|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.30M | 92.94M | 89.32M | 83.47M | 72.29M | 124.42M | 87.10M | 100.50M | 90.60M | 96.80M | 6.70M | 19.20M | 53.00M | 60.10M | -15.00M | 6.00M | -30.90M | 46.50M | 3.00M | 55.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.30M | 16.71M | 19.46M | 16.50M | 18.14M | 21.10M | 21.60M | 20.30M | 21.90M | 21.20M | 26.00M | 19.50M | 21.80M | 21.70M | 34.00M | 48.00M | 71.00M | 41.00M | 42.00M | 38.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.33M | 7.95M | -10.21M | -4.74M | -6.73M | -9.52M | -2.90M | -4.10M | -6.00M | -24.00M | -2.80M | -3.60M | -9.00M | -34.60M | -1.00M | -4.00M | 10.40M | 30.60M | 3.00M | 21.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | 3.10M | 3.32M | 3.57M | 6.58M | 4.83M | 4.70M | 9.20M | 11.80M | 9.30M | 7.90M | 9.10M | 8.80M | 10.20M | 10.00M | 7.00M | 8.90M | 6.10M | 8.00M | 9.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.93M | 150.48M | 130.71M | 81.39M | 81.49M | 185.11M | 123.20M | 175.20M | 42.60M | 149.00M | 139.60M | 58.10M | 100.30M | 95.00M | 53.00M | 147.00M | 67.90M | 162.10M | 152.00M | 115.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.88M | 16.67M | 17.58M | 18.41M | 19.38M | 20.73M | 21.90M | 23.40M | 24.50M | 25.20M | 27.20M | 29.10M | 29.80M | 30.90M | 31.00M | 36.00M | 43.50M | 30.60M | 30.00M | 30.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.87M | 37.21M | 32.19M | 31.94M | 45.86M | 27.92M | 25.60M | 26.10M | 27.10M | 29.20M | 33.30M | 38.80M | 35.50M | 39.40M | 47.00M | 66.00M | 69.00M | 81.00M | 82.00M | 85.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.19M | 11.88M | 13.72M | 19.59M | 2.86M | 10.22M | 32.20M | 8.40M | 24.00M | 2.40M | 15.60M | 15.50M | -17.40M | 16.30M | 16.00M | 3.00M | 13.30M | -4.30M | 42.00M | -8.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.56M | -2.29M | -32.58M | 46.68M | -11.97M | 21.07M | -13.70M | 68.10M | -33.30M | 12.90M | 77.20M | 10.80M | -30.10M | -13.90M | -22.00M | 76.00M | -43.10M | -22.90M | -3.00M | 33.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.00M | 9.48M | 41.15M | -68.92M | -1.28M | 9.75M | 39.60M | -26.70M | -8.50M | 6.60M | 5.40M | -12.40M | 5.30M | 23.70M | 7.00M | -28.00M | -0.20M | -23.80M | 3.00M | -1.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25M | -3.92M | 0.39M | -3.54M | 20.39M | 0.67M | 5.70M | -1.50M | 16.50M | -3.70M | -2.20M | 16.10M | -5.70M | -0.20M | -7.00M | -6.00M | 32.20M | 1.80M | -26.00M | 25.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 12.40M | 18.34M | 12.91M | 14.94M | 15.70M | 29.90M | 16.20M | 56.20M | 376.70M | 72.80M | 60.10M | 69.40M | 54.00M | 119.00M | 73.20M | 60.80M | 45.00M | 38.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.32M | 40.41M | | 0.03M | | -0.03M | | | | 100.00M | | 5.10M | | 271.90M | 750.00M | | 1,597.20M | -0.20M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 204.00M | 1.00M | -1.60M | 1.60M | | 2.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.71M | -83.80M | -12.40M | -45.31M | -18.78M | 7.39M | -19.60M | -34.80M | -21.60M | -163.00M | -380.30M | -97.30M | -85.20M | -350.20M | -911.00M | -150.00M | -1688.80M | -66.20M | -54.00M | -56.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34M | | | | | | | | | -1.10M | | | | -1.00M | -1.00M | | | -1.00M | -2.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | -1.36M | -15.75M | 1.18M | 749.10M | -0.53M | -15.90M | 9.60M | 3.30M | -1.00M | -22.50M | 7.20M | 1.50M | -0.20M | -47.00M | -52.00M | -63.10M | -396.90M | -514.00M | -108.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.47M | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.34M | 0.20M | -0.58M | -2.25M | -1.47M | 1.60M | | -0.40M | 0.30M | 1.10M | -1.10M | -0.10M | 1.50M | -1.30M | 2.00M | 4.00M | -8.20M | -0.80M | -1.00M | -1.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.68M | 65.53M | 101.97M | 35.02M | 810.35M | 193.56M | 87.70M | 149.60M | 24.60M | -13.90M | -264.30M | -32.10M | 18.10M | -256.70M | -903.00M | -51.00M | -1692.20M | -301.80M | -417.00M | -50.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.93M | 150.41M | 118.31M | 63.05M | 68.58M | 170.17M | 107.50M | 145.30M | 26.40M | 92.80M | -237.10M | -14.70M | 40.20M | 25.60M | -1.00M | 28.00M | -5.30M | 101.30M | 107.00M | 77.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.01M | 65.33M | 102.55M | 37.27M | 811.81M | 191.96M | 87.70M | 150.00M | 24.30M | -15.00M | -263.20M | -32.00M | 16.60M | -255.40M | -905.00M | -55.00M | -1684.00M | -301.00M | -416.00M | -49.00M |