|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.20M | 251.74M | 46.09M | 89.68M | 70.48M | -149.84M | 75.03M | 63.50M | 61.40M | -336.16M | 66.39M | 114.44M | 68.98M | 43.98M | 82.23M | 162.64M | 141.33M | -70.47M | 210.07M | 590.72M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.07M | 43.39M | 45.94M | 37.92M | 49.42M | 41.62M | 41.50M | 52.25M | 53.82M | 58.89M | 59.01M | 54.19M | 48.04M | 62.26M | 55.85M | 51.51M | 54.03M | 54.80M | 57.87M | 68.60M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -1.65M | 0.15M | | 0.15M | 68.99M | 52.42M | | 21.05M | -33.17M | 21.26M | -21.91M | 5.59M | 12.04M | 42.79M | -33.92M | 46.31M | 140.59M | 0.28M | 52.54M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 320.92M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 8.90M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.07M | 9.26M | 8.86M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 24.69M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 56.57M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.02M | 16.65M | 2.85M | -26.24M | 15.95M | 0.79M | -17.53M | 28.64M | -5.70M | 10.51M | -13.48M | -34.86M | 57.01M | -33.03M | -2.14M | -33.26M | 14.03M | 41.90M | -36.47M | -1.42M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 119.92M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -65.32M | 5.98M | -2.34M | 49.35M | -20.08M | 13.71M | 7.89M | 28.20M | -37.45M | -0.57M | 19.34M | 21.63M | -32.58M | 7.74M | -27.81M | 35.55M | -12.60M | 42.62M | 11.37M | 134.44M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2.67M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 4.00M | 1.00M | 1.00M | | | | 0.80M | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 0.25M | | | 274.97M | | | 828.27M | | 553.30M | 93.46M | | | | | | 6.53M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 523.30M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 534.14M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | -0.00M | -0.01M | 0.02M | 0.01M | -0.00M | -0.01M | 0.02M | | | | -0.28M | -1.41M | | | 1.41M | | 0.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -622.75M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -2.94M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 229.38M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 318.25M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 232.31M |