|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.21M | 126.41M | 193.44M | 181.13M | 201.19M | 198.28M | 162.33M | 157.76M | 146.09M | 156.58M | 222.04M | -13.75M | -12.00M | -14.66M | -15.46M | -7.53M | -12.69M | -11.36M | -3.96M | -5.37M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.04M | 2.00M | 2.00M | 1.92M | 2.07M | 2.00M | 1.98M | 1.87M | 1.92M | | | 2.21M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.70M | 46.68M | 45.20M | 33.70M | 55.80M | 28.29M | 42.70M | 31.44M | 52.72M | 8.71M | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -415.83M | -138.89M | | | 233.22M | 139.23M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.87M | 127.41M | 153.81M | 116.67M | 60.17M | 105.30M | 106.15M | 116.78M | 72.47M | 75.23M | 348.31M | 51.04M | -207.28M | 664.76M | -1172.10M | 206.70M | -852.23M | 1,191.74M | 173.78M | 145.79M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.04M | 2.00M | 2.00M | 1.92M | 2.07M | 2.00M | 1.98M | 1.87M | 1.92M | | | 2.21M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.76M | -13.71M | 6.43M | 7.42M | -1.09M | -10.98M | -0.99M | 2.71M | 6.06M | -8.57M | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64M | 1.10M | 4.96M | 25.55M | 19.97M | 32.94M | 23.66M | 0.21M | 1.10M | 0.23M | 0.17M | 0.70M | 9.85M | 6.38M | 0.15M | 7.80M | 2.60M | 0.59M | 0.09M | 9.92M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.33M | -20.95M | -10.27M | -2.41M | -14.71M | 16.90M | -9.41M | 32.18M | 10.44M | -62.22M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.89M | 23.13M | -33.88M | 2.02M | 6.62M | -7.56M | -22.68M | -13.63M | 24.40M | 20.18M | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.50M | 53.50M | | | 32.60M | 50.74M | | | 14.82M | 43.70M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.13M | -0.71M | -7.75M | -4.70M | -8.24M | -6.92M | -8.76M | -0.61M | -6.82M | -19.31M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.92M | 3.73M | 3.88M | 4.08M | 3.41M | 4.66M | 5.52M | 4.79M | 5.33M | 4.28M | -5.86M | 1.56M | 1.07M | -1.23M | 0.17M | 1.09M | 1.40M | 0.84M | 0.87M | 0.75M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,567.43M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.59M | 55.94M | | | 15.93M | 29.22M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | 24.85M | 1,196.34M | | 477.66M | 185.59M | -655.25M | 110.97M | -101.85M | 0.00M | | 164.69M | -150.18M | 14.00M | 483.14M | 219.50M | 194.24M | 198.09M | -498.14M | 215.19M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.54M | 42.41M | 32.12M | -71.80M | 84.40M | 35.95M | -53.73M | -30.54M | -59.49M | -99.41M | -111.40M | -73.40M | -1.03M | 387.79M | -34.27M | 106.24M | 125.07M | -26.70M | -299.64M | -209.85M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | -0.24M | -2.62M | -0.19M | -0.19M | -0.19M | -0.24M | -0.19M | -0.28M | -0.19M | 22.73M | -0.14M | -0.14M | -0.29M | -0.24M | 62.44M | -62.71M | 591.94M | -595.68M | -140.37M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -114.27M | -151.15M | -189.88M | -64.00M | -142.25M | -221.26M | -51.67M | -92.05M | -1.26M | 18.52M | -212.35M | 31.11M | 195.28M | -114.65M | -922.03M | -249.61M | 644.55M | -929.51M | 291.47M | -55.41M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | 0.11M | 0.16M | 0.33M | 0.24M | 0.55M | 0.22M | 0.98M | 0.53M | 0.02M | 0.22M | 0.46M | 0.43M | 0.04M | | 0.11M | 0.67M | 0.25M | 0.02M | 0.15M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.81M | 26.55M | 25.13M | 35.35M | 35.64M | 33.09M | 31.72M | 35.69M | 38.00M | 36.47M | 34.88M | 37.56M | 39.39M | 37.77M | 36.73M | 37.29M | 37.00M | 35.53M | 34.87M | 35.31M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.14M | 18.67M | -3.96M | -19.12M | 2.32M | -80.02M | 0.75M | -5.82M | 11.71M | -5.67M | -36.73M | 8.76M | -13.04M | 14.29M | 11.40M | -13.12M | -6.15M | -6.15M | 29.48M | 49.82M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.95M | 123.68M | 149.93M | 112.60M | 56.77M | 100.63M | 100.63M | 111.99M | 67.14M | 70.94M | 354.18M | 49.49M | -208.35M | 666.00M | -1172.27M | 205.61M | -853.63M | 1,190.90M | 172.91M | 145.04M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.14M | 18.67M | -3.96M | -19.12M | 2.32M | -80.02M | 0.75M | -5.82M | 11.71M | -5.67M | 24.57M | 8.76M | -13.04M | 937.91M | -2128.40M | 63.33M | -82.61M | 235.52M | 165.60M | -119.47M |