|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.10M | 72.51M | 62.01M | 39.12M | 14.26M | 27.41M | 25.84M | 34.64M | 30.18M | 38.15M | 38.50M | 37.87M | 26.02M | 49.10M | 39.46M | 28.05M | 42.74M | 31.34M | 33.85M | 6.15M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | 0.92M | 0.91M | 0.94M | 0.96M | 0.94M | 1.09M | 1.15M | 1.49M | 1.50M | 1.67M | 2.03M | 2.27M | 2.33M | 2.33M | 2.35M | 2.01M | 1.92M | 1.72M | 1.67M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.85M | -15.84M | 19.44M | 9.55M | 5.74M | 1.17M | 0.38M | 5.75M | 7.47M | 0.21M | 0.34M | 9.85M | 0.59M | 13.81M | -12.58M | 6.11M | 0.86M | 12.27M | 4.73M | 5.19M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.90M | -1.15M | -6.99M | 0.56M | -2.83M | -3.23M | 3.54M | 1.44M | -1.54M | 2.84M | -1.34M | 1.09M | -0.43M | 1.57M | 4.89M | 1.44M | 1.99M | 3.07M | 1.90M | 1.40M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | | 2.90M | | -0.70M | | -6.80M | | 9.13M | | -3.30M | -4.00M | 12.70M | | -3.01M | | -5.85M | 0.41M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.03M | 184.50M | 242.05M | -81.78M | 119.39M | 117.24M | -22.18M | -42.96M | 145.05M | 127.75M | 7.32M | -34.53M | 69.95M | 69.14M | -102.81M | -3.79M | 75.76M | 108.28M | -247.44M | 35.90M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.16M | | | | | | | | 1.69M | | | | 2.64M | | | | 3.45M | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.98M | 12.02M | 15.55M | 15.98M | 16.24M | 15.92M | 20.41M | 16.41M | 18.07M | 17.80M | 17.77M | 18.16M | 18.37M | 16.32M | 16.15M | 16.12M | 15.78M | 16.18M | 15.54M | 17.67M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.37M | -0.06M | -4.50M | -7.92M | -2.04M | 1.56M | -0.91M | 5.22M | -1.46M | -28.64M | 24.86M | 5.99M | 0.86M | -23.17M | 42.44M | 0.55M | 3.28M | -25.69M | 22.27M | 15.89M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.89M | 35.89M | 49.39M | -120.27M | 9.69M | 33.94M | 29.26M | -115.51M | 43.84M | 32.71M | 42.83M | -120.63M | 18.83M | 41.01M | 37.63M | -121.45M | 17.84M | 42.18M | 38.26M | -107.16M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21M | -0.15M | 0.54M | -1.15M | 0.18M | -3.16M | -2.68M | -3.98M | -5.04M | 10.20M | -2.85M | -4.72M | 11.56M | -4.62M | -0.15M | -2.53M | 4.89M | -1.62M | -2.74M | -3.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.77M | 37.09M | -35.58M | -13.84M | 18.20M | 1.13M | 1.09M | 1.45M | 1.10M | 3.89M | 2.38M | 0.34M | -10.60M | 0.26M | 15.57M | 2.98M | 1.55M | 1.41M | -28.17M | -5.13M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.64M | 19.77M | | 0.17M | 0.63M | | 109.00M | | | | | | | | | | | 196.11M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.92M | -11.00M | -158.51M | -22.57M | -1.87M | -1.30M | -1.72M | -13.14M | -110.10M | -4.11M | -2.38M | -2.46M | -1.34M | -1.02M | -12.13M | -2.98M | -1.03M | -1.41M | -41.91M | -198.47M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.70M | 13.68M | | -3.73M | 0.14M | 2.51M | -4.44M | 0.29M | 2.17M | 3.51M | -5.97M | 16.77M | 1.38M | 5.74M | 8.93M | 17.26M | -1.96M | -8.17M | 3.26M | -13.20M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -79.97M | 14.13M | -90.89M | -145.78M | -94.40M | -78.79M | 216.91M | -115.08M | -95.65M | -75.04M | -70.34M | -56.15M | 34.30M | -107.66M | 204.45M | -174.46M | -52.06M | 112.28M | 305.27M | -40.90M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.63M | 6.28M | 11.38M | 12.66M | 11.53M | 11.05M | 12.01M | 14.08M | 12.28M | 12.02M | 13.66M | 14.93M | 13.67M | 13.66M | 15.87M | 17.15M | 15.82M | 15.36M | 16.27M | 17.90M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.25M | -0.34M | 0.54M | 0.18M | 0.20M | -0.45M | 0.59M | -0.20M | 0.10M | 0.76M | -1.11M | 0.51M | 1.08M | -0.23M | 0.03M | -0.28M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.14M | 187.63M | -7.34M | -250.18M | 22.87M | 36.80M | 193.55M | -171.00M | -60.50M | 48.15M | -64.82M | -93.34M | 103.02M | -38.78M | 88.40M | -180.72M | 23.75M | 218.91M | 15.94M | -203.75M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.80M | 147.41M | 277.63M | -67.93M | 101.18M | 116.11M | -23.27M | -44.41M | 143.95M | 123.86M | 4.93M | -34.87M | 80.55M | 68.87M | -118.38M | -6.77M | 74.21M | 106.86M | -219.27M | 41.03M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.14M | 187.63M | -7.34M | -250.13M | 23.12M | 37.14M | 193.01M | -171.18M | -60.70M | 48.60M | -65.41M | -93.13M | 102.92M | -39.54M | 89.51M | -181.23M | 22.66M | 219.14M | 15.91M | -203.47M |