|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.68M | 257.46M | 281.68M | 272.45M | 282.37M | 297.64M | 307.08M | 305.71M | 324.24M | 340.37M | 342.86M | 310.94M | 337.68M | 340.24M | 387.26M | 351.76M | 358.37M | 371.42M | 398.60M | 399.36M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.15M | 11.43M | 11.08M | 9.57M | 12.96M | 12.06M | 12.79M | 10.28M | 12.58M | 12.91M | 10.43M | 8.94M | 13.22M | 12.74M | 12.96M | 9.46M | 12.85M | 12.92M | 12.54M | 9.71M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.39M | -34.69M | -22.55M | -0.50M | -18.96M | -13.43M | -34.93M | -17.59M | -20.56M | -29.38M | -24.38M | -2.97M | -18.97M | -7.02M | 16.03M | -1.33M | -37.74M | -27.48M | -4.17M | 16.06M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | -9.36M | 1.89M | 10.21M | -9.97M | 5.33M | 17.51M | 2.89M | -0.57M | 0.83M | 0.67M | -1.99M | 1.38M | -0.96M | 23.69M | 5.06M | -5.58M | | 0.00M | 25.70M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 287.04M | 307.12M | 281.90M | 201.34M | 235.90M | 327.12M | 385.01M | 386.54M | 335.25M | 472.86M | 540.66M | 410.23M | 381.44M | 487.17M | 550.02M | 417.55M | 359.09M | 440.87M | 584.26M | 451.52M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.20M | 74.68M | 77.62M | 78.12M | 77.10M | 75.75M | 88.46M | 82.38M | 81.56M | 81.78M | 91.92M | 98.00M | 98.68M | 90.37M | 95.88M | 106.37M | 107.70M | 103.08M | 105.66M | 105.49M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.22M | 2.45M | -96.05M | 138.90M | 107.06M | 53.35M | -252.09M | -4.88M | 56.51M | -78.89M | 94.55M | -0.82M | 41.96M | -61.82M | -20.66M | 42.20M | 78.91M | 17.42M | -65.76M | 51.98M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.47M | 26.22M | 43.44M | 26.39M | 26.15M | 28.29M | 58.18M | 20.01M | 27.83M | 28.67M | 59.74M | 27.65M | 21.42M | 26.28M | 51.73M | 23.07M | 29.27M | 20.91M | 57.00M | 25.47M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,031.14M | -1.18M | 119.55M | | | -99.30M | 239.39M | 99.27M | | 147.39M | 1,991.25M | | | | 117.51M | 103.17M | 0.94M | 829.13M | | 209.56M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 11.75M | | -8.02M | | | | | 0.88M | 4.25M | | | | