|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.48M | 73.78M | 69.80M | 94.58M | 93.57M | 88.24M | 57.61M | 87.95M | 107.21M | 104.02M | 54.80M | 75.43M | 97.83M | 93.52M | 55.45M | 77.88M | 103.54M | 107.44M | 56.21M | 88.22M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 2.20M | 39.80M | 1.80M | 1.40M | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.70M | 3.15M | 4.32M | 4.87M | 4.66M | 3.46M | 1.99M | 4.63M | 6.54M | 6.62M | 6.07M | 5.35M | 5.08M | 5.59M | 3.00M | 6.60M | 6.47M | 6.65M | 3.26M | 5.06M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 0.05M | -2.11M | -1.81M | -2.75M | -8.60M | | | -6.52M | -4.31M | 3.29M | -0.88M | -4.44M | -3.87M | 4.95M | -1.26M | -2.11M | 6.91M | 8.19M | 2.62M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.45M | 5.51M | 4.43M | 1.08M | 0.04M | 0.10M | 1.95M | 3.43M | -2.77M | -0.16M | 0.86M | 0.10M | 0.34M | 0.02M | 1.16M | 2.97M | 5.04M | -4.78M | -1.67M | -0.05M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | 0.45M | 0.32M | -0.21M | 0.43M | 0.92M | -1.15M | 0.64M | -0.18M | 0.42M | -0.15M | -0.42M | -0.59M | 1.08M | 0.64M | 0.25M | 0.58M | 0.94M | 2.28M | -1.08M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.80M | 40.47M | 29.20M | 44.68M | 93.77M | 124.94M | 136.43M | 2.96M | 194.28M | 200.94M | 28.84M | 7.94M | 111.15M | 103.28M | 115.80M | 7.56M | 125.22M | 170.19M | 155.69M | 35.55M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.53M | 10.44M | 9.29M | 10.79M | 17.53M | 16.20M | 16.37M | 17.75M | 18.30M | 18.18M | 20.48M | 19.19M | 19.37M | 21.66M | 24.42M | 19.19M | 21.00M | 23.34M | -6.80M | 25.74M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.04M | -11.48M | -5.23M | 89.80M | -1.16M | -33.60M | -74.80M | 69.99M | 48.93M | -33.77M | -72.11M | 61.25M | 34.45M | -22.23M | -69.82M | 85.38M | 35.44M | -19.00M | -91.77M | 98.82M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.52M | 76.95M | 59.98M | 0.38M | 14.82M | 12.53M | 0.69M | 16.93M | -51.81M | -15.34M | 34.56M | 9.05M | -20.76M | 39.77M | 22.31M | 18.48M | -44.63M | 5.33M | 0.90M | -39.98M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.53M | 4.75M | -5.29M | 17.93M | -2.26M | -10.71M | -8.98M | -3.42M | 4.09M | -4.14M | 0.41M | 0.40M | 3.51M | 2.18M | -11.90M | 18.22M | -20.76M | 3.86M | -8.20M | 17.51M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.75M | 10.04M | 4.62M | 21.71M | 0.20M | -9.55M | 8.04M | -13.24M | 62.21M | -46.39M | -5.39M | -2.65M | 7.79M | -8.79M | -4.21M | -5.10M | 8.53M | 18.31M | -1.00M | -37.51M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | -3.53M | -9.32M | 16.48M | -10.64M | -0.12M | 0.40M | 3.14M | -1.72M | -1.85M | -0.30M | 12.76M | 6.53M | -11.44M | 4.90M | 4.81M | 2.09M | -7.35M | 13.79M | 1.68M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.79M | 11.99M | 12.45M | 17.82M | 14.01M | 9.74M | 20.79M | 18.76M | 19.16M | 19.57M | 31.34M | 39.41M | 40.21M | 45.23M | 55.51M | 50.16M | 37.90M | 36.27M | 36.70M | 17.63M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.00M | 0.70M | 1.83M | -0.01M | 0.02M | 0.69M | 0.04M | 0.14M | 0.44M | 1.12M | 0.14M | 1.65M | 0.08M | 0.02M | 0.25M | 0.37M | 20.43M | 7.38M | 0.40M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | | | 0.49M | 805.42M | 0.64M | 4.22M | 8.33M | 9.87M | -0.67M | 5.83M | | 16.75M | 60.89M | 1.53M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.48M | -14.99M | -17.61M | -17.08M | -816.47M | -11.96M | -24.73M | -27.04M | -21.01M | -18.50M | -36.70M | -39.37M | -56.31M | -106.43M | -57.14M | -50.10M | -40.47M | -15.96M | -29.70M | -19.05M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.96M | | | 5.84M | | | | | | | | | 3.53M | | | | 3.05M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.18M | -35.66M | -10.36M | 650.60M | -19.07M | -45.08M | -120.92M | -23.82M | -17.18M | -17.18M | -140.86M | -24.80M | -68.31M | -17.92M | -150.43M | -42.83M | -52.78M | -47.52M | -42.94M | -68.95M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.99M | 10.86M | 10.80M | 10.81M | 10.79M | 11.22M | 11.08M | 11.06M | 11.09M | 11.52M | 11.52M | 11.43M | 11.46M | 11.80M | 11.81M | 11.73M | 11.75M | 12.07M | 12.02M | 11.98M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.24M | -1.44M | 5.74M | 5.02M | 3.53M | -4.77M | 0.71M | -0.30M | -0.66M | -2.23M | 7.53M | -4.47M | -0.79M | 5.64M | -8.28M | -3.71M | 8.15M | 0.20M | 3.79M | 9.32M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.37M | -11.62M | 6.97M | 683.22M | -738.24M | 63.13M | -8.52M | -48.20M | 155.44M | 163.02M | -141.18M | -60.70M | -14.27M | -15.42M | -100.06M | -89.08M | 40.11M | 106.90M | 86.83M | -43.13M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.01M | 28.48M | 16.74M | 26.86M | 79.77M | 115.20M | 115.63M | -15.80M | 175.12M | 181.37M | -2.50M | -31.47M | 70.94M | 58.05M | 60.29M | -42.60M | 87.31M | 133.92M | 118.99M | 17.91M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.13M | -10.18M | 1.23M | 678.20M | -741.77M | 67.90M | -9.23M | -47.90M | 156.10M | 165.25M | -148.71M | -56.23M | -13.48M | -21.07M | -91.78M | -85.37M | 31.96M | 106.71M | 83.04M | -52.45M |