|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.32M | 244.80M | 265.63M | 346.02M | 281.79M | 137.42M | 25.81M | 119.73M | 91.28M | 55.03M | 5.33M | 113.58M | 91.46M | -0.87M | -3.09M | 133.93M | 126.62M | 23.17M | 14.64M | 95.54M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.86M | 31.74M | 32.55M | 30.92M | 32.30M | 31.77M | 32.48M | 33.04M | 38.83M | 34.93M | 35.66M | 35.84M | 38.18M | 37.84M | 36.75M | 36.57M | 41.02M | 38.11M | 37.08M | 38.13M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.09M | 6.03M | 6.96M | 5.03M | 13.41M | 8.39M | -1.63M | 19.84M | 12.90M | 10.45M | 9.25M | -3.45M | 21.66M | 10.54M | 3.76M | 12.50M | 4.07M | 10.95M | 7.95M | 6.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.53M | 5.25M | 8.06M | 5.51M | 33.05M | 1.92M | 4.23M | 2.90M | 25.43M | -2.42M | 14.28M | 6.86M | 6.25M | 0.37M | -3.51M | 8.97M | 23.67M | -3.38M | -1.55M | -5.16M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 351.41M | 41.79M | 256.26M | 339.50M | 352.57M | 94.02M | 91.31M | 288.80M | 507.51M | 59.67M | -103.87M | 251.73M | 338.02M | 30.74M | 30.84M | 257.67M | 258.67M | -44.87M | -112.24M | 234.15M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58M | 2.42M | 3.14M | 2.89M | 2.87M | 2.83M | 2.86M | 2.87M | 2.89M | 2.87M | 8.99M | 3.04M | | 2.17M | 1.36M | 1.32M | | 0.93M | 1.46M | 0.72M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.86M | 31.74M | 32.55M | 30.92M | 32.30M | 31.77M | 32.48M | 33.04M | 38.83M | 34.93M | 35.66M | 35.84M | 38.18M | 37.84M | 36.75M | 36.57M | 41.02M | 38.11M | 37.08M | 38.13M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.06M | 167.69M | -2.60M | 91.09M | -295.43M | -131.48M | -169.79M | 157.68M | -169.82M | -20.98M | 5.79M | 206.67M | -131.33M | -64.44M | 23.86M | 185.57M | -151.68M | -55.10M | 106.46M | 114.47M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -93.75M | 236.91M | -0.91M | 102.85M | 42.69M | 116.15M | -32.59M | 4.28M | -197.82M | 94.53M | 55.22M | -175.84M | -210.81M | 4.84M | 44.71M | -71.50M | -7.17M | 100.74M | 118.23M | -46.77M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -112.36M | 71.61M | -38.77M | 46.05M | -195.50M | -141.93M | -67.62M | 145.91M | -57.04M | 25.15M | 8.66M | 45.94M | -181.66M | -57.66M | 145.40M | 58.31M | -55.64M | -79.97M | 85.95M | 107.47M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.50M | 50.02M | -41.81M | 84.49M | -14.31M | -8.05M | -117.54M | 90.20M | 35.68M | -46.44M | -87.36M | 52.46M | -3.74M | -61.97M | -94.67M | 112.65M | -19.55M | -44.55M | -32.30M | 60.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.44M | -4.73M | -10.29M | 19.59M | 9.31M | -17.34M | 31.92M | -16.69M | 1.07M | -23.84M | 48.15M | 4.92M | -2.40M | -2.16M | 31.50M | -9.51M | -7.78M | -18.99M | 25.30M | 19.19M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.34M | 43.22M | -38.08M | 165.56M | -165.97M | 2.94M | 2.24M | 145.28M | 57.73M | 7.43M | -4.33M | -0.82M | 3.16M | 4.50M | -1.26M | 81.80M | -80.99M | 31.58M | -24.66M | 38.12M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.14M | 0.51M | 0.17M | 15.24M | 2.94M | 0.90M | 0.35M | 9.48M | 0.28M | 12.60M | 11.81M | 0.24M | 3.36M | 17.85M | 0.88M | 41.21M | 10.90M | 17.99M | 36.98M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 747.94M | 745.28M | 0.15M | | | 6.18M | | | 4.00M | -0.19M | | 3.50M | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.47M | -791.02M | -107.95M | -72.88M | -77.41M | -57.95M | -55.80M | -57.81M | -50.92M | -51.06M | -29.88M | -21.95M | -43.92M | -25.34M | -9.12M | -32.88M | 2.88M | -20.76M | -10.45M | -30.03M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.44M | -5.83M | 9.65M | -24.94M | 4.26M | 2.54M | 10.40M | 3.16M | 9.05M | 11.31M | 8.61M | 0.12M | 3.39M | -2.59M | -4.31M | -1.61M | -6.85M | 2.97M | 4.02M | -1.09M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -145.63M | 643.60M | -152.84M | -240.31M | -298.29M | -53.25M | -48.49M | -164.33M | -369.62M | -19.15M | 45.91M | -200.08M | -164.35M | -64.62M | -102.39M | -77.08M | -182.22M | -13.48M | -135.97M | -79.62M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.70M | | | 23.66M | 23.45M | | | 23.81M | 23.99M | | | 25.59M | 25.41M | | | 26.60M | 26.38M | | | 27.07M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.07M | -3.78M | -4.45M | -24.66M | 2.71M | -2.67M | 2.84M | 5.01M | 1.03M | -4.86M | 2.21M | 1.92M | -0.25M | 3.13M | 9.26M | -13.20M | -1.06M | 2.39M | -9.04M | 5.26M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.24M | -109.41M | -8.97M | 1.66M | -20.43M | -19.85M | -10.15M | 71.67M | 88.01M | -15.40M | -85.64M | 31.63M | 129.50M | -56.09M | -71.40M | 134.50M | 78.28M | -76.72M | -267.70M | 129.77M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 226.07M | -1.43M | 294.34M | 173.94M | 518.54M | 91.08M | 89.06M | 143.52M | 449.79M | 52.24M | -99.54M | 252.56M | 334.86M | 26.23M | 32.10M | 175.86M | 339.67M | -76.45M | -87.58M | 196.04M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.31M | -105.63M | -4.53M | 26.31M | -23.14M | -17.18M | -12.99M | 66.66M | 86.97M | -10.55M | -87.84M | 29.70M | 129.74M | -59.22M | -80.66M | 147.70M | 79.33M | -79.11M | -258.66M | 124.51M |