|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.57M | 108.86M | 105.87M | 97.10M | 100.11M | 90.60M | 108.46M | 188.53M | 131.52M | 111.63M | 135.16M | 147.40M | 161.66M | 171.04M | 185.81M | 195.62M | 228.19M | 200.31M | 236.20M | 244.20M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 2.00M | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.49M | 62.38M | 62.05M | 61.72M | 67.13M | 96.04M | 93.19M | 95.54M | 90.72M | 102.89M | 101.23M | 98.89M | 95.91M | 108.38M | 117.86M | 115.20M | 112.21M | 121.97M | 120.27M | 118.26M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.24M | 6.95M | -2.02M | 0.91M | -32.43M | -20.88M | -31.06M | -43.13M | -21.51M | -25.21M | -33.41M | -25.24M | -26.54M | -33.26M | -31.43M | -21.04M | -27.42M | 59.12M | 18.49M | 14.91M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.13M | 15.37M | 21.41M | 18.78M | 18.19M | 17.13M | 2.94M | 15.78M | 16.62M | 20.42M | 93.59M | 76.58M | 4.23M | 38.26M | 196.44M | 83.11M | 13.85M | 112.83M | -55.40M | 158.68M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | -0.02M | 0.06M | 0.08M | -0.03M | 0.15M | 1.09M | -0.95M | 0.15M | 0.34M | 0.13M | 0.06M | -0.15M | 0.39M | 0.18M | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 478.38M | 119.06M | 112.96M | 54.05M | 481.03M | 93.39M | 142.66M | 63.40M | 505.94M | 265.04M | 82.60M | 57.77M | 763.52M | 92.87M | 164.12M | 69.54M | 877.16M | 238.43M | 192.79M | 106.85M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.83M | 2.87M | 2.85M | 16.30M | 2.95M | 3.02M | 3.09M | 2.61M | 3.41M | 2.96M | 2.86M | -7.61M | 6.19M | 8.07M | 6.19M | -8.89M | 3.27M | 1.27M | 4.87M | 0.29M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.36M | 6.47M | 6.60M | 6.62M | 5.99M | 5.74M | 5.38M | 4.99M | 5.05M | 4.25M | 3.54M | 5.33M | 3.80M | 3.85M | 3.86M | 4.02M | 4.04M | 4.16M | 3.97M | 4.25M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.63M | 6.88M | 6.90M | 7.04M | 7.06M | 7.23M | 7.16M | 7.68M | 7.55M | 8.09M | 8.36M | 8.63M | 8.50M | 11.02M | 9.93M | 9.93M | 9.82M | 10.13M | 9.71M | 8.32M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -301.73M | 21.41M | -72.15M | 419.49M | -301.48M | -16.31M | -69.27M | 459.24M | -289.96M | -33.53M | -123.43M | 596.73M | -490.00M | 2.79M | -108.72M | 760.51M | -522.69M | -70.35M | -107.98M | 945.72M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.79M | 5.03M | 4.03M | -5.26M | 5.12M | 5.54M | 10.00M | 0.77M | 1.96M | 6.10M | -13.56M | -4.73M | 0.28M | -3.62M | 3.77M | -2.38M | 7.74M | -4.38M | -0.17M | 2.89M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.97M | 2.22M | -0.54M | 0.79M | -2.34M | -0.47M | 5.46M | 6.62M | -3.34M | 2.21M | -8.44M | 5.32M | 2.60M | -8.11M | -4.72M | 8.83M | -8.72M | 32.48M | -27.02M | 6.24M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.71M | -3.73M | 12.01M | -6.72M | 43.22M | -45.84M | 49.32M | -49.52M | -0.33M | 19.53M | -17.58M | 5.30M | 59.70M | -65.95M | 5.19M | -1.78M | 82.34M | -87.71M | 2.36M | 0.68M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.75M | 0.90M | -2.94M | 11.51M | -7.47M | -40.00M | -174.54M | -14.66M | 36.30M | -45.54M | 16.05M | 186.37M | -31.29M | 26.63M | 8.36M | -3.45M | 1.31M | 19.93M | -487.35M | 460.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.66M | 5.33M | 2.31M | 3.92M | 2.33M | 1.66M | 5.61M | 3.91M | 2.96M | 9.59M | 5.91M | 7.74M | 8.48M | 3.05M | 4.27M | 4.72M | 5.91M | 6.30M | 9.89M | 7.03M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13M | | 5.65M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.65M | 187.32M | 248.09M | 135.86M | 196.19M | 250.53M | 310.71M | 245.27M | 318.06M | 378.74M | 474.09M | 476.93M | 513.93M | 503.68M | 520.27M | 364.48M | 620.90M | 402.79M | 447.99M | 586.17M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.95M | -242.81M | -10.23M | -55.16M | -378.49M | -184.21M | -405.73M | -39.26M | -297.39M | -618.93M | -73.32M | -86.70M | -272.38M | -113.84M | -298.23M | -15.69M | -52.11M | -389.27M | -495.23M | -167.75M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.80M | 5.66M | -16.05M | -10.56M | 1.29M | -7.88M | -10.54M | -2.24M | -1.39M | 2.58M | -6.89M | -10.48M | 3.83M | -11.48M | 12.96M | 20.81M | 20.38M | 115.69M | 32.65M | -178.05M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.77M | -0.18M | -1.47M | -0.24M | -1.87M | -1.05M | -1.48M | -0.59M | 0.02M | 0.29M | -1.28M | -0.81M | -1.26M | 0.01M | -0.09M | -0.39M | 0.77M | 0.60M | -0.49M | 0.05M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 454.48M | -118.27M | 85.22M | -11.90M | 101.96M | -99.75M | -275.09M | 21.31M | 207.17M | -351.03M | 1.10M | -40.23M | 493.71M | -32.45M | -121.24M | 74.27M | 846.20M | -34.55M | -270.29M | -238.90M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 475.73M | 113.74M | 110.64M | 50.13M | 478.69M | 91.72M | 137.05M | 59.49M | 502.98M | 255.44M | 76.69M | 50.03M | 755.04M | 89.82M | 159.85M | 64.82M | 871.25M | 232.13M | 182.90M | 99.82M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 457.24M | -118.09M | 86.68M | -11.66M | 103.83M | -98.70M | -273.61M | 21.89M | 207.15M | -351.32M | 2.38M | -39.42M | 494.97M | -32.45M | -121.15M | 74.66M | 845.43M | -35.15M | -269.80M | -238.95M |