|
Net Income
|
45.31M | 38.90M | 45.95M | 42.35M | 24.82M | 48.58M | 57.28M | 62.48M | 42.41M | 47.05M | 66.45M | 81.56M | 66.23M | 65.31M | 60.01M | 97.44M | 81.60M | 81.57M | 99.00M | 102.19M | 101.94M | 111.63M | 103.74M | 143.38M | 136.42M | 130.22M | 159.94M | 168.31M | 175.52M | 210.55M |
|
Depreciation and Depletion
|
| | | | | | | 4.30M | 4.40M | 4.70M | 5.00M | 5.40M | 5.70M | 5.70M | 4.10M | 4.70M | 4.90M | 5.00M | 4.90M | 5.10M | 5.30M | 5.40M | 5.40M | 5.30M | 5.20M | 5.60M | 6.60M | 6.10M | 5.90M | 6.40M |
|
Share-based Compensation
|
5,946.00M | | -31.96M | 4.67M | 27.29M | | 49.82M | 7.97M | 10.35M | 9.76M | 11.21M | 10.76M | 12.41M | 13.78M | 15.00M | 13.71M | 20.96M | 14.76M | 17.21M | 11.61M | 15.71M | 17.35M | 20.46M | 16.40M | 23.71M | 26.17M | 23.36M | 22.19M | 26.91M | 26.14M |
|
Deferred Taxes
|
0.45M | | 6.20M | -0.04M | -3.56M | | 12.42M | 7.23M | 14.98M | 12.53M | 30.45M | 16.00M | 12.75M | 18.33M | 38.33M | 11.64M | 18.91M | 18.53M | 3.79M | 24.22M | 25.04M | 20.81M | 19.82M | 8.12M | 8.89M | 13.33M | 1.98M | 9.61M | 5.15M | 8.86M |
|
Gains from Sales and Divestitures
|
| | | 507.20 | | | 507.00 | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
10.07M | | 26.83M | 0.58M | -10.07M | | 17.01M | 23.99M | 47.67M | 0.18M | 4.33M | 45.46M | 7.97M | 3.14M | 14.45M | 93.93M | 4.05M | 2.27M | 1.43M | 37.30M | 4.45M | 7.44M | 2.16M | 40.65M | 20.76M | 9.18M | 81.42M | 46.13M | 1.64M | 8.54M |
|
Non-cash Items
|
| | | 74.42M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-14.23M | | 87.86M | -21.08M | 98.05M | | 146.18M | -21.76M | 186.31M | 138.98M | 139.70M | 55.57M | 148.43M | 182.36M | 191.65M | 45.24M | 178.07M | 201.51M | 208.00M | 70.84M | 213.10M | 217.39M | 244.76M | 37.91M | 285.67M | 292.13M | 282.02M | 60.21M | 409.19M | 342.30M |
|
Depreciation & Amortization (CF)
|
16.27M | 16.18M | 16.36M | 33.50M | 34.29M | 35.13M | 36.40M | 37.18M | 37.92M | 38.86M | 39.84M | 40.97M | 41.87M | 44.82M | 43.65M | 44.45M | 44.77M | 44.78M | 44.88M | 45.40M | 45.89M | 46.56M | 47.50M | 49.34M | 49.94M | 57.87M | 62.85M | 62.70M | 63.05M | 64.35M |
|
Change in Receivables
|
29.76M | | 22.68M | 6.41M | -0.65M | | -24.15M | 43.45M | -32.29M | -5.21M | 5.66M | 38.83M | -5.65M | -7.34M | -3.47M | 36.44M | -5.80M | -0.70M | -12.71M | 27.31M | -9.07M | 4.09M | -1.25M | 24.66M | 40.29M | 0.60M | -21.33M | 46.63M | -11.39M | 8.43M |
|
Change in Account Payables
|
9.41M | | -88.27M | -90.00M | 74.54M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-59.69M | | 60.36M | -66.45M | 14.88M | | -12.34M | -59.91M | 13.77M | 28.83M | 28.51M | -59.27M | 13.96M | 27.95M | 42.16M | -81.03M | 19.11M | 35.76M | 36.35M | -88.88M | 21.91M | 33.16M | 41.78M | -85.33M | 40.88M | 81.00M | 19.90M | -121.64M | 54.15M | 149.57M |
|
Other Working Capital Changes
|
1.48M | | -2.45M | 7.15M | 1.67M | | -0.72M | 9.84M | 0.75M | 6.87M | 17.65M | -7.23M | 11.47M | 1.76M | -12.01M | 2.77M | 5.30M | -3.63M | -2.31M | 7.73M | -3.17M | 3.96M | -4.59M | 1.54M | -5.09M | 6.77M | 8.89M | 18.91M | 11.88M | -9.04M |
