | -163.40M |
|
Capital Expenditures (Quarter)
|
| 3.33M | 1.28M | 8.03M | 9.41M | 2.44M | 2.55M | 7.60M | 6.32M | 1.86M | 2.41M | 3.81M | 2.73M | 2.56M | 3.24M | 7.59M | 3.47M | 2.80M | 1.82M | 2.30M | 6.67M | 3.50M | 2.65M | 3.73M | 4.40M | 1.56M | 3.06M | 2.37M | 2.82M | 2.00M | 2.50M | 21.80M | 5.70M | 22.00M | 68.70M | 61.40M | 74.30M | 45.20M | 28.70M | 36.90M | 56.60M | 54.30M | 84.80M | 51.20M | 68.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 0.77M | 3.12M | 0.80M | 11.97M | 0.82M | 0.60M | 0.73M | 3.43M | 1.50M | 0.95M | 1.04M | 1.50M | 1.07M | 0.57M | 0.89M | 8.06M | 0.26M | 0.32M | 5.03M | 0.32M | 0.33M | 15.77M | 0.17M | 0.11M | 0.07M | 0.28M | 1.32M | 0.23M | 164.70M | 0.40M | 0.10M | 0.30M | 1.40M | 29.70M | 0.50M | 1.00M | 0.50M | 0.50M | 0.50M | 1.10M | 1.10M | 1.00M | 2.30M | 0.90M |
|
Change in Intangibles (Quarter)
|
| 2.42M | 2.05M | -0.22M | 4.52M | 3.71M | 2.98M | 5.35M | 5.52M | 5.66M | 4.46M | 10.36M | 8.10M | 7.03M | 5.24M | 7.14M | 6.74M | 5.62M | 6.55M | 6.20M | 9.04M | 7.22M | 6.02M | 6.64M | 8.99M | 8.77M | 8.59M | 8.24M | 8.10M | 7.80M | 7.90M | 12.50M | 11.80M | 16.90M | 28.00M | 38.40M | 35.00M | 28.40M | 27.80M | 27.50M | 25.80M | 27.70M | 33.50M | 30.00M | 25.30M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.73M | 0.10M | | | -0.10M | 2,759.10M | -2734.40M | 2,730.50M | 23.40M | | | | 8.60M | | | | 29.20M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 4.21M | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.70M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -4.97M | -0.21M | -7.01M | -17.16M | -33.32M | -5.29M | -58.70M | -19.55M | -6.02M | -680.00M | -15.57M | -9.36M | -13.21M | -7.91M | -7.69M | -2.15M | -8.16M | -9.05M | -3.47M | -15.38M | -7.27M | 7.13M | -10.04M | -266.53M | -10.04M | -13.27M | -9.07M | -181.72M | 154.90M | -14.60M | -32.00M | -31.10M | -2823.00M | -69.50M | -109.80M | -106.00M | -77.50M | -54.20M | -77.90M | -92.00M | -101.90M | -126.00M | -237.40M | -87.60M |
|
Other financing activities (Quarter)
|
| -0.10M | 0.31M | -0.13M | -0.00M | 0.03M | 0.24M | 0.58M | -0.33M | -0.05M | -1.30M | -0.08M | 14.05M | | | | | | | | | | | | | | | | 2.54M | 2.30M | 1.30M | | 0.70M | 38.70M | 2.90M | 0.10M | | | | | 0.30M | | | | |
|
Cash from Financing Activities (Quarter)
|
| -60.32M | 14.62M | -20.59M | -14.40M | -25.71M | -22.96M | -0.94M | 453.75M | -15.06M | 184.18M | -27.07M | -22.78M | -45.42M | -39.05M | -7.73M | -41.91M | -44.70M | -66.82M | -32.43M | -43.27M | -48.36M | -29.45M | -13.33M | -20.32M | -33.15M | -17.71M | -52.40M | 1,064.16M | -180.30M | -976.00M | -37.70M | -64.10M | 2,958.50M | -174.30M | -55.40M | -52.60M | -190.90M | -131.50M | -169.20M | -153.90M | -45.00M | -85.90M | -95.60M | -234.90M |
|
Dividends Paid - Common (Quarter)
|
| 1.34M | 28.70M | -28.70M | | 17.15M | -14.79M | 49.94M | -34.09M | 18.16M | -18.12M | 54.52M | -54.52M | 18.25M | 18.34M | 19.53M | 19.56M | 19.57M | 19.59M | 21.63M | 21.91M | 21.91M | 21.68M | 24.05M | 24.18M | 24.18M | 24.36M | -42.98M | 98.24M | 27.70M | 27.70M | 29.90M | 29.90M | 120.40M | 49.10M | 49.20M | 49.30M | 49.30M | 49.60M | 53.50M | 53.60M | 53.50M | 53.80M | 57.60M | 92.60M |
|
Exchange Rate Effect (Quarter)
|
| -8.50M | 0.62M | -5.33M | -13.05M | 12.12M | -3.53M | -1.94M | -6.65M | 3.34M | 6.97M | 6.96M | -0.12M | 1.63M | -5.74M | 0.90M | -1.55M | -1.38M | 3.18M | -0.45M | 3.82M | -12.83M | 10.22M | 8.43M | 11.12M | -2.78M | 1.39M | -5.63M | -1.77M | 7.80M | -20.60M | -12.80M | 6.80M | 2.90M | 2.90M | -5.70M | 10.00M | -6.90M | -3.40M | 6.20M | -19.90M | 3.10M | 19.60M | -3.40M | 2.80M |
|
Change in Cash (Quarter)
|
| 36.45M | 37.95M | -7.65M | -6.58M | 118.77M | -49.35M | -48.27M | 443.69M | 116.79M | -507.39M | -53.17M | 16.80M | 10.24M | -12.08M | -25.23M | 1.52M | 17.67M | 15.76M | 112.39M | -31.13M | -64.33M | 182.09M | 52.29M | -283.40M | 134.72M | 1.10M | 25.63M | 894.14M | 167.60M | -998.40M | -16.60M | 110.80M | 81.10M | -133.70M | -14.10M | 188.70M | -150.50M | 148.20M | 44.50M | -81.30M | 13.00M | 134.20M | -102.70M | -58.50M |
|
Free Cash Flow (Quarter)
|
| 106.91M | 21.64M | 17.24M | 28.62M | 163.23M | -20.12M | 5.71M | 9.82M | 132.68M | -20.95M | -21.30M | 46.33M | 64.67M | 37.38M | -18.30M | 43.67M | 69.10M | 86.64M | 146.45M | 17.01M | 0.64M | 191.55M | 63.50M | -12.08M | 179.13M | 27.64M | 90.36M | 10.67M | 183.10M | 10.40M | 44.10M | 193.50M | -79.30M | 38.50M | 95.40M | 263.00M | 79.60M | 308.60M | 248.50M | 127.90M | 102.50M | 241.70M | 188.50M | 186.50M |
|
Net Cash Flow (Quarter)
|
| 44.94M | 37.33M | -2.32M | 6.47M | 106.65M | -45.82M | -46.34M | 450.34M | 113.45M | -514.36M | -60.13M | 16.92M | 8.62M | -6.34M | -26.13M | 3.08M | 19.04M | 12.58M | 112.84M | -34.95M | -51.50M | 171.87M | 43.85M | -294.53M | 137.51M | -0.28M | 31.26M | 895.91M | 159.70M | -977.70M | -3.80M | 104.00M | 78.20M | -136.60M | -8.40M | 178.70M | -143.60M | 151.60M | 38.30M | -61.40M | 9.90M | 114.60M | -93.30M | -67.30M |