|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.83M | 133.16M | 147.44M | 88.52M | 137.97M | 150.60M | 205.40M | 75.86M | 61.94M | 76.65M | 134.76M | 98.98M | 118.00M | 111.75M | 129.21M | 64.02M | 60.71M | 56.11M | 60.16M | 6.81M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.51M | 4.41M | 8.37M | 5.27M | 5.75M | 5.72M | 2.04M | 3.86M | 4.16M | 6.99M | 4.91M | 6.68M | 8.94M | 8.71M | 9.18M | 7.56M | 8.60M | 7.31M | 7.36M | 1.96M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | -13.48M | | 0.00M | | 22.24M | | | | -3.15M | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.95M | 3.81M | 3.61M | 9.08M | 0.02M | -6.84M | | 9.78M | 0.02M | 0.01M | -9.80M | 16.57M | 0.03M | 0.01M | 2.14M | 9.92M | -8.96M | -0.97M | 11.81M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.27M | 20.12M | 0.77M | 1.13M | 3.28M | 3.57M | 0.72M | 11.76M | 0.20M | 1.48M | 0.40M | 0.97M | 1.07M | 1.71M | 1.07M | 13.10M | 9.24M | 12.99M | 1.07M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.10M | 106.66M | 215.57M | -116.11M | -51.72M | -13.73M | 625.83M | 135.64M | 62.09M | -72.94M | 70.46M | 144.74M | 23.15M | 167.87M | 360.30M | -31.16M | -74.26M | 45.85M | 221.02M | -47.96M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.99M | 7.98M | 8.32M | 5.29M | 6.74M | 6.62M | 9.37M | 7.05M | 6.13M | 6.88M | 6.79M | 7.33M | 7.70M | 8.55M | 7.45M | 7.39M | 7.66M | 7.51M | 7.72M | 7.62M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.98M | -4.42M | 30.07M | -0.25M | 28.68M | 24.07M | -0.05M | -28.37M | -23.94M | 2.27M | 105.23M | -99.50M | -13.50M | 2.09M | -2.11M | 20.24M | 33.86M | -15.19M | -3.27M | -2.61M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.04M | 50.23M | -62.96M | 233.24M | 201.98M | 120.04M | -432.12M | -31.96M | 61.42M | 218.39M | -75.12M | 84.50M | 42.70M | -52.71M | -257.21M | 113.61M | 46.04M | 90.28M | -175.16M | 126.94M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.24M | -21.44M | -34.84M | -8.84M | 36.93M | -48.83M | -1.78M | -4.78M | 20.84M | -23.16M | 9.60M | -13.10M | 5.67M | 17.80M | -6.99M | 7.55M | 5.80M | -9.11M | -30.64M | 21.46M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.23M | 20.99M | 25.03M | 25.25M | -11.71M | 23.48M | -50.19M | -6.75M | -8.46M | 82.99M | -59.62M | 31.80M | -49.02M | 20.55M | 7.72M | -21.45M | -39.62M | 22.00M | -13.34M | 6.46M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.96M | -6.43M | -22.54M | 1.62M | -2.31M | 10.57M | -3.37M | 0.43M | -3.21M | 2.78M | -5.43M | 5.81M | -0.12M | 3.84M | 4.42M | -1.01M | 25.18M | -1.43M | -15.10M | 1.46M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.26M | 10.52M | 10.02M | 12.55M | 16.07M | 9.12M | 5.88M | 6.50M | 5.94M | 6.69M | 6.24M | 6.42M | 6.13M | 6.39M | 4.37M | 8.11M | 10.19M | 6.77M | 7.85M | 6.72M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.60M | 0.90M | 42.23M | 7.14M | 8.18M | 1.68M | -2.50M | 2.95M | 5.39M | -1.91M | 10.54M | 8.21M | 11.66M | 4.92M | 48.40M | 2.16M | 30.32M | 3.72M | 10.05M | 32.44M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.87M | -11.42M | -52.25M | -19.69M | -24.25M | -10.80M | -3.38M | -9.45M | -11.34M | -4.78M | -0.85M | -0.26M | -15.15M | -10.31M | -37.74M | -3.28M | -36.27M | -4.95M | -1.32M | -38.16M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.00M | | | | 0.01M | | | | 0.00M | | | 1.00M | 0.01M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -86.42M | -64.32M | -69.20M | -133.02M | -66.61M | -17.46M | 39.07M | -49.55M | -35.49M | -54.81M | -49.70M | -69.44M | -459.06M | 25.45M | -28.47M | -122.67M | -79.76M | 128.42M | -28.85M | -48.79M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 1.40M | 0.68M | | 2.40M | 3.40M | 1.16M | | 3.88M | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.18M | 30.92M | 94.12M | -268.82M | -142.58M | -41.99M | 661.53M | 76.63M | 15.27M | -132.53M | 19.91M | 75.05M | -451.06M | 183.02M | 294.09M | -157.11M | -190.29M | 169.32M | 190.85M | -134.91M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.84M | 96.14M | 205.55M | -128.66M | -67.79M | -22.85M | 619.95M | 129.14M | 56.15M | -79.63M | 64.22M | 138.33M | 17.02M | 161.48M | 355.93M | -39.26M | -84.45M | 39.08M | 213.17M | -54.68M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.18M | 30.92M | 94.12M | -268.82M | -142.58M | -41.99M | 661.53M | 76.63M | 15.27M | -132.53M | 19.91M | 75.05M | -451.06M | 183.02M | 294.09M | -157.11M | -190.29M | 169.32M | 190.85M | -134.91M |