|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.86M | -83.58M | 30.30M | 47.91M | 39.45M | -46.43M | 29.61M | 35.51M | 84.60M | -39.74M | 90.04M | 97.56M | 102.08M | -50.20M | 87.09M | 108.95M | 108.45M | 15.92M | 133.72M | 134.01M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.72M | 21.39M | 21.02M | 21.02M | 20.62M | 20.34M | 20.13M | 20.54M | 20.55M | 20.94M | 20.23M | 20.61M | 20.66M | 21.08M | 20.96M | 20.79M | 21.48M | 21.82M | 21.70M | 22.48M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.62M | 2.42M | 11.89M | 2.06M | 3.18M | 2.97M | 11.32M | 1.26M | 3.83M | 4.01M | 4.94M | 1.68M | 8.02M | 5.13M | 6.67M | 12.71M | 6.11M | 6.18M | 7.03M | 14.09M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.49M | -12.10M | | | -0.00M | -23.17M | | | | -40.70M | 0.04M | -0.00M | 0.00M | -44.65M | -1.50M | 0.00M | -0.00M | -50.85M | 75.58M | -0.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.03M | | | | 0.12M | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 5.34M | 5.71M | 5.35M | 2.93M | 5.34M | 5.84M | 5.57M | 0.53M | 4.84M | 4.61M | 4.21M | 3.60M | 3.58M | 3.22M | 2.96M | 0.04M | 2.25M | 0.01M | 0.01M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 297.26M | 240.48M | 217.33M | 274.04M | 118.42M | 64.89M | 139.22M | 130.94M | 220.26M | 211.96M | 254.26M | 297.38M | 319.42M | 305.87M | 257.17M | 276.14M | 363.52M | 363.13M | 407.57M | 436.19M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.92M | 146.75M | 39.29M | 10.82M | 35.91M | 107.62M | 5.40M | 34.75M | 115.48M | 152.91M | 46.79M | 97.33M | 153.21M | 141.76M | 34.52M | 77.83M | 125.64M | 233.32M | 114.44M | 90.83M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.24M | 31.73M | 30.72M | 30.61M | 29.93M | 29.37M | 29.30M | 29.95M | 30.04M | 30.44M | 28.82M | 29.23M | 28.79M | 29.33M | 27.88M | 27.57M | 28.65M | 29.18M | 29.04M | 29.91M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.67M | -37.13M | -55.91M | 57.47M | 5.18M | 47.63M | -31.32M | 57.78M | 43.16M | 43.49M | -6.43M | 47.05M | -86.07M | 9.65M | -83.51M | 125.42M | -26.62M | -3.82M | -64.59M | 124.21M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.31M | -5.31M | 32.89M | 34.37M | 26.55M | 16.38M | 50.56M | -8.15M | -34.97M | -10.68M | 36.38M | 23.46M | 35.43M | -10.33M | 49.51M | 0.07M | 13.55M | -13.51M | 34.52M | 18.11M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.25M | 10.48M | -32.14M | 47.60M | 20.66M | 86.85M | -30.41M | 35.84M | 17.88M | 44.14M | -31.65M | 43.78M | 7.38M | 44.15M | -94.65M | 80.58M | 26.44M | 44.44M | -77.72M | 87.59M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.21M | 18.02M | 8.81M | -9.54M | 6.00M | 24.37M | 0.89M | -35.78M | 5.25M | 25.98M | 8.77M | -22.98M | -24.31M | 20.45M | 6.36M | -5.20M | -27.15M | 57.99M | -50.74M | -21.56M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.86M | 4.74M | 4.03M | -6.52M | -0.95M | 31.74M | 2.06M | 7.70M | 5.46M | 4.89M | 7.50M | 19.25M | -24.31M | 29.10M | -2.86M | 4.57M | -4.36M | 15.31M | -0.87M | 6.59M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.03M | 16.34M | 13.12M | 11.03M | 12.96M | 15.76M | 24.39M | 19.66M | 13.10M | 19.36M | 41.81M | 14.49M | 15.89M | 24.09M | 33.57M | 18.42M | 26.55M | 52.39M | 44.13M | 52.59M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.01M | 0.00M | 0.00M | -0.00M | 0.04M | 0.03M | 0.17M | 0.28M | 0.01M | | | 0.03M | 2.21M | 0.04M | -0.00M | 0.01M | 0.00M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.88M | | | | | | | | | | | | 4.20M | -1.39M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.90M | 1.44M | 43.46M | 3.15M | 2.02M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 11.30M | | 1.25M | 0.04M | 7.70M | -0.04M | | 0.04M | 9.70M | 0.01M | 0.00M | 0.04M | 2.89M | 0.01M | 0.01M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.55M | -16.33M | -13.12M | 0.27M | -16.57M | -36.03M | -23.48M | -11.76M | -18.97M | -19.35M | -41.78M | -7.87M | -18.60M | -20.98M | -32.10M | 27.96M | -23.38M | -92.03M | -48.33M | -51.13M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.94M | -41.59M | -46.69M | -230.15M | -128.13M | -37.41M | 5.88M | 18.46M | -107.65M | -113.16M | -8.09M | 88.68M | -139.56M | -159.08M | 19.39M | -36.99M | -8.52M | -287.80M | 60.16M | 14.28M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.33M | 10.31M | 10.25M | 11.89M | 11.44M | 11.41M | 11.36M | 13.18M | 13.22M | 13.27M | 13.21M | 15.12M | 15.13M | 14.83M | 14.78M | 16.67M | 16.74M | 16.78M | 16.76M | 19.09M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.99M | -2.38M | -0.97M | 0.43M | 0.14M | -26.03M | 3.69M | -11.36M | -4.18M | 2.93M | 9.98M | -5.56M | -3.65M | 12.23M | -20.35M | 11.62M | 15.29M | 0.79M | 0.55M | -7.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.41M | 86.45M | -21.48M | -218.63M | -108.65M | 8.14M | -8.51M | 30.09M | -15.32M | 23.34M | 6.90M | 172.58M | -8.60M | -26.06M | 1.46M | 80.42M | 109.02M | -145.73M | 126.81M | 46.92M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.88M | 130.41M | 26.17M | -0.21M | 22.95M | 91.86M | -18.99M | 15.09M | 102.38M | 133.56M | 4.98M | 82.84M | 137.32M | 117.67M | 0.94M | 59.41M | 99.09M | 180.93M | 70.31M | 38.24M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.42M | 88.83M | -20.51M | -219.06M | -108.79M | 34.18M | -12.20M | 41.45M | -11.14M | 20.41M | -3.08M | 178.14M | -4.95M | -38.30M | 21.80M | 68.80M | 93.73M | -146.52M | 126.26M | 53.97M |