|
Capital Expenditures
|
6.20M | | 5.61M | 6.77M | 7.15M | | 9.16M | 7.06M | 7.74M | 8.07M | 8.18M | 8.27M | 8.70M | 8.85M | 8.66M | 9.06M | 9.20M | 9.21M | 9.41M | 9.84M | 10.67M | 11.60M | 11.13M | 10.68M | 11.80M | 12.70M | 12.73M | 13.17M | 16.59M | 17.38M |
|
Acquisitions
|
| | | | | | | | | | | | | | -1.09M | | | | | | | 69.65M | 0.06M | 89.22M | | 771.18M | -0.28M | | | |
|
Cash from Investing Activities
|
-7.44M | | -8.14M | -8.28M | -9.42M | | -18.61M | -8.36M | -10.82M | -10.17M | -33.19M | -12.62M | -221.74M | -10.02M | -14.73M | -18.04M | -15.05M | -12.34M | -14.67M | -16.71M | -17.35M | -86.45M | -12.26M | -106.99M | -27.71M | -788.20M | -46.29M | -14.82M | -42.06M | -34.85M |
|
Other financing activities
|
| | -12.31M | | | | -8.92M | 0.31M | 1.33M | 0.77M | 0.10M | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-25.00M | | 16.30M | -20.00M | -135.65M | | -78.79M | -2.28M | -39.89M | -13.89M | 3.37M | -24.45M | -56.06M | -29.93M | -25.66M | -168.08M | -25.05M | -28.72M | -54.85M | -80.46M | -32.84M | -30.85M | -24.02M | -90.77M | -84.11M | -55.03M | -60.35M | -83.03M | -50.73M | -28.46M |
|
Dividends Paid - Common
|
25.00M | | | 20.00M | 11.44M | 11.44M | 35.94M | 13.40M | 14.48M | 15.03M | 15.18M | 16.03M | 16.14M | 16.18M | 16.21M | 16.35M | 16.36M | 16.65M | 16.64M | 18.73M | 19.05M | 19.05M | 19.08M | 21.29M | 21.32M | 21.32M | 21.30M | 25.57M | 25.61M | 25.61M |
|
Exchange Rate Effect
|
1.81M | | -1.91M | 0.87M | -1.00M | | 4.05M | -3.96M | -0.07M | 2.55M | 4.04M | 0.16M | 0.66M | -1.74M | -1.13M | -3.11M | -6.31M | -9.93M | 8.52M | 1.78M | 0.81M | -3.08M | 4.58M | -1.74M | -0.50M | 6.61M | -8.82M | 3.79M | 7.26M | -1.19M |
|
Change in Cash
|
-44.85M | | 94.11M | -48.50M | -48.03M | | 52.82M | -36.35M | 135.53M | 117.46M | 113.93M | 18.66M | -128.71M | 140.68M | 150.14M | -143.99M | 131.66M | 150.51M | 147.00M | -24.55M | 163.73M | 97.01M | 213.06M | -161.59M | 173.35M | -544.50M | 166.57M | -33.85M | 323.67M | 277.80M |
|
Beginning Cash Balance
|
353.80M | | -94.11M | 48.50M | 361.61M | 389.93M | 407.89M | 460.71M | 424.36M | 559.89M | 677.35M | 791.28M | 809.94M | 681.23M | 821.90M | 972.05M | 828.06M | 959.72M | 1,110.23M | 1,257.23M | 1,232.17M | 1,396.40M | 1,493.41M | 1,706.47M | 1,544.88M | 1,718.23M | 1,173.73M | 1,340.30M | 1,306.45M | 1,630.12M |
|
Free Cash Flow
|
-20.42M | | 82.25M | -27.85M | 90.91M | | 137.02M | -28.82M | 178.58M | 130.91M | 131.52M | 47.31M | 139.73M | 173.52M | 182.99M | 36.18M | 168.87M | 192.30M | 198.59M | 61.01M | 202.43M | 205.79M | 233.63M | 27.24M | 273.87M | 279.43M | 269.30M | 47.03M | 392.60M | 324.92M |
|
Net Cash Flow
|
-46.67M | | 96.01M | -49.36M | -47.02M | | 48.77M | -32.40M | 135.60M | 114.92M | 109.88M | 18.50M | -129.37M | 142.42M | 151.27M | -140.88M | 137.97M | 160.44M | 138.49M | -26.33M | 162.91M | 100.09M | 208.48M | -159.85M | 173.85M | -551.10M | 175.39M | -37.64M | 316.40M | 278.99M |