|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.96M | 111.97M | 22.44M | 34.84M | 140.25M | 113.15M | 86.42M | 49.11M | 62.80M | -202.33M | 76.02M | 71.70M | -25.03M | 5.81M | 69.90M | 60.70M | -162.52M | 63.24M | 87.10M | 102.20M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.53M | 30.64M | 31.53M | 31.35M | 31.68M | 32.64M | 30.95M | 32.61M | 33.32M | 36.22M | 33.52M | 33.49M | 33.70M | 66.39M | 41.00M | 33.30M | 53.35M | 48.55M | 34.00M | 33.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.40M | 6.79M | 6.54M | 9.20M | 8.44M | 7.61M | 7.21M | 10.40M | 6.85M | 5.55M | 8.13M | 3.81M | 15.45M | 11.11M | 6.90M | 4.50M | 7.21M | 6.39M | 6.80M | 7.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | 3.20M | 0.34M | 4.87M | -8.52M | 4.09M | -6.49M | -6.96M | 1.13M | 66.52M | -2.57M | -3.48M | 242.00M | -2.54M | 6.60M | -23.90M | 18.32M | -0.82M | -10.00M | -11.70M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.28M | 11.77M | 1.68M | 0.43M | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.30M | 160.93M | 47.35M | 94.53M | 93.84M | 224.86M | 96.89M | 115.75M | 138.94M | 105.12M | 106.49M | 143.46M | 130.89M | 170.67M | 119.20M | 140.90M | 159.87M | 201.53M | 122.50M | 210.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 321.70M | | | 150.10M | | | | 225.70M | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72M | 1.72M | 1.72M | 1.72M | 1.82M | 1.71M | 1.73M | 1.69M | 1.69M | 1.69M | 1.56M | 1.63M | 1.32M | 1.19M | 1.20M | 1.20M | 1.14M | 1.16M | 1.10M | 1.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.53M | 30.64M | 31.53M | 31.35M | 31.68M | 32.64M | 30.95M | 32.61M | 33.32M | 36.22M | 33.52M | 33.49M | 33.70M | 66.39M | 41.00M | 33.30M | 53.35M | 48.55M | 34.00M | 33.60M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.57M | -18.23M | 49.82M | 53.02M | -14.23M | 20.38M | 17.37M | 12.68M | -5.28M | -27.67M | 19.16M | 50.28M | -39.87M | -86.17M | 34.10M | 62.00M | -62.06M | -45.24M | 34.30M | 42.90M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.99M | 26.31M | 53.00M | 16.38M | 7.68M | -32.70M | 13.69M | 5.35M | 23.56M | 27.60M | 8.68M | -11.84M | -16.23M | 3.19M | 48.00M | -23.60M | 13.59M | -23.68M | -13.00M | -24.30M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.89M | -9.55M | 13.49M | 43.28M | -45.84M | 30.00M | -27.59M | -12.08M | 11.30M | -52.33M | -29.45M | 41.24M | -10.10M | -111.69M | 64.80M | 17.70M | -15.83M | -9.97M | -8.20M | 62.90M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.17M | -5.01M | -7.27M | -4.12M | 27.59M | 1.28M | 6.88M | -18.95M | -3.52M | 3.49M | 1.81M | -10.91M | 1.35M | 9.25M | 2.60M | 1.70M | -4.28M | -18.52M | -0.50M | 1.30M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.61M | -21.51M | 8.81M | 8.96M | 6.38M | -7.18M | 19.67M | -6.26M | -19.31M | 6.11M | 8.92M | -2.22M | 20.45M | -8.34M | 8.10M | -4.50M | 16.59M | -10.69M | 4.10M | 1.20M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.84M | 43.99M | 35.71M | 38.36M | 36.35M | 39.64M | 36.88M | 47.56M | 51.78M | 48.38M | 42.13M | 45.06M | 39.57M | 31.84M | 32.60M | 25.40M | 23.59M | 49.61M | 17.90M | 23.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.99M | 321.12M | 48.44M | 0.55M | 583.69M | -1.17M | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.84M | | 14.00M | 5.00M | | | | | 138.31M | -2.61M | 25.60M | | 10.04M | -1.94M | | 1.30M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.00M | -365.99M | -90.85M | -38.93M | -422.10M | -38.68M | -22.88M | -42.95M | -51.78M | -47.39M | -42.13M | -43.06M | 100.43M | -34.43M | -6.90M | -26.70M | -10.76M | -51.44M | -16.50M | -19.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.06M | 6.27M | 13.35M | 1.23M | 1.88M | 6.34M | 2.76M | 2.58M | | -0.05M | | 4.61M | | -0.01M | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.92M | -44.12M | -56.98M | -105.50M | -126.40M | -64.58M | -265.39M | -249.62M | -54.76M | -446.82M | -107.95M | 473.04M | -765.42M | -42.47M | -119.10M | -41.70M | -20.21M | -369.59M | -44.70M | -423.80M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.23M | 17.00M | 16.80M | 16.80M | 18.30M | 18.30M | 18.10M | 79.39M | 18.10M | 18.10M | 0.01M | 17.90M | 17.60M | 17.50M | 17.46M | 17.50M | 17.50M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.50M | -4.15M | -0.74M | 7.27M | -6.38M | 1.30M | 1.10M | 0.68M | 1.32M | 0.80M | 1.40M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.38M | -249.19M | -100.47M | -49.90M | -454.66M | 121.60M | -191.38M | -176.82M | 32.39M | -381.58M | -47.74M | 572.69M | -526.84M | 87.49M | -5.50M | 73.60M | 129.58M | -218.28M | 62.10M | -231.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.46M | 116.93M | 11.64M | 56.17M | 57.49M | 185.22M | 60.01M | 68.19M | 87.16M | 56.75M | 64.36M | 98.40M | 91.32M | 138.82M | 86.60M | 115.50M | 136.28M | 151.91M | 104.60M | 186.40M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.38M | -249.19M | -100.47M | -49.90M | -454.66M | 121.60M | -191.38M | -176.82M | 32.39M | -389.08M | -43.59M | 573.43M | -534.10M | 93.77M | -6.80M | 72.50M | 128.90M | -219.50M | 61.30M | -233.20M |