|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 60.78M | 32.31M | 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 | 135.60M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.91M | 2.13M | -14.01M | 7.60M | 3.00M | 3.25M | 10.30M | 12.20M | 2.00M | 0.10M | 1.30M | 10.40M | 0.80M | 34.00M | 17.20M | 15.20M | 26.40M | 22.80M | -43.60M | 15.60M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 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 | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 3.20M | 1.70M | 0.50M | -0.30M | 1.10M | 0.40M | -1.40M | 8.20M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 224.10M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 13.59M | 13.78M | 14.88M | 16.50M | 16.40M | 16.46M | 16.38M | 5.00M | 84.10M | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 0.71M | 10.64M | 0.80M | 1.60M | 0.70M | 16.30M | 0.90M | 37.00M | -30.80M | 102.80M | 37.50M | -30.80M | 108.00M | 39.70M | 38.70M | 39.50M | -71.10M | 153.20M | 41.40M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 126.70M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -25.91M | -14.36M | -108.55M | 142.30M | 10.60M | 22.79M | -131.63M | 104.30M | 100.40M | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 14.63M | -19.13M | 38.81M | -23.20M | 49.00M | -18.74M | 0.15M | 46.40M | -27.30M | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -4.06M | 7.00M | 41.68M | -19.20M | 3.80M | 6.24M | 23.77M | 38.90M | 40.70M | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.65M | -0.93M | 0.40M | 1.40M | 4.75M | 2.30M | -6.00M | -1.60M | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 0.45M | 0.79M | 19.50M | 6.30M | 6.71M | 2.67M | -40.80M | -0.10M | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -5.73M | 1.49M | -22.73M | -128.70M | 86.90M | 12.00M | -121.40M | 86.80M | 122.50M | 51.10M | -116.70M | 141.80M | -68.70M | -53.40M | 80.10M | 125.40M | -7.60M | 50.40M | -32.00M | 98.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 3.06M | 2.37M | 2.82M | 2.00M | 2.50M | 21.80M | 5.70M | 23.50M | 68.70M | 61.40M | 74.30M | 45.20M | 28.70M | 36.90M | 56.60M | 54.30M | 84.80M | 51.20M | 68.70M | 51.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2.40M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.73M | 0.10M | | -0.10M | 0.10M | 2,759.10M | -2734.40M | | 2,753.90M | | | | 8.60M | | | | 29.20M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -78.80M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 3.98M | 3.22M | 2.38M | 1.00M | 1.90M | 2.90M | 0.10M | 0.70M | 3.30M | 11.50M | 28.20M | 22.10M | 29.80M | 5.60M | 18.00M | 4.30M | 22.90M | 8.20M | 15.10M | 2.50M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 23.60M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -24.16M | 0.08M | 103.70M | 27.70M | 27.70M | 29.90M | 29.90M | 120.40M | 49.10M | 49.20M | 49.30M | 49.30M | 49.60M | 53.50M | 53.60M | 62.10M | 53.80M | 57.60M | 92.60M | 66.50M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -4.30M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 164.60M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 27.64M | 90.36M | 10.67M | 183.10M | 10.40M | 44.10M | 193.50M | -80.80M | 38.50M | 95.40M | 263.00M | 79.60M | 308.60M | 248.50M | 127.90M | 102.50M | 241.70M | 188.50M | 186.50M | 172.60M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 168.90M |