|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.78M | 138.04M | 145.30M | 190.31M | 111.28M | 61.66M | 112.22M | 107.02M | 118.85M | 115.66M | 120.73M | 131.40M | 139.12M | 154.90M | 155.77M | 151.52M | 227.08M | 164.59M | 174.36M | 176.79M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.39M | 8.37M | 8.34M | 8.26M | 7.93M | 7.67M | 7.49M | 7.36M | 7.26M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.06M | 12.47M | 13.70M | 21.40M | 14.14M | 13.89M | 13.96M | 11.57M | 14.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.15M | 7.39M | 6.51M | -7.27M | 4.14M | -3.64M | -33.63M | -26.10M | 2.09M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 142.84M | 2.00M | 0.90M | 0.06M | -2.96M | 3.92M | 1.06M | -0.16M | -4.04M | 2.07M | 6.06M | 104.35M | -114.02M | 3.76M | -2.59M | -1.70M | -1.42M | 35.21M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.38M | 0.29M | -0.40M | 0.42M | 0.10M | 0.24M | -0.77M | -0.16M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.65M | 20.84M | 3.92M | 70.12M | -41.09M | 36.24M | 25.38M | 7.35M | -50.76M | 47.87M | -19.68M | -19.11M | -24.38M | 45.14M | 39.50M | -5.04M | -130.56M | 79.23M | -53.52M | 44.79M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.42M | 158.88M | 149.22M | 260.43M | 70.19M | 97.90M | 137.60M | 114.36M | 68.09M | 163.53M | 101.05M | 112.29M | 114.74M | 200.04M | 195.27M | 146.48M | 96.53M | 238.26M | 126.40M | 221.58M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.39M | 10.48M | 10.41M | 10.59M | 10.71M | 10.45M | 11.91M | 13.57M | 18.35M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.39M | 8.37M | 8.34M | 8.26M | 7.93M | 7.67M | 7.49M | 7.36M | 7.26M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28M | -7.64M | 6.62M | -0.47M | -4.66M | -0.36M | 1.47M | 12.75M | -8.19M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33M | -1.09M | -0.95M | 4.83M | -1.91M | 1.92M | -5.21M | -2.65M | 1.28M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | -55.04M | 52.53M | 1.16M | -48.97M | -19.31M | 70.99M | -0.33M | -0.06M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.27M | 2.34M | -1.67M | -4.52M | 2.08M | 4.24M | -5.76M | 5.05M | 5.05M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.11M | 7.05M | 3.98M | 6.59M | 7.22M | 18.51M | 6.87M | 9.04M | 7.43M | 6.64M | 1.72M | 13.07M | -0.40M | 5.74M | 5.93M | 7.36M | 7.10M | 6.60M | 1.57M | 5.55M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | | 8.77M | | 1.17M | | 2.13M | 0.00M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.02M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.90M | 60.87M | 0.05M | 0.06M | 123.93M | -123.86M | 28.39M | 32.44M | 28.52M | 31.74M | 32.12M | 50.12M | -74.69M | 0.03M | 30.95M | 34.22M | -65.17M | 123.80M | 37.18M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.43M | -31.45M | -77.34M | -31.76M | -10.76M | -17.83M | -29.47M | -16.99M | -8.82M | -22.43M | -93.31M | -37.63M | -23.45M | 3.90M | -60.12M | -38.35M | 103.62M | -24.77M | -439.59M | -12.23M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.49M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -168.42M | -109.45M | -34.93M | -146.65M | -185.52M | -49.16M | -55.90M | -118.59M | -120.88M | -55.42M | -36.44M | -62.16M | -167.53M | -80.70M | -184.01M | -241.55M | -177.67M | -97.25M | -73.02M | -238.38M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.39M | | | 55.50M | 54.33M | | | 57.84M | 56.99M | 0.00M | 0.00M | 60.36M | 59.98M | | 0.01M | 62.32M | 60.98M | 0.04M | 0.86M | 63.67M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | -5.02M | 0.57M | -5.59M | -10.07M | -11.15M | 9.34M | 2.56M | 4.25M | -8.29M | 8.95M | -0.57M | -2.10M | 9.61M | -12.39M | 4.21M | 12.89M | -5.15M | -0.62M | -1.33M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.40M | 12.96M | 37.52M | 76.42M | -136.16M | 19.76M | 61.57M | -18.65M | -57.36M | 77.39M | -19.75M | 11.93M | -78.34M | 132.84M | -61.24M | -129.21M | 35.36M | 111.08M | -386.84M | -30.35M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.31M | 151.83M | 145.24M | 253.84M | 62.97M | 79.39M | 130.73M | 105.32M | 60.66M | 156.88M | 99.33M | 99.22M | 115.14M | 194.30M | 189.34M | 139.12M | 89.42M | 231.66M | 124.82M | 216.03M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.43M | 17.98M | 36.95M | 82.02M | -126.09M | 30.91M | 52.24M | -21.21M | -61.61M | 85.68M | -28.70M | 12.50M | -76.24M | 123.24M | -48.86M | -133.42M | 22.47M | 116.23M | -386.21M | -29.03M |