|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.61M | | | -2.21M | 120.73M | 137.39M | 163.76M | 229.67M | 123.26M | 133.32M | 136.48M | 158.30M | 117.55M | 125.50M | 160.74M | 209.66M | 166.84M | 170.55M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.10M | 10.78M | 10.50M | 11.49M | 10.68M | 10.93M | 10.55M | 14.56M | 17.31M | 19.38M | 20.52M | 21.09M | 25.30M | 20.58M | 21.73M | 18.06M | 14.85M | 12.48M | 14.13M | 15.32M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.57M | 34.73M | 42.30M | 58.79M | 49.23M | -41.07M | 2.05M | 0.53M | 3.35M | | 63.82M | 6.76M | 13.31M | 0.01M | 70.39M | 14.04M | 17.62M | 64.03M | 74.85M | 20.43M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.02M | -36.22M | -14.83M | -17.84M | 39.18M | -36.47M | 11.71M | 14.92M | 18.16M | -18.18M | 6.78M | 10.19M | -11.74M | -20.18M | -3.72M | -4.19M | 43.07M | 9.77M | 11.64M | 15.09M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 316.11M | 245.57M | 232.52M | -212.55M | 280.49M | 225.24M | 120.39M | 209.48M | 290.81M | 276.12M | 284.10M | 128.97M | 264.94M | 254.71M | 193.12M | 243.84M | 320.64M | 322.78M | 194.36M | 369.84M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.10M | 10.78M | 10.50M | 11.49M | 10.68M | 10.93M | 10.55M | 14.56M | 17.31M | 19.38M | 20.52M | 21.09M | 25.30M | 20.58M | 21.73M | 18.06M | 14.85M | 12.48M | 14.13M | 15.32M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -76.51M | 7.40M | -6.14M | 5.21M | -6.05M | 13.65M | 65.73M | 17.35M | 17.06M | 7.28M | -71.67M | 100.34M | 12.74M | -11.62M | -2.51M | 15.25M | 3.71M | -40.07M | -8.99M | -13.49M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.26M | 462.82M | -24.87M | -451.19M | 8.71M | -5.27M | -34.43M | 6.44M | 43.69M | -21.66M | -22.54M | 25.66M | -2.71M | -9.80M | -49.34M | 29.90M | 56.01M | -19.34M | -98.04M | 50.62M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.46M | -21.30M | -9.96M | -5.13M | 3.37M | 10.67M | 19.79M | -15.79M | 3.78M | -11.12M | 11.05M | -22.74M | 23.08M | 10.83M | 11.53M | -17.60M | -25.05M | 19.21M | 6.49M | 13.57M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.89M | 15.99M | -27.07M | -3.49M | -23.20M | -5.83M | 1.28M | -3.41M | -5.33M | -17.60M | -7.12M | 4.71M | -2.56M | -20.37M | -15.23M | -17.07M | -11.50M | -2.11M | 9.45M | -22.02M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.42M | 27.16M | 17.66M | 9.65M | 11.07M | 10.75M | 19.84M | 17.61M | 12.56M | 17.39M | 17.23M | 12.67M | 13.11M | 7.57M | 15.43M | 12.87M | 13.80M | 14.66M | 20.38M | 17.31M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.39M | -3.35M | | | 25.68M | | | | | 11.57M | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -42.53M | -23.78M | -14.66M | -10.86M | -35.92M | -10.26M | -19.79M | -17.58M | -10.21M | -29.00M | -26.05M | -12.66M | -12.36M | -7.47M | -16.49M | -37.78M | -13.61M | 21.05M | -20.38M | -129.30M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.25M | -45.33M | 6.30M | -6.29M | | 20.48M | 11.20M | -11.20M | 16.41M | 3.51M | -1.95M | -0.23M | -0.01M | 15.78M | -0.37M | 3.97M | -9.82M | 12.88M | | -6.01M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.06M | 83.42M | -116.61M | -218.75M | -310.90M | -42.90M | -104.93M | -28.81M | -302.76M | -97.56M | -199.62M | -195.02M | -241.48M | -122.18M | -740.30M | -291.98M | 415.09M | -367.71M | -179.37M | -676.38M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 3.22M | | | | 3.16M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.33M | 0.23M | | | 1.58M | 0.29M | | -1.87M | 0.74M | | -0.74M | | 47.79M | 47.18M | -94.88M | 186.17M | 0.23M | 46.74M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.79M | -1.14M | -4.20M | -6.59M | -6.71M | 9.69M | 1.82M | -0.40M | -3.52M | 5.89M | -5.95M | 1.59M | 6.64M | -14.61M | 7.10M | 11.74M | -4.13M | -1.52M | -2.34M | -3.67M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.85M | 304.07M | 101.24M | -452.95M | -55.55M | 164.26M | -2.52M | 161.27M | -24.27M | 151.66M | 52.49M | -77.14M | 17.74M | 122.78M | -556.57M | -74.18M | 718.00M | -38.59M | -5.40M | -439.51M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 295.69M | 218.41M | 214.86M | -222.20M | 269.42M | 214.49M | 100.54M | 191.86M | 278.24M | 258.73M | 266.87M | 116.29M | 251.84M | 247.14M | 177.69M | 230.97M | 306.84M | 308.12M | 173.97M | 352.53M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 277.64M | 305.21M | 101.24M | -442.17M | -66.34M | 172.07M | -4.33M | 163.09M | -22.16M | 149.55M | 58.44M | -78.72M | 11.10M | 125.07M | -563.67M | -85.92M | 722.12M | -23.88M | -5.40M | -435.85M |