|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.00M | 107.20M | 91.60M | 66.70M | 121.90M | 105.60M | 90.40M | 99.10M | 125.70M | 129.50M | 90.90M | 61.90M | 110.60M | 102.00M | 87.60M | 75.10M | 91.40M | 85.70M | 74.30M | 65.90M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50M | 6.00M | 3.10M | 4.60M | 7.10M | 8.50M | 6.70M | 8.10M | 11.00M | 6.10M | 5.80M | 7.70M | 4.50M | 7.00M | 5.20M | 9.20M | 7.50M | 6.90M | 6.30M | 7.60M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -3.80M | -0.60M | -8.70M | 1.80M | -0.10M | 2.40M | -7.70M | 2.80M | | 0.60M | -15.00M | -4.30M | -0.90M | -3.30M | -26.80M | | -0.70M | -9.30M | -17.20M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.90M | 5.70M | 5.70M | 18.40M | 0.80M | -24.20M | 22.40M | 11.70M | -0.20M | 1.00M | -0.70M | 16.90M | -0.10M | 10.10M | | -25.20M | -0.80M | 10.60M | -5.60M | -4.10M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 1.10M | | | | 8.80M | 29.30M | | 28.30M | | 1.00M | | | 1.90M | 0.10M | 1.50M | | | | 0.10M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.70M | 147.10M | 105.80M | 102.70M | -1.20M | 78.30M | 145.20M | 241.50M | 78.60M | 144.00M | 194.30M | 128.30M | 49.30M | 124.60M | 123.20M | 178.60M | 58.60M | 111.30M | 201.10M | 183.30M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | 42.20M | 41.30M | 41.30M | 41.40M | 40.70M | 39.90M | 42.00M | 45.60M | 51.20M | 52.20M | 52.30M | 55.30M | 54.20M | 56.10M | 56.20M | 55.10M | 57.20M | 58.60M | 59.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.90M | -13.10M | 1.70M | -71.70M | 118.20M | 31.10M | 7.70M | -83.50M | 50.30M | 37.10M | -100.40M | -58.60M | 106.10M | 25.10M | -42.70M | -74.30M | 70.80M | 21.00M | -27.80M | -67.70M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.30M | 48.10M | 62.80M | 71.60M | 70.20M | 55.90M | 21.00M | -1.50M | -6.10M | -9.20M | -32.30M | -24.40M | 11.10M | 9.50M | -8.10M | -22.10M | -15.30M | -5.20M | 7.30M | 16.30M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.90M | 21.30M | 19.30M | 16.20M | 7.70M | -13.80M | -6.50M | 2.40M | -9.40M | -5.50M | -43.90M | 1.40M | 20.70M | -6.90M | -30.50M | -20.40M | 20.20M | 2.80M | -1.50M | -3.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | 13.80M | 19.40M | 5.00M | -19.50M | 36.10M | 29.20M | 46.10M | -44.80M | 15.70M | 14.70M | -33.20M | -31.20M | 10.70M | 31.60M | -18.20M | -16.00M | -11.40M | 50.70M | 4.30M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | -5.20M | 1.30M | 8.80M | 6.30M | 5.80M | -8.90M | 13.10M | -15.00M | -17.30M | -34.30M | -41.80M | 24.80M | 6.90M | -52.20M | -7.70M | 3.50M | -24.80M | 13.20M | -11.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.80M | 2.80M | 19.00M | -3.10M | -8.00M | 14.80M | 6.10M | 8.70M | 2.10M | 0.90M | -2.00M | 0.20M | 12.90M | -1.00M | -11.00M | 5.70M | 6.40M | -8.10M | -1.00M | 5.40M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.40M | 31.10M | 43.10M | 44.70M | 34.30M | 40.90M | 47.30M | 55.90M | 41.70M | 49.60M | 43.60M | 52.90M | 44.10M | 37.30M | 35.00M | 53.60M | 35.20M | 33.10M | 37.30M | 42.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | | | 3.30M | 6.30M | | | 1.40M | 0.10M | | 1.50M | 16.00M | 0.10M | 1.90M | 0.10M | 0.70M | 1.80M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.30M | 0.30M | | 152.30M | 0.10M | 301.30M | 29.20M | 295.40M | 140.10M | 174.10M | 0.20M | 0.20M | 167.30M | -0.30M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | -2.10M | 32.90M | 5.70M | -1.20M | | 9.00M | | 0.30M | 16.00M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.40M | -34.50M | -42.00M | -57.90M | -35.00M | -163.70M | -43.30M | -331.30M | -64.50M | -347.50M | -187.10M | -207.40M | -24.50M | -34.90M | -190.60M | -54.60M | -32.50M | -29.10M | -45.50M | -41.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | 2.60M | 0.90M | | 3.00M | | | 0.50M | | | | | | | | | -1.30M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.40M | -112.50M | -103.50M | -46.90M | 204.70M | -27.30M | -88.90M | 118.30M | -17.50M | 226.50M | 26.60M | 111.50M | -15.00M | -37.00M | -2.20M | -140.60M | -30.60M | -54.30M | -121.90M | -230.30M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.80M | 22.90M | 22.80M | 22.70M | 23.50M | 22.90M | 22.80M | 22.50M | 23.60M | 23.80M | 23.40M | 23.20M | 24.50M | 23.90M | 23.80M | 23.90M | 25.10M | 24.40M | 24.40M | 24.40M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.90M | 3.10M | -4.00M | -2.60M | -1.20M | -6.50M | -17.40M | 10.60M | 1.80M | -9.80M | -11.00M | 11.80M | -6.80M | -4.00M | 12.00M | -23.20M | 7.40M | 16.40M | -3.00M | 2.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.00M | 3.20M | -43.70M | -4.70M | 167.30M | -119.20M | -4.40M | 39.10M | -1.60M | 13.20M | 22.80M | 44.20M | 3.00M | 48.70M | -57.60M | -39.80M | 2.90M | 44.30M | 30.70M | -86.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 116.00M | 62.70M | 58.00M | -35.50M | 37.40M | 97.90M | 185.60M | 36.90M | 94.40M | 150.70M | 75.40M | 5.20M | 87.30M | 88.20M | 125.00M | 23.40M | 78.20M | 163.80M | 140.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.10M | 0.10M | -39.70M | -2.10M | 168.50M | -112.70M | 13.00M | 28.50M | -3.40M | 23.00M | 33.80M | 32.40M | 9.80M | 52.70M | -69.60M | -16.60M | -4.50M | 27.90M | 33.70M | -88.20M |