|
Net Income (Quarter)
|
| | | | | | | | | | | | | 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 | 367.12M | 233.17M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | 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 | 7.10M | 7.20M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | 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 | 28.30M | 25.06M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | 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 | 68.70M | 21.41M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | 3.97M | 1.31M | -1.10M | | 97.98M | -97.98M | 0.90M | 0.34M | 18.68M | 30.16M | -62.31M | 40.65M | 3.80M | 26.13M | -70.59M | 46.13M | -1.03M | -33.72M | | 83.66M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | 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 | 355.95M | 103.83M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | 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 | 60.09M | 60.71M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | -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 | -13.61M | 95.86M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | 55.46M | -0.31M | 28.92M | 8.14M | -70.06M | 60.53M | 0.83M | -88.88M | 84.89M | -29.82M | 36.00M | 30.72M | -9.87M | 15.71M | -6.80M | -121.64M | 54.15M | 149.57M | 5.07M | -26.38M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | -3.74M | -5.01M | -1.26M | 2.77M | 5.30M | -4.21M | -1.74M | 2.89M | -4.23M | 9.84M | -5.71M | -1.48M | -2.08M | 5.31M | 9.68M | 16.06M | 14.72M | -25.55M | 11.27M | 8.83M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | 0.28M | 17.27M | -25.81M | 9.06M | -9.06M | 17.96M | -14.33M | 9.84M | -8.63M | 16.26M | -15.63M | 0.60M | 10.81M | -10.91M | 47.40M | 13.17M | -12.25M | 46.22M | 15.40M | 0.25M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | -1.09M | | | | | | | 69.65M | 0.06M | 89.22M | | 771.18M | -0.28M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | -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 | -34.81M | -77.30M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | -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 | -145.26M | -172.14M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | 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 | 25.56M | 29.77M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | 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 | 0.94M | -1.82M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | -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 | 176.82M | -147.44M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | 148.16M | 165.09M | 217.46M | 36.18M | 187.13M | 183.55M | 222.33M | 61.01M | 221.73M | 201.12M | 260.39M | 37.31M | 274.86M | 303.04M | 234.63M | 47.03M | 421.43M | 296.08M | 340.55M | 103.58M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | -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 | 175.88M | -145.61M |