|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.93M | 168.78M | 111.10M | -565.25M | 97.68M | 93.12M | 111.12M | 89.56M | 97.41M | 133.97M | 122.79M | 131.03M | 161.04M | 95.10M | 96.29M | 66.73M | 71.66M | 161.87M | 72.42M | 62.11M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.49M | 12.79M | 6.01M | | 4.41M | 4.19M | 3.80M | | 3.33M | 2.59M | 8.10M | 2.14M | 1.98M | 1.86M | 1.87M | 1.63M | 1.71M | 1.57M | 1.39M | 1.37M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | 0.36M | | | 0.03M | -0.13M | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 462.81 | 0.37M | 0.37M | 0.47M | 630.24 | 0.05M | 0.39M | 0.44M | 0.11M | 0.23M | 0.02M | -0.51M | 0.05M | 0.04M | 0.03M | 0.00M | 0.03M | 0.04M | 0.02M | 0.03M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.56M | -25.99M | 86.89M | | 6.82M | 36.38M | 96.75M | | 65.68M | 176.36M | 79.83M | 57.76M | 55.42M | 120.46M | 48.59M | 58.04M | 33.04M | 34.92M | 20.16M | 78.61M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -689.99M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.56M | 12.79M | 6.01M | | 4.41M | 8.50M | 3.80M | | 3.33M | 2.68M | 8.10M | 2.14M | 1.98M | 1.86M | 1.87M | 1.63M | 1.70M | 1.55M | 1.38M | 1.37M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.84M | -3.10M | -4.80M | -3.00M | -3.41M | -6.47M | -3.80M | -1.41M | -1.49M | -2.93M | -35.56M | -44.01M | -6.12M | -27.50M | -2.82M | -2.98M | -3.83M | -3.65M | -16.63M | -45.78M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.72M | -26.79M | | -57.93M | -3.88M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -54.99M | -64.08M | 206.06M | | -40.67M | 84.38M | -3.41M | | 57.25M | 225.53M | 271.69M | 59.83M | 35.76M | 114.82M | -324.52M | 121.11M | 138.87M | -14.62M | -229.98M | 128.51M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.86M | -148.42M | -276.53M | -279.49M | -18.90M | -296.64M | -188.37M | -482.63M | -70.41M | -487.85M | 275.31M | -23.74M | 168.85M | -152.86M | 78.81M | -58.25M | -260.79M | -64.75M | -390.25M | -43.57M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | -3.88M | -4.46M | -6.52M | -2.46M | 11.69M | -0.87M | | -1.37M | 18.81M | 17.62M | -4.81M | 2.88M | 3.81M | -25.48M | 23.63M | -3.54M | -7.49M | -1.59M | -2.80M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.30M | -187.17M | 167.49M | | -55.21M | -111.89M | -130.16M | -63.05M | 51.15M | -67.14M | 401.60M | 89.04M | 262.92M | 256.86M | -222.60M | 144.53M | -92.42M | -51.94M | -601.65M | 160.75M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 513.76M | 521.34M | 522.41M | 526.05M | 889.75M | 843.08M | 793.85M | 509.17M | 756.98M | 765.36M | 645.79M | 1,061.35M | 1,147.17M | 1,139.77M | 1,446.31M | 1,176.48M | 1,328.76M | 1,252.41M | 1,207.99M | 617.25M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.27M | 58.65M | 91.69M | 3.00M | 10.23M | 43.52M | 100.55M | 1.41M | 67.17M | 185.62M | 115.40M | 101.77M | 61.54M | 147.96M | 51.41M | 61.01M | 36.80M | 38.20M | 36.59M | 124.39M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.91M | -107.82M | 16.43M | -279.49M | -52.75M | -139.52M | -95.04M | -482.63M | 52.52M | -88.99M | 626.84M | 93.85M | 260.04M | 82.42M | -197.12M | 120.90M | -88.73M | -44.03M | -596.86M | 163.55M |