|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.73M | 112.92M | 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 | 69.92M | 60.67M | -162.52M | 63.24M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.20M | 31.64M | 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 | 40.96M | 33.34M | 53.35M | 48.55M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | 6.38M | 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 | 6.85M | 4.52M | 7.25M | 6.39M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | 7.20M | -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 | 6.65M | -23.91M | 18.28M | -0.82M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34M | 8.29M | -11.87M | 12.97M | 0.14M | -0.29M | 7.99M | 0.69M | 0.12M | 11.35M | -11.08M | -36.39M | | -1.99M | 2.98M | -87.49M | -0.07M | 3.58M | -32.96M | 27.65M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.51M | 163.42M | 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 |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 321.70M | | | 150.10M | | | | 225.70M | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.06M | 34.86M | 34.57M | 32.64M | 37.37M | 36.80M | 40.31M | 39.30M | 40.77M | 54.56M | 39.97M | 38.59M | 38.52M | 39.09M | 44.73M | 23.37M | 20.58M | 21.18M | 19.60M | 18.84M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | 1.72M | 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 | 1.18M | 1.18M | 1.18M | 1.16M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.20M | 31.64M | 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 | 40.96M | 33.34M | 53.35M | 48.55M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.20M | 35.71M | -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 | 61.96M | -62.02M | -45.24M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.86M | 28.81M | 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 | 47.99M | -23.62M | 13.62M | -23.68M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.41M | 42.35M | -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 | 64.83M | 17.62M | -15.79M | -9.97M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28M | 4.17M | 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 | 1.68M | -4.26M | -18.52M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.97M | -2.54M | 12.46M | -21.51M | 8.81M | 8.96M | 6.38M | -10.26M | -0.03M | 3.65M | 0.54M | -3.95M | 8.92M | -11.17M | -3.89M | 24.93M | 8.51M | -9.69M | 21.37M | -10.69M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.17M | 36.40M | 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 | 32.58M | 25.39M | 23.63M | 49.61M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.41M | 401.55M | -6.99M | 321.12M | 48.44M | 0.55M | 583.69M | -1.17M | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.84M | | 14.00M | 5.00M | | | | | 138.31M | -2.61M | 25.64M | | 10.00M | -1.94M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.04M | -440.07M | -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 | -6.87M | -26.73M | -10.76M | -51.44M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.11M | 1.92M | 0.06M | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.53M | 244.49M | -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 | -119.15M | -41.63M | -20.23M | -369.59M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.20M | 17.00M | 16.80M | | 18.30M | 18.30M | 71.50M | 18.10M | 18.10M | 18.10M | 0.01M | 17.90M | 17.60M | 17.50M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.50M | -4.15M | -0.74M | 7.27M | -6.38M | 1.29M | 1.09M | 0.69M | 1.32M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.95M | -32.16M | 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 | -5.53M | 73.64M | 129.57M | -218.28M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.34M | 127.02M | 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 | 86.62M | 115.52M | 136.24M | 151.91M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.95M | -32.16M | 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 | -6.82M | 72.54M | 128.88M | -219.50M |