|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.53M | 51.92M | 82.93M | 68.50M | 53.05M | 58.66M | 82.96M | 116.72M | 42.84M | 60.24M | 53.66M | 74.98M | 76.46M | 85.82M | 96.18M | 0.78M | 5.41M | 113.88M | 127.88M | 105.22M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | 3.10M | 3.30M | 3.40M | 3.30M | 3.20M | 4.00M | 3.20M | 4.80M | 5.60M | 6.30M | 7.00M | 5.60M | 5.70M | 5.40M | 5.40M | 5.20M | 5.40M | 5.10M | 5.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.67M | 5.70M | 6.81M | 5.83M | 6.56M | 6.71M | 7.12M | 7.18M | 7.42M | 7.04M | 6.97M | 7.64M | 7.98M | 8.10M | 7.44M | 8.14M | 8.88M | 8.76M | 8.16M | 8.18M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | -0.23M | -38.62M | -0.88M | 1.37M | 0.26M | 1.43M | 15.94M | 5.04M | 0.50M | -42.68M | -1.62M | -6.42M | -1.69M | -10.24M | 0.77M | -6.93M | -1.49M | -3.64M | 13.09M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.11M | 16.37M | -17.09M | 0.94M | 1.56M | 2.03M | 66.27M | -0.60M | 40.71M | -36.02M | 1.50M | 43.30M | -30.52M | -16.55M | 10.30M | 1.72M | 1.71M | -7.21M | 11.60M | 2.08M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.82M | 4.36M | | | | | | | | | | | | | | | 0.07M | -3.41M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.24M | 69.11M | 77.83M | 82.42M | 95.13M | 98.43M | 60.21M | 25.19M | 87.93M | 132.93M | 122.41M | 9.25M | 102.94M | 140.93M | 105.60M | 13.06M | -5.82M | 349.60M | 100.85M | 72.27M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.40M | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.29M | 5.29M | 6.99M | 6.11M | 6.55M | 6.88M | 7.49M | 6.62M | 16.92M | 19.68M | 17.98M | 19.48M | 17.73M | 19.50M | 16.96M | 16.06M | 13.88M | 13.70M | 14.64M | 14.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.57M | 7.65M | -6.16M | 14.06M | -14.69M | 9.48M | 8.25M | 3.82M | 39.35M | -46.85M | -15.54M | 33.79M | 2.62M | -17.41M | -0.90M | 44.19M | 22.72M | -39.38M | -25.14M | -8.82M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.16M | -1.80M | 16.07M | 11.85M | -37.58M | 41.07M | 12.11M | -53.20M | 53.94M | -7.66M | -68.35M | -80.07M | 5.78M | 60.34M | 14.42M | -101.64M | 186.64M | -100.99M | 88.94M | 2.92M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.87M | 9.78M | 13.73M | 4.84M | 1.78M | 1.53M | 6.48M | 4.39M | -1.20M | 7.46M | 29.88M | -15.94M | -2.62M | 2.12M | -19.09M | -1.54M | -1.72M | 36.07M | -9.59M | 2.45M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.43M | -27.20M | 30.65M | 29.23M | 5.30M | 24.50M | -3.11M | 27.77M | -7.31M | 35.73M | -134.88M | 41.86M | -7.06M | -16.36M | 2.46M | 26.19M | 11.17M | 7.13M | 29.00M | 13.21M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 1.94M | 2.34M | 1.52M | 4.10M | 2.78M | 2.18M | 5.00M | 5.30M | 7.03M | 9.58M | 3.43M | 4.03M | 3.86M | 6.81M | 3.43M | 5.94M | 4.02M | 5.24M | 4.15M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.25M | 0.16M | 3.51M | 0.15M | 0.09M | 0.21M | 0.05M | 0.04M | 0.35M | 0.28M | 0.02M | 0.08M | 0.57M | 0.08M | | | 0.53M | 0.04M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.06M | 14.09M | 67.76M | 8.86M | 24.75M | 0.01M | 15.50M | | 854.32M | | | | | 21.85M | | | | 92.01M | -0.43M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.61M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.50M | -15.77M | -69.94M | -6.86M | -28.70M | -2.71M | -17.47M | -4.95M | -750.27M | -6.68M | -9.30M | -3.43M | -75.73M | -25.15M | -6.74M | -3.43M | -9.34M | -95.50M | 1.52M | 37.46M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -58.30M | -46.38M | -72.59M | -36.41M | -79.38M | -66.69M | -67.12M | -42.27M | 722.76M | -186.10M | -112.02M | 18.39M | -12.76M | -113.09M | -83.92M | 19.39M | -56.83M | -197.55M | -175.26M | -10.87M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.21M | 10.83M | 10.80M | 10.79M | 10.77M | 12.31M | 12.23M | 12.19M | 12.24M | 13.84M | 13.85M | 13.87M | 13.91M | 15.52M | 15.53M | 15.55M | 15.35M | 17.09M | 17.05M | 16.94M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | 1.97M | -3.00M | -0.17M | 1.79M | -6.02M | -7.91M | 8.70M | -0.80M | 4.51M | -8.32M | 5.66M | -2.85M | -0.66M | 5.43M | -13.61M | 3.32M | 6.86M | -1.57M | 2.22M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.89M | 8.94M | -67.70M | 38.97M | -11.16M | 23.01M | -32.29M | -13.33M | 59.62M | -55.33M | -7.22M | 29.86M | 11.61M | 2.03M | 20.37M | 15.41M | -68.67M | 63.40M | -74.46M | 101.08M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.74M | 67.18M | 75.50M | 80.90M | 91.03M | 95.65M | 58.03M | 20.20M | 82.63M | 125.90M | 112.83M | 5.81M | 98.91M | 137.07M | 98.79M | 9.63M | -11.76M | 345.57M | 95.61M | 68.11M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.45M | 6.97M | -64.70M | 39.14M | -12.95M | 29.03M | -24.38M | -22.02M | 60.42M | -59.84M | 1.09M | 24.20M | 14.45M | 2.69M | 14.94M | 29.02M | -71.99M | 56.54M | -72.89M | 98.85M |