|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.36M | 125.75M | 154.37M | 193.13M | 207.85M | 172.10M | 131.88M | 125.58M | 150.79M | 134.18M | 98.05M | 121.10M | 126.23M | 101.62M | 69.78M | 79.42M | 100.87M | 75.54M | 40.16M | 51.10M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.61M | 23.40M | 22.44M | 21.84M | 22.19M | 24.85M | 25.18M | 25.77M | 27.01M | 27.65M | 30.13M | 30.02M | 30.62M | 31.49M | 32.51M | 32.94M | 34.00M | 34.63M | 36.79M | 35.09M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | -0.77M | 6.25M | 0.10M | 0.08M | -0.45M | -16.02M | -0.24M | -0.08M | 0.43M | -5.69M | 0.12M | 0.18M | -0.97M | -14.71M | -0.02M | -0.21M | -0.17M | 50.31M | -1.82M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 2.77M | 1.64M | 3.00M | -0.17M | -3.74M | -2.62M | 1.15M | -3.23M | 4.17M | 8.73M | 17.84M | | | -22.24M | 9.55M | -11.14M | 0.06M | 11.13M | 1.21M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.93M | 397.50M | 230.71M | -245.03M | 335.43M | 442.65M | 298.52M | -37.08M | 358.14M | 390.74M | 248.09M | -16.80M | 255.88M | 258.58M | 144.91M | -108.81M | 221.94M | 285.98M | 146.62M | -103.62M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.19M | 2.18M | 4.58M | 4.67M | 4.07M | 4.71M | 6.05M | 5.01M | 5.36M | 4.95M | 6.00M | 5.88M | 5.85M | 5.89M | 5.90M | 5.82M | 5.93M | 5.92M | 5.03M | 5.37M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.61M | 23.40M | 22.44M | 21.84M | 22.19M | 24.85M | 25.18M | 25.77M | 27.01M | 27.65M | 30.13M | 30.02M | 30.62M | 31.49M | 32.51M | 32.94M | 34.00M | 34.63M | 36.79M | 35.09M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.77M | -195.01M | -55.65M | 352.93M | -48.21M | -167.11M | -268.31M | 191.06M | -7.35M | -100.83M | -164.54M | 164.61M | 12.23M | -74.48M | -149.43M | 211.71M | -27.30M | -79.59M | -132.28M | 172.09M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.81M | -125.43M | 56.16M | 258.02M | -123.37M | -98.39M | -36.98M | -14.67M | -139.74M | -76.15M | -20.00M | 17.79M | -59.47M | -39.55M | 74.88M | 33.83M | -36.29M | -58.56M | 53.73M | 45.31M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.13M | -89.58M | 24.62M | 143.90M | -87.78M | -67.37M | -126.66M | 68.39M | -11.49M | -7.81M | -52.67M | 52.26M | 8.86M | -23.73M | -15.00M | 52.90M | -20.02M | -26.64M | -26.43M | 45.36M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.66M | 20.32M | 25.93M | -6.47M | 5.15M | 32.80M | -37.33M | -95.11M | 31.96M | 44.78M | -22.56M | -53.29M | 27.57M | 23.94M | -23.54M | -46.17M | 28.79M | 50.37M | -50.74M | -31.15M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.37M | 31.06M | 41.07M | 32.07M | 39.60M | 42.05M | 60.40M | 38.17M | 46.81M | 45.97M | 49.44M | 49.15M | 57.44M | 58.91M | 66.78M | 67.27M | 62.48M | 75.75M | 63.87M | 48.27M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.61M | 19.92M | 3.38M | 1.21M | 0.82M | 0.27M | 1.50M | 0.32M | 0.47M | 1.42M | 1.08M | 1.34M | 1.01M | 1.44M | 7.71M | 0.76M | 2.94M | 13.61M | 14.16M | 6.11M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.11M | 0.04M | 441.14M | 24.57M | 14.77M | 65.87M | 74.94M | | | 52.55M | -0.10M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | 2.97M | 5.03M | 4.72M | 3.50M | 1.81M | 2.84M | 8.85M | 2.64M | 10.62M | 7.83M | 4.30M | 4.98M | 4.50M | 17.06M | 2.30M | 5.16M | 7.00M | 5.49M | 2.47M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -217.50M | -14.26M | -82.93M | -59.74M | -59.03M | -103.85M | -131.32M | -41.86M | -43.45M | -102.24M | -52.62M | -56.06M | -62.98M | -58.45M | -93.26M | -75.55M | -74.03M | -67.63M | -56.03M | -47.83M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.03M | | | -0.03M | -2.09M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | -0.22M | 0.02M | 0.02M | 0.03M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.00M | -271.52M | -11.41M | 86.33M | -211.34M | -26.64M | -58.56M | -59.37M | -37.68M | -29.18M | -36.64M | -68.97M | -127.50M | -49.22M | -61.44M | -90.93M | -211.41M | -49.71M | -178.10M | -45.36M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.92M | 12.38M | 12.54M | 15.47M | 15.40M | 15.44M | 4.86M | | 44.86M | -42.37M | 3.33M | 37.33M | 20.06M | 20.06M | 21.32M | 20.66M | -40.70M | 81.07M | 1.08M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | -0.40M | -1.38M | 1.73M | -0.77M | -1.09M | 1.12M | 2.74M | 1.84M | -1.38M | 2.57M | 0.08M | -3.81M | -1.45M | -2.18M | 0.31M | 1.86M | 0.06M | 0.89M | 0.14M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | 111.31M | 134.99M | -216.71M | 64.29M | 311.06M | 109.76M | -135.56M | 278.85M | 257.94M | 161.40M | -141.75M | 61.59M | 149.47M | -11.97M | -274.97M | -61.63M | 168.70M | -86.62M | -196.67M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.55M | 366.43M | 189.64M | -277.10M | 295.82M | 400.60M | 238.12M | -75.24M | 311.32M | 344.77M | 198.65M | -65.95M | 198.44M | 199.68M | 78.13M | -176.07M | 159.46M | 210.23M | 82.74M | -151.88M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.57M | 111.72M | 136.37M | -218.44M | 65.06M | 312.16M | 108.64M | -138.30M | 277.01M | 259.32M | 158.84M | -141.83M | 65.40M | 150.92M | -9.79M | -275.28M | -63.50M | 168.65M | -87.51M | -196.81M |