|
Net Income (Quarter)
|
| | | | | 90.00M | 80.50M | 102.30M | 83.20M | 36.40M | 68.20M | 87.50M | 84.10M | 75.70M | 37.90M | 37.30M | 53.00M | 86.60M | 39.30M | -16.70M | 30.60M | 33.20M | 39.10M | -309.30M | -57.50M |
|
Depreciation and Depletion (Quarter)
|
| | | | | 10.60M | 10.90M | 11.10M | 10.80M | 11.20M | 11.40M | 12.50M | 11.60M | 10.50M | 11.10M | 12.50M | 12.30M | 11.50M | 11.00M | 11.70M | 11.10M | 11.50M | 10.60M | 13.60M | 10.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | 2.40M | -32.90M | 39.80M | 0.70M | 0.30M | 0.90M | 0.60M | 0.80M | 0.80M | -11.50M | 23.70M | 0.60M | 0.60M | 6.70M | 31.90M | 0.20M | 0.30M | 81.70M | 0.10M |
|
Deferred Taxes (Quarter)
|
| | | | | 10.30M | 4.70M | 58.00M | 4.10M | 4.20M | 4.00M | 33.70M | 3.50M | 4.30M | 3.30M | 35.50M | 3.60M | 2.80M | 3.00M | 37.10M | 4.50M | 4.30M | 4.60M | 54.60M | 2.20M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | -5.00M | -22.10M | 13.10M | -4.10M | | | | | -12.00M | 2.80M | -16.20M | -2.50M | 6.10M | 6.90M | -50.00M | 30.00M | 393.90M | 95.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | 9.70M | 41.60M | | 7.00M | | 29.30M | 29.90M | | 0.40M | 1.50M | 4.50M | |
|
Cash from Operations (Quarter)
|
| | | | | 246.30M | 193.90M | 167.90M | 58.10M | 183.00M | 75.20M | 177.40M | 20.50M | 207.00M | 108.80M | 179.30M | 29.60M | 150.50M | 156.90M | 153.10M | 18.80M | 146.10M | 116.90M | 285.90M | 22.80M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | 1.60M | 2.00M | 1.80M | 2.10M | 1.80M | 1.90M | 1.60M | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | 2.10M | 1.80M | 1.90M | 1.60M | 1.70M | 1.70M | 1.80M | 1.80M | 1.80M | 1.90M | 1.90M | 1.90M | 1.90M | 2.00M | 2.10M | 2.10M | 2.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | 10.60M | 10.90M | 11.10M | 10.80M | 11.20M | 11.40M | 12.50M | 11.60M | 10.50M | 11.10M | 12.50M | 12.30M | 11.50M | 11.00M | 11.70M | 11.10M | 11.50M | 10.60M | 13.60M | 10.00M |
|
Change in Receivables (Quarter)
|
| | | | | -13.20M | -42.70M | 9.00M | -4.00M | -9.50M | 1.50M | 11.00M | 35.00M | -16.60M | 5.00M | 2.20M | 1.10M | -11.70M | -1.50M | 2.00M | 4.40M | -0.60M | -26.10M | -6.30M | 18.20M |
|
Change in Account Payables (Quarter)
|
| | | | | 16.00M | -11.80M | 9.20M | -3.50M | 7.60M | -9.10M | 10.70M | -11.90M | 2.50M | -8.70M | 8.80M | 2.50M | -36.80M | 17.80M | -4.80M | 8.30M | 10.40M | -15.00M | 20.50M | 10.60M |
|
Change in Accured Expenses (Quarter)
|
| | | | | 93.80M | 58.30M | -13.90M | -62.00M | 52.00M | -57.70M | 185.00M | -102.00M | 47.00M | -10.90M | 134.60M | -88.90M | 31.80M | -9.50M | 110.70M | -101.60M | 48.70M | 15.40M | 0.10M | -29.60M |
|
Other Working Capital Changes (Quarter)
|
| | | | | 15.00M | 33.30M | -70.50M | 19.80M | 12.80M | -12.80M | 122.20M | -16.50M | 0.30M | 12.20M | 39.00M | 6.30M | -14.70M | -19.00M | 17.10M | 1.90M | 4.50M | 62.10M | -155.50M | 35.80M |
|
Capital Expenditures (Quarter)
|
| | | | | 16.40M | 7.60M | -12.40M | 2.40M | 21.30M | -16.00M | 3.90M | 5.00M | 13.60M | -1.80M | 20.60M | 7.00M | 16.30M | -7.80M | 16.10M | 8.30M | 5.90M | 11.40M | -4.40M | 8.90M |
|
Acquisitions (Quarter)
|
| | | | | | 397.70M | -3.60M | 29.30M | 0.60M | | | | | 160.60M | -1.00M | | | | 686.90M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | 200.70M | 55.80M | | 69.10M | 79.00M | 52.50M | 135.60M |
|
Cash from Investing Activities (Quarter)
|
| | | | | -26.70M | -470.80M | -40.00M | -180.30M | 113.00M | 51.10M | -58.40M | -15.40M | -17.60M | -182.30M | -24.90M | -35.90M | -413.20M | 323.60M | -656.60M | -105.10M | -30.10M | 19.40M | -105.90M | 115.50M |
|
Cash from Financing Activities (Quarter)
|
| | | | | -6.30M | -6.20M | -4.80M | -6.20M | -5.40M | -31.60M | -608.80M | -6.10M | -5.30M | -0.70M | -6.10M | -5.50M | -43.10M | -47.50M | -71.00M | -47.40M | -49.60M | -48.20M | -84.80M | -43.60M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | 37.10M | 37.20M | 37.20M | 37.30M | 37.60M | 37.60M | 37.70M | 37.70M |
|
Exchange Rate Effect (Quarter)
|
| | | | | 2.70M | -3.10M | -0.30M | -2.80M | -10.80M | -5.30M | 3.20M | -0.40M | 4.00M | -2.80M | 3.30M | -2.40M | 0.10M | 2.60M | -5.20M | 2.30M | -0.30M | -1.10M | 1.10M | 0.30M |
|
Change in Cash (Quarter)
|
| | | | | 216.00M | -286.20M | 122.80M | -131.20M | 279.80M | 89.40M | -486.60M | -1.40M | 188.10M | -77.00M | 151.60M | -14.20M | -305.70M | 435.60M | -579.70M | -131.40M | 66.10M | 87.00M | 96.30M | 95.00M |
|
Free Cash Flow (Quarter)
|
| | | | | 229.90M | 186.30M | 180.30M | 55.70M | 161.70M | 91.20M | 173.50M | 15.50M | 193.40M | 110.60M | 158.70M | 22.60M | 134.20M | 164.70M | 137.00M | 10.50M | 140.20M | 105.50M | 290.30M | 13.90M |
|
Net Cash Flow (Quarter)
|
| | | | | 213.30M | -283.10M | 123.10M | -128.40M | 290.60M | 94.70M | -489.80M | -1.00M | 184.10M | -74.20M | 148.30M | -11.80M | -305.80M | 433.00M | -574.50M | -133.70M | 66.40M | 88.10M | 95.20M | 94.70M |