|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.78M | 69.48M | 38.21M | 59.32M | 51.43M | 77.27M | 47.50M | 47.55M | 62.40M | 83.32M | 81.63M | 79.97M | 83.95M | 66.47M | 49.71M | 61.82M | 71.70M | 82.82M | 54.53M | 57.63M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.95M | 4.96M | 5.90M | 5.97M | 6.08M | 6.44M | 6.92M | 6.37M | 7.54M | 7.51M | 8.12M | 8.81M | 9.29M | 9.87M | 10.46M | 9.75M | 9.92M | 9.02M | 10.63M | 10.61M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.19M | -4.67M | -0.17M | 2.38M | 0.33M | -11.85M | -1.32M | -3.02M | -3.56M | 1.97M | 2.70M | -8.11M | 1.27M | 3.07M | -12.84M | 8.89M | 8.62M | 0.71M | 5.53M | 2.93M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.93M | 32.37M | -21.99M | 13.47M | 1.36M | 36.53M | -49.18M | 9.06M | -5.52M | 0.72M | 75.33M | 25.94M | 48.89M | -75.15M | 19.34M | 11.58M | -11.42M | 128.24M | 15.96M | 0.23M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 6.58M | 1.33M | 4.86M | 3.89M | 4.35M | 6.58M | 7.01M | 4.18M | 10.16M | 13.80M | 11.42M | 8.50M | 8.45M | 21.94M | 7.21M | 4.70M | 13.90M | 17.03M | 7.28M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.56M | 196.95M | 199.56M | -203.78M | 35.05M | 128.29M | 229.23M | -254.21M | -10.99M | 106.67M | 382.99M | -274.82M | 135.23M | 219.37M | 315.31M | -465.21M | 55.69M | 201.89M | 359.76M | -310.02M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85M | 2.86M | 2.29M | 2.27M | 2.70M | 2.31M | 2.30M | 2.20M | 1.42M | 1.30M | 1.30M | 1.02M | 1.08M | 1.05M | 1.10M | 1.02M | 1.05M | 0.80M | 0.58M | 0.61M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 2.40M | 3.15M | 0.53M | 0.54M | 0.52M | 0.64M | 0.65M | 0.65M | 0.43M | 0.20M | 0.24M | 0.15M | 0.32M | 0.37M | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.60M | 8.87M | 8.64M | 8.91M | 9.19M | 8.95M | 8.85M | 9.44M | 10.10M | 10.38M | 11.15M | 10.42M | 10.75M | 11.00M | 11.73M | 10.14M | 11.32M | 12.12M | 12.17M | 12.29M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.44M | -23.29M | -54.27M | 66.47M | 114.27M | 70.54M | -68.61M | 93.74M | 152.26M | 87.71M | -104.42M | 73.20M | 41.91M | -15.10M | -118.34M | 74.89M | 16.84M | 30.97M | -88.45M | 123.34M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.71M | -9.23M | 20.64M | 3.10M | -150.31M | 169.15M | 15.99M | 1.31M | -131.94M | 65.23M | 74.08M | -271.04M | 262.11M | -48.76M | 101.19M | 7.65M | -19.28M | -98.49M | 139.74M | 36.27M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.66M | 11.33M | -7.50M | 1.12M | -15.95M | 18.77M | -8.26M | 5.66M | -18.78M | 12.78M | 29.68M | 1.69M | -31.42M | 9.53M | -9.24M | -30.20M | -53.91M | 5.40M | 10.74M | 7.92M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.83M | 5.58M | 2.31M | 3.83M | -3.02M | 2.26M | -3.52M | -0.32M | 7.04M | -3.47M | -10.86M | 5.61M | 7.02M | -4.03M | -5.79M | 4.45M | 8.78M | -4.03M | 6.41M | -5.28M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.70M | 24.75M | 16.22M | 12.61M | 13.03M | -20.67M | 48.35M | 18.01M | 11.02M | 14.20M | -42.27M | 4.64M | 10.06M | -13.56M | 34.27M | 17.80M | -14.78M | -0.91M | 56.41M | 10.62M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.83M | | 0.59M | 6.70M | | 0.04M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.36M | 25.25M | | | -50.49M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.55M | -24.75M | -16.82M | -19.30M | -13.03M | -13.34M | -14.38M | -18.01M | -11.02M | -38.55M | -6.25M | 20.61M | -10.06M | -7.03M | -13.68M | -17.80M | -17.43M | -14.91M | -8.39M | -10.62M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.12M | 1.33M | -1.93M | 1.85M | 3.03M | 2.21M | -3.10M | 0.81M | -3.02M | 0.87M | -1.51M | 2.30M | -0.27M | -0.92M | 1.86M | 1.92M | -3.33M | 1.93M | -0.15M | 1.28M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -76.92M | -74.48M | -26.70M | 4.16M | -21.36M | -19.75M | -69.06M | 15.77M | -24.71M | -58.14M | -287.58M | 198.59M | -140.27M | -63.19M | -10.51M | -32.30M | -51.89M | -193.09M | -233.19M | 258.50M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.37M | -12.07M | -4.09M | -4.42M | -16.07M | -23.88M | 18.86M | 3.30M | 11.72M | -12.38M | 12.93M | -3.63M | -2.43M | 10.76M | -16.98M | 5.94M | 15.34M | -0.75M | 0.95M | -4.67M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.45M | 85.65M | 151.96M | -223.34M | -15.41M | 71.32M | 164.64M | -253.15M | -35.00M | -2.39M | 102.07M | -59.26M | -17.53M | 159.92M | 274.15M | -509.37M | 1.71M | -6.86M | 119.12M | -66.81M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.86M | 172.20M | 183.34M | -216.38M | 22.02M | 148.96M | 180.88M | -272.22M | -22.01M | 92.48M | 425.26M | -279.46M | 125.17M | 232.94M | 281.04M | -483.01M | 70.47M | 202.80M | 303.34M | -320.64M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.09M | 97.72M | 156.05M | -218.92M | 0.66M | 95.20M | 145.79M | -256.45M | -46.72M | 9.98M | 89.15M | -55.63M | -15.10M | 149.16M | 291.13M | -515.31M | -13.62M | -6.11M | 118.17M | -62.14M |