|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.00M | 187.00M | 259.70M | 169.40M | 173.60M | 184.00M | 269.90M | 184.10M | 202.00M | 205.00M | 249.20M | 183.90M | 197.40M | 206.90M | 257.50M | 190.90M | 202.80M | 358.70M | 304.50M | 191.60M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.90M | 31.20M | 32.60M | 32.40M | 33.70M | 35.20M | 30.10M | 32.70M | 36.20M | 36.50M | 39.90M | 41.60M | 39.30M | 39.00M | 29.80M | 41.20M | 45.90M | 62.10M | 56.40M | 59.80M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 3.20M | -2.50M | 1.30M | 1.00M | -2.70M | -0.10M | 0.60M | 6.00M | 2.70M | -18.80M | -10.10M | 0.60M | 8.20M | 0.30M | -22.80M | -3.60M | 15.30M | -13.40M | 0.80M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.90M | -0.70M | -0.40M | -0.70M | -5.80M | -1.60M | -1.10M | -1.00M | -6.70M | -2.10M | -1.20M | -1.10M | -12.10M | -3.90M | -1.50M | -1.50M | -12.80M | -5.30M | -1.30M | -0.90M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 263.60M | 250.70M | 294.20M | 398.00M | 211.70M | 240.30M | 230.00M | 385.60M | 191.00M | 222.30M | 235.80M | 361.00M | 199.90M | 248.90M | 249.00M | 421.10M | 262.10M | 240.60M | 310.40M | 445.30M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 2.60M | 3.30M | 3.30M | 3.40M | 3.40M | 3.40M | 3.30M | 2.90M | 4.60M | 13.50M | 13.50M | 13.50M | 13.40M | 19.20M | 19.20M | 19.60M | 19.10M | 10.20M | 1.40M |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.90M | 31.20M | 32.60M | 32.40M | 33.70M | 35.20M | 30.10M | 32.70M | 36.20M | 36.50M | 39.90M | 41.60M | 39.30M | 39.00M | 29.80M | 41.20M | 45.90M | 62.10M | 56.40M | 59.80M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | 4.80M | 5.60M | 5.00M | 5.50M | 6.10M | 6.10M | 6.90M | 5.30M | 5.20M | 5.70M | 7.30M | 5.20M | 5.20M | 6.30M | 5.20M | 5.70M | 6.30M | 7.60M | 6.60M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.90M | 44.50M | -269.20M | 253.40M | -6.50M | 41.00M | -332.70M | 285.10M | -59.90M | 38.10M | -324.30M | 265.40M | -75.00M | 67.80M | -337.10M | 329.40M | -75.00M | 45.40M | -382.70M | 300.20M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.20M | | | | -17.00M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.40M | | | | -100.80M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.30M | -4.30M | -4.50M | -4.70M | -6.70M | -4.20M | -6.50M | -4.20M | -3.60M | -6.10M | -4.70M | -6.50M | -6.40M | -4.80M | -6.50M | -7.40M | -6.10M | -5.90M | -7.20M | -9.40M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 371.60M | | | | 356.80M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.70M | | | | 146.70M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.30M | -224.00M | -4.50M | -53.00M | -6.70M | -4.20M | -6.50M | -4.20M | -3.60M | -461.10M | -8.50M | -6.50M | -6.40M | -190.60M | -6.50M | -7.40M | -89.80M | -165.80M | -196.60M | -101.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.40M | 140.00M | 6.50M | 66.90M | 28.50M | 25.00M | 20.70M | 34.10M | 51.00M | 32.60M | 16.00M | 45.60M | 158.60M | 45.40M | 9.00M | 46.00M | 138.70M | 153.80M | 54.70M | 34.40M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -324.70M | -325.00M | -324.90M | -325.00M | -325.00M | -325.00M | -324.90M | -324.90M | -324.90M | -324.60M | -313.20M | -325.00M | -325.00M | -325.00M | -325.00M | -325.00M | -325.00M | -325.00M | -425.00M | -325.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -315.20M | -185.70M | -318.80M | -258.80M | -302.30M | -301.60M | -305.30M | -291.80M | -280.60M | -294.10M | -298.40M | -280.50M | -178.50M | -283.50M | -317.50M | -280.50M | -199.10M | -176.50M | 1,408.10M | -291.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.60M | | | | 1,180.10M | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.90M | 255.00M | 298.70M | 402.70M | 218.40M | 244.50M | 236.50M | 389.80M | 194.60M | 228.40M | 240.50M | 367.50M | 206.30M | 253.70M | 255.50M | 428.50M | 268.20M | 246.50M | 317.60M | 454.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -54.90M | -159.00M | -29.10M | 86.20M | -97.30M | -65.50M | -81.80M | 89.60M | -93.20M | -532.90M | -71.10M | 74.00M | 15.00M | -225.20M | -75.00M | 133.20M | -26.80M | -101.70M | 1,521.90M | 52.20M |