|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.99M | 52.20M | 125.58M | 24.66M | 27.77M | 10.73M | 38.01M | 33.45M | 14.63M | -13.68M | 64.57M | 49.58M | 14.97M | 40.39M | 52.50M | 36.77M | 31.75M | 82.48M | 142.96M | 68.31M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.21M | 3.35M | 3.41M | 3.61M | 3.72M | 4.07M | 4.24M | 4.43M | 4.55M | 4.55M | 4.40M | 4.26M | 4.24M | 4.16M | 4.13M | 4.21M | 4.08M | 4.67M | 4.43M | 4.73M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.62M | 40.67M | 52.24M | 31.98M | 28.45M | 32.22M | 38.55M | 27.50M | 13.68M | 21.57M | 31.02M | 26.82M | 23.77M | 20.52M | 32.25M | 31.16M | 21.26M | 23.41M | 48.08M | 28.02M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.43M | 14.87M | 24.51M | -7.25M | 9.41M | 6.46M | 24.18M | 8.19M | 2.39M | -7.42M | -14.59M | -40.69M | 8.74M | 8.91M | 5.41M | -32.27M | 9.57M | -2.77M | 20.01M | -17.93M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.26M | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.83M | 208.38M | 487.45M | -484.24M | 33.97M | 64.60M | 160.77M | -201.91M | 27.27M | 27.25M | 423.01M | -197.19M | 266.48M | 80.13M | 163.84M | -207.22M | 32.14M | 31.91M | 729.80M | -291.72M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.92M | 3.39M | 3.77M | 5.29M | 4.90M | 4.90M | 4.83M | 4.80M | 2.36M | 2.36M | 2.57M | 2.99M | 2.08M | 2.15M | 2.15M | 3.63M | 2.06M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.21M | 3.35M | 3.41M | 3.61M | 3.72M | 4.07M | 4.24M | 4.43M | 4.55M | 4.55M | 4.40M | 4.26M | 4.24M | 4.16M | 4.13M | 4.21M | 4.08M | 4.67M | 4.43M | 4.73M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.75M | -3.82M | 4.66M | -10.86M | 8.03M | 16.51M | -22.30M | -0.60M | -2.75M | 10.56M | -10.85M | 2.40M | 18.57M | -20.19M | 4.11M | -5.10M | 5.37M | 51.96M | -35.73M | 18.55M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.51M | 121.53M | -85.97M | 16.89M | -24.23M | 2.27M | -291.30M | -2.38M | -295.98M | 301.07M | -77.40M | -291.83M | 279.88M | -5.40M | 73.96M | -18.68M | -220.37M | 221.12M | 51.40M | -410.07M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.62M | 1.13M | 4.56M | 4.73M | 9.62M | 10.19M | 6.05M | 1.85M | 2.84M | 3.59M | 1.76M | 1.27M | 3.38M | 2.48M | 8.37M | 11.15M | 14.22M | 5.98M | 3.32M | 2.15M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.96M | 8.09M | | 63.46M | | | | | | | | 0.10M | | | | | 1.15M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.62M | -1.13M | -4.56M | -29.69M | -17.71M | -10.19M | -69.51M | -1.85M | -2.84M | -3.59M | -1.76M | -1.27M | -3.38M | -18.64M | -8.47M | -11.15M | -14.22M | -14.97M | -3.32M | -3.31M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 7.50M | 18.68M | -13.50M | 35.46M | 15.09M | 7.76M | -5.05M | 12.32M | -23.81M | 17.07M | 3.40M | 9.90M | -25.38M | 9.73M | 4.84M | 15.31M | -11.41M | 2.46M | 1.17M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | -30.00M | | 2.66M | -10.00M | 5.00M | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79M | | 1.49M | | 1.78M | 0.98M | 0.52M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.22M | 32.20M | 1.53M | 113.87M | 50.32M | 21.61M | 1.53M | 60.83M | 2.89M | 3.90M | 3.06M | 52.09M | 5.50M | 2.38M | 6.46M | 80.63M | 20.89M | 3.68M | 19.85M | 69.89M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.46M | 8.10M | 50.24M | 81.39M | 8.41M | 9.21M | 8.51M | 50.86M | 13.27M | 10.08M | 10.24M | 35.66M | 14.79M | 10.67M | 12.61M | 70.26M | 17.09M | 11.93M | 14.87M | 113.63M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.68M | -32.80M | -83.09M | -208.76M | -23.27M | -15.74M | -2.29M | -116.74M | -3.83M | -37.79M | -91.22M | -114.36M | -11.94M | -34.98M | -19.34M | -139.56M | -22.66M | -25.23M | -31.27M | -168.92M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | -0.89M | 0.10M | -1.23M | -2.24M | -1.97M | 2.16M | 0.84M | 0.66M | -1.22M | 1.20M | -0.32M | -0.19M | 2.74M | -3.38M | 1.19M | 1.98M | -1.03M | 0.20M | -1.03M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.70M | 173.56M | 399.90M | -723.93M | -9.25M | 36.70M | 91.14M | -319.66M | 21.25M | -15.35M | 331.22M | -313.14M | 250.98M | 29.25M | 132.65M | -356.75M | -2.76M | -9.33M | 695.42M | -464.98M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.21M | 207.25M | 482.89M | -488.98M | 24.34M | 54.41M | 154.72M | -203.76M | 24.43M | 23.66M | 421.24M | -198.46M | 263.10M | 77.65M | 155.47M | -218.37M | 17.93M | 25.92M | 726.48M | -293.87M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.54M | 174.45M | 399.79M | -722.70M | -7.01M | 38.67M | 88.97M | -320.50M | 20.60M | -14.13M | 330.02M | -312.82M | 251.16M | 26.51M | 136.02M | -357.94M | -4.74M | -8.30M | 695.21M | -463.95M |