|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.03M | 63.42M | 110.51M | 21.52M | 31.00M | 25.29M | 31.86M | 34.64M | 7.44M | 19.10M | 22.74M | 110.04M | 0.94M | 0.06M | | 6.17M | 2.10M | -0.58M | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16M | 2.85M | 2.09M | 2.18M | 2.80M | 4.41M | 2.63M | 2.51M | 2.50M | 4.34M | 3.37M | 3.80M | 3.22M | 4.90M | 3.90M | 2.21M | 2.28M | 3.63M | 2.60M | 2.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.13M | 8.44M | 0.30M | 0.89M | -8.01M | 0.74M | 0.59M | 1.33M | -1.16M | -1.22M | -0.48M | 3.13M | -1.00M | -1.31M | -1.83M | 6.79M | -1.05M | -1.52M | | 0.22M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.36M | 11.49M | 7.20M | 10.30M | -2.62M | 16.95M | 11.50M | 21.66M | 0.29 | 0.29 | -9.88M | 3.46M | 0.29 | 0.29 | 1.65M | 0.38M | 0.27 | 0.27 | -8.48M | 2.58M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.05M | -0.05M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.87M | 110.71M | 112.86M | 47.67M | 49.67M | 98.86M | 61.36M | 59.30M | 63.95M | 62.37M | 82.61M | 89.44M | 52.30M | 55.33M | 66.15M | 87.81M | 27.70M | 60.99M | 116.19M | 51.79M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.29M | 0.29M | 0.29M | 0.19M | 0.19M | 0.19M | 0.19M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.21M | 47.53M | 78.91M | 76.85M | 47.42M | 35.75M | 31.05M | -92.00M | 37.60M | 39.72M | 36.97M | -77.36M | 33.06M | 25.21M | 27.85M | -54.46M | 5.61M | 23.44M | 34.80M | -67.75M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.70M | -3.28M | -3.60M | -14.05M | 27.84M | -10.78M | -4.21M | -3.74M | -3.73M | 14.13M | -10.65M | -4.15M | 7.49M | -2.73M | 7.71M | -9.64M | 0.69M | -5.58M | 3.38M | -5.09M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.51M | -1.88M | -0.56M | -0.58M | 4.88M | -2.48M | 3.84M | -1.90M | 4.10M | -3.02M | 0.11M | -1.70M | -0.56M | 0.94M | -1.10M | -1.28M | 1.51M | -1.74M | -0.00M | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.68M | -2.47M | -0.86M | -4.94M | 7.38M | -0.42M | -0.13M | -5.69M | 8.91M | -8.80M | 3.52M | -2.12M | 8.54M | -6.15M | 2.62M | -4.43M | 1.13M | -3.03M | 0.77M | -0.85M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.68M | 10.91M | -2.93M | 1.54M | 1.50M | -9.83M | 10.81M | 7.46M | 0.58M | -1.12M | -4.49M | 6.28M | 1.44M | -11.19M | 4.79M | 27.93M | 8.37M | -10.10M | 17.43M | 2.21M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.81M | 27.39M | 15.30M | -42.23M | 15.60M | -9.58M | -1.13M | 69.93M | 7.75M | -2.45M | 13.45M | -11.27M | 7.33M | -2.56M | 8.95M | 20.73M | 4.09M | 4.09M | 3.71M | 0.06M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.22M | 19.48M | 100.04M | | | | 29.50M | | | | | | | 0.01M | | | | | 0.33M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 698.60M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.42M | -4.71M | 118.47M | -95.59M | -18.95M | -15.53M | -21.38M | -460.51M | -32.20M | -24.27M | -23.20M | 203.76M | -24.05M | -23.40M | -27.40M | 428.86M | -21.44M | 679.70M | -15.38M | -27.83M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | | | | 0.74M | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.83M | 125.78M | -64.23M | -64.04M | -134.67M | -50.21M | -52.74M | 233.02M | -43.06M | -47.96M | -43.13M | -194.72M | -75.09M | -49.99M | -104.85M | -249.43M | -116.48M | -82.13M | -73.47M | -100.78M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.53M | 37.98M | 39.03M | 89.39M | 39.90M | 42.10M | 42.05M | 2.96M | 42.17M | 42.28M | 42.46M | 1.70M | 42.78M | 42.52M | 42.43M | 1.65M | 42.69M | 42.39M | 42.59M | 382.32M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.13M | -0.47M | -0.54M | 0.62M | -2.87M | -3.79M | 4.07M | -0.36M | -0.51M | -0.06M | 0.31M | -0.96M | 0.06M | 0.76M | -1.28M | 0.03M | 1.36M | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.39M | 231.91M | 166.63M | -112.50M | -103.33M | 30.26M | -16.55M | -164.11M | -11.67M | -10.37M | 16.22M | 98.79M | -47.79M | -18.00M | -65.34M | 265.95M | -110.19M | 659.92M | 27.33M | -76.82M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.05M | 83.33M | 97.56M | 89.89M | 34.07M | 108.45M | 62.49M | -10.63M | 56.20M | 64.82M | 69.16M | 100.71M | 44.97M | 57.89M | 57.20M | 67.09M | 23.61M | 56.90M | 112.47M | 51.73M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.38M | 231.78M | 167.10M | -111.96M | -103.95M | 33.13M | -12.76M | -168.18M | -11.31M | -9.87M | 16.28M | 98.48M | -46.84M | -18.06M | -66.10M | 267.24M | -110.22M | 658.56M | 27.33M | -76.82M |