|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.10M | 271.19M | 148.83M | 209.36M | 172.51M | 204.95M | 173.56M | 256.81M | 295.78M | 198.02M | 180.01M | 208.59M | 210.56M | 229.55M | 415.07M | 398.57M | 210.94M | 240.78M | 35.38M | 242.15M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.75M | 25.85M | 25.37M | 25.83M | 23.20M | 22.91M | 22.88M | 24.42M | 23.90M | 23.71M | 24.55M | 26.45M | 26.32M | 27.59M | 29.08M | 29.11M | 28.87M | 30.54M | 30.73M | 27.88M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.09M | 26.19M | 19.43M | 16.87M | 32.12M | 24.45M | 20.97M | 13.02M | 45.05M | 32.23M | 27.04M | 25.52M | 50.50M | 39.75M | 34.34M | 30.19M | 50.17M | 43.03M | 30.52M | 32.16M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.88M | -1.59M | -1.84M | -42.02M | -7.50M | 10.76M | -0.78M | -33.18M | -7.87M | -8.29M | -33.40M | -14.62M | -17.82M | 20.91M | -8.89M | -156.28M | -29.71M | -11.22M | -2.11M | 43.87M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.88M | 4.00M | 2.00M | 16.42M | 8.72M | 7.10M | 0.30M | 1.31M | 0.53M | | 2.40M | 7.96M | | 0.59M | 4.10M | 0.06M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.30M | 575.35M | 345.04M | 234.79M | 167.78M | 415.61M | 314.92M | 203.11M | 164.68M | 435.78M | 330.95M | 224.33M | 188.84M | 369.96M | 590.77M | 335.36M | 313.51M | 383.56M | 298.74M | 294.54M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.00M | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | 0.99M | 1.12M | 1.13M | 1.13M | 1.14M | 1.15M | 1.15M | 1.16M | 1.17M | 1.18M | 1.18M | 1.54M | 1.01M | 1.02M | 1.03M | 1.03M | 1.04M | 1.05M | 1.16M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.26M | 52.01M | 52.48M | 51.66M | 48.35M | 47.66M | 47.25M | 48.68M | 46.63M | 46.61M | 48.54M | 49.32M | 49.31M | 50.53M | 51.25M | 51.22M | 50.76M | 50.74M | 50.95M | 47.86M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -54.19M | -78.46M | -124.89M | 402.89M | -30.70M | -128.40M | -99.44M | 499.24M | -36.18M | -258.39M | -123.46M | 442.69M | -18.23M | -154.68M | -113.73M | 424.40M | -211.61M | -263.51M | -152.65M | 589.75M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -272.50M | 60.17M | 90.36M | 243.20M | -321.00M | -83.89M | 52.68M | 250.30M | -282.31M | -17.25M | 52.16M | 218.86M | -263.69M | -33.84M | 73.33M | 253.59M | -350.09M | 37.55M | 44.99M | 256.75M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.79M | -108.02M | 79.80M | -85.28M | 13.60M | -24.91M | 103.84M | 204.60M | 18.37M | 18.33M | -7.95M | -20.86M | 47.51M | -24.98M | 13.04M | -6.63M | 15.57M | 5.08M | -355.71M | 333.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.52M | 11.96M | 14.19M | 21.16M | 17.29M | 21.09M | 32.08M | 37.59M | 21.12M | 25.57M | 28.45M | 27.98M | 22.66M | 29.37M | 25.77M | 23.94M | 25.57M | 36.25M | 29.49M | 23.83M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | -0.09M | | | 4.11M | 5.40M | | | 3.80M | | 2.00M | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.73M | -2.68M | | 5.02M | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.52M | -34.73M | -14.45M | -18.77M | -17.29M | -21.09M | -36.19M | -42.99M | 137.61M | -28.25M | -32.25M | -22.95M | -24.66M | -29.37M | -25.77M | -23.94M | -25.57M | -36.25M | -29.49M | -23.83M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27M | | | | | | | | | | 2.60M | 0.37M | | | | | | 6.48M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -403.22M | -187.02M | -353.95M | -213.42M | -445.45M | -475.10M | -92.88M | -14.01M | -101.29M | -127.44M | -205.29M | -154.86M | -219.68M | -333.55M | -62.33M | -94.59M | -152.94M | -266.75M | -1047.79M | 27.76M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.14M | 0.86M | -7.37M | -11.72M | -5.36M | -15.12M | -21.75M | 23.80M | -5.49M | -0.78M | -16.88M | 23.13M | -27.69M | -7.67M | 29.84M | -51.97M | 22.89M | 25.92M | 11.73M | -6.68M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -258.44M | 353.60M | -23.36M | 2.60M | -294.96M | -80.58M | 185.85M | 146.11M | 201.00M | 280.09M | 93.40M | 46.52M | -55.51M | 7.05M | 502.67M | 216.83M | 135.01M | 80.56M | -778.54M | 298.47M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.78M | 563.39M | 330.85M | 213.62M | 150.49M | 394.51M | 282.85M | 165.52M | 143.56M | 410.21M | 302.50M | 196.35M | 166.18M | 340.60M | 565.00M | 311.41M | 287.94M | 347.32M | 269.25M | 270.71M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -258.44M | 353.60M | -23.36M | 2.60M | -294.96M | -80.58M | 185.85M | 146.11M | 201.00M | 280.09M | 93.40M | 46.52M | -55.51M | 7.05M | 502.67M | 216.83M | 135.01M | 80.56M | -778.54M | 298.47M |