|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.64M | 93.38M | 97.08M | -284.25M | 103.95M | 112.77M | 140.56M | -374.40M | 112.19M | 95.42M | 65.95M | -15.98M | 31.44M | 23.88M | -18.99M | -66.08M | -4.09M | 2.00M | -7.88M | 173.97M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.92M | 49.22M | 50.50M | 52.32M | 50.52M | 52.68M | 54.01M | 54.34M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 0.83M | 2.96M | 3.12M | 5.53M | 4.92M | 5.34M | 3.95M | 5.63M | 5.99M | 6.05M | 5.68M | 5.90M | 4.72M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | -0.38M | -4.73M | 54.82M | 2.35M | 3.58M | 2.92M | 29.83M | 7.33M | 8.84M | 4.49M | 16.13M | 4.38M | 1.21M | -19.26M | -9.85M | 1.57M | -7.61M | 4.24M | -3.40M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.03M | -0.55M | -9.27M | 2.12M | | -0.68M | -2.28M | 2.70M | -1.89M | 0.41M | -0.67M | 0.62M | 0.47M | -15.60M | -5.91M | 1.38M | -1.45M | 2.41M | -9.11M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.78M | 4.77M | 5.41M | 5.70M | 5.83M | 4.95M | 7.42M | 8.70M | 8.99M | 9.04M | 9.45M | 9.96M | 8.18M | 10.87M | 8.11M | 10.08M | 9.03M | 8.43M | 8.16M | 9.35M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.32M | 117.46M | 135.67M | 146.65M | 33.59M | 74.73M | 209.48M | 166.50M | 129.89M | 107.24M | 122.30M | 6.27M | 80.21M | -24.73M | 50.56M | 67.66M | 16.10M | -8.79M | 27.64M | 149.36M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.15M | 41.73M | 41.22M | 41.94M | 40.65M | 40.32M | 40.33M | 42.69M | 43.30M | 44.39M | 46.22M | 50.46M | 49.53M | 52.15M | 53.59M | 55.37M | 53.77M | 55.97M | 57.29M | 57.70M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.70M | 7.28M | 5.88M | -45.49M | 127.94M | 44.61M | -20.78M | -140.39M | 42.12M | 27.34M | 36.59M | 55.81M | 18.46M | 62.65M | -6.41M | -6.58M | 49.05M | 14.53M | 35.81M | -76.53M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.53M | 32.18M | 57.45M | 100.22M | 35.91M | 59.79M | 76.47M | 153.13M | 45.57M | 71.68M | 66.83M | 145.33M | 53.08M | 62.56M | 59.53M | 144.90M | 61.57M | 64.60M | 52.32M | 94.80M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.03M | 1.02M | 0.06M | 0.07M | 0.30M | 0.10M | 0.73M | 0.33M | 0.69M | 0.02M | 0.12M | 0.75M | 0.51M | 0.13M | 1.62M | 0.28M | 0.21M | 0.36M | 0.31M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.85M | | | | 50.00M | | 5.00M | | 8.75M | 168.62M | 31.57M | | 15.84M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.52M | 24.16M | 72.49M | 21.72M | 56.67M | 10.09M | 66.13M | 0.01M | 121.77M | 171.51M | 14.74M | 79.88M | 17.61M | 62.50M | 43.45M | 41.42M | 27.83M | 11.57M | 5.71M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.31M | -22.62M | -11.93M | -184.61M | 12.88M | -49.41M | -184.56M | -307.84M | 75.59M | 95.52M | -134.52M | -109.44M | -223.79M | -71.53M | -57.57M | -159.58M | -56.02M | -59.40M | -48.02M | -94.49M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.08M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.02M | -14.56M | -13.76M | -14.48M | -26.46M | -35.36M | -38.77M | -0.43M | 27.15M | 36.85M | 32.15M | -35.09M | -30.34M | -26.33M | -27.36M | 48.63M | 52.01M | -78.45M | -9.60M | 16.39M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | -0.35M | | | 13.26M | -12.53M | 0.01M | | 14.02M | 13.94M | 13.88M | | 13.75M | 13.70M | 13.64M | -34.97M | 13.56M | 13.56M | 13.56M | -37.05M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.01M | 2.63M | -4.98M | -5.21M | -4.87M | -13.61M | -16.75M | 17.61M | 4.08M | 2.27M | -14.23M | 15.86M | -2.26M | -1.23M | 5.41M | -10.20M | 7.03M | 11.10M | -0.02M | -0.14M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.97M | 82.91M | 105.00M | -57.65M | 15.14M | -23.66M | -30.60M | -124.17M | 236.71M | 241.89M | 5.70M | -122.40M | -176.18M | -123.81M | -28.96M | -53.48M | 19.12M | -135.54M | -30.00M | 71.11M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.80M | 85.28M | 78.22M | 46.44M | -2.32M | 14.94M | 133.00M | 13.36M | 84.32M | 35.56M | 55.47M | -139.06M | 27.13M | -87.29M | -8.96M | -77.25M | -45.47M | -73.39M | -24.68M | 54.56M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.99M | 80.28M | 109.98M | -52.44M | 20.00M | -10.05M | -13.85M | -141.77M | 232.63M | 239.61M | 19.93M | -138.26M | -173.92M | -122.58M | -34.37M | -43.29M | 12.09M | -146.64M | -29.98M | 71.25M |