|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.26M | 51.20M | 93.64M | 46.09M | 89.68M | 70.48M | 52.34M | 75.03M | 63.50M | 61.40M | -319.48M | 66.39M | 114.44M | 68.98M | 87.48M | 82.23M | 162.64M | 141.33M | -70.47M | 166.52M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.74M | 43.07M | 43.40M | 45.94M | 37.92M | 49.42M | 41.62M | 41.50M | 52.25M | 53.82M | 58.93M | 59.01M | 54.19M | 48.04M | 62.22M | 55.85M | 51.51M | 54.03M | 54.81M | 57.87M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | 1.47M | 1.49M | 1.12M | 1.17M | 1.73M | 1.74M | 1.09M | 1.18M | | 1.80M | | | | 1.73M | | | | 1.30M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.00M | 179.00M | 153.14M | 0.15M | 0.09M | | 38.42M | 0.07M | 0.07M | 0.76M | -29.61M | 1.09M | 1.76M | 89.74M | 9.41M | 1.00M | 7.87M | 62.90M | 8.44M | -42.93M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.69M | 88.03M | 45.32M | 137.74M | 142.32M | 116.77M | 38.50M | 180.92M | 210.95M | 169.22M | 49.77M | 187.34M | 250.73M | 213.80M | 98.11M | 238.43M | 281.31M | 243.93M | 104.03M | 269.75M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.56M | 9.07M | 9.26M | 8.86M | 8.68M | 8.61M | 8.20M | 8.05M | 8.51M | 8.14M | 7.70M | 7.72M | 7.74M | 7.68M | 10.14M | 7.93M | 8.24M | 8.29M | 8.45M | 8.83M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.56M | 9.07M | 9.26M | 8.86M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.33M | 22.50M | 22.57M | 22.09M | 21.38M | 21.99M | 22.24M | 21.33M | 27.71M | 27.91M | 27.82M | 27.22M | 26.92M | 27.13M | 26.85M | 25.82M | 25.44M | 25.54M | 25.70M | 25.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.17M | -5.74M | 115.31M | -57.32M | 45.01M | -12.92M | 190.23M | -105.51M | 19.03M | -13.04M | 198.13M | -153.95M | 46.44M | -23.91M | 166.05M | -131.35M | 3.38M | -45.59M | 294.61M | -191.99M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.42M | 22.87M | 0.94M | 12.96M | -36.35M | 15.95M | 0.79M | -17.53M | 28.64M | -5.70M | 10.51M | -13.48M | -34.86M | 57.01M | -0.26M | -2.14M | -33.26M | 14.03M | 41.90M | -36.47M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.48M | -8.58M | 27.50M | -8.33M | 2.05M | 12.40M | -21.45M | -16.84M | 4.67M | 2.26M | 14.55M | 13.47M | 4.62M | -19.88M | 66.80M | -13.53M | 19.09M | 16.84M | 67.45M | -11.04M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.90M | 13.68M | -16.53M | -13.70M | 60.71M | -20.08M | -40.54M | -19.64M | 55.73M | -17.40M | -25.67M | -4.95M | 45.92M | -32.58M | -21.64M | 18.77M | 15.77M | -51.00M | 24.93M | -112.39M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.38M | 3.42M | 13.05M | 3.36M | 2.15M | 4.47M | 9.52M | 9.18M | 3.77M | 5.08M | 5.78M | 4.56M | 3.64M | 1.64M | 4.54M | 2.77M | 2.81M | 1.89M | 3.55M | 2.34M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 4.00M | 1.00M | 1.00M | | | | 0.80M | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 717.20M | 0.58M | 0.25M | | | 274.97M | 7.97M | | 828.27M | | | 93.46M | | | | | | 6.53M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -717.03M | -4.49M | -13.05M | 2.66M | 41.38M | -236.98M | -8.26M | -20.13M | -839.61M | -6.40M | 0.02M | -105.37M | 1.48M | 4.41M | -25.34M | 25.54M | -18.86M | -35.24M | -9.74M | 0.86M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.01M | -0.01M | | 0.00M | 0.01M | 0.02M | 0.01M | -0.00M | -0.01M | -0.02M | | | | | | | | 1.17M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 527.74M | -44.97M | -69.73M | -169.14M | -170.83M | 146.74M | -70.84M | -53.99M | 560.99M | -199.47M | -39.22M | -111.96M | -262.38M | -216.53M | -59.85M | -324.32M | -226.78M | -250.46M | -106.95M | -244.07M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.01M | 1.10M | -1.77M | -1.66M | -2.08M | -10.91M | -9.55M | 8.62M | 0.56M | -2.35M | -3.98M | 6.69M | -5.86M | -2.83M | 5.23M | -9.20M | 3.15M | 5.92M | -2.25M | -1.21M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -72.60M | 39.67M | -39.22M | -30.41M | 10.79M | 15.61M | -50.16M | 115.42M | -67.11M | -38.99M | 6.59M | -23.30M | -16.02M | -1.15M | 18.14M | -69.56M | 38.83M | -35.85M | -14.91M | 25.32M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.31M | 84.61M | 32.27M | 134.37M | 140.18M | 112.30M | 28.98M | 171.74M | 207.18M | 164.14M | 43.99M | 182.78M | 247.09M | 212.16M | 93.58M | 235.66M | 278.50M | 242.04M | 100.48M | 267.40M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -67.59M | 38.57M | -37.45M | -28.75M | 12.87M | 26.53M | -40.61M | 106.80M | -67.68M | -36.64M | 10.57M | -29.99M | -10.16M | 1.68M | 12.92M | -60.35M | 35.68M | -41.77M | -12.66M | 26.53M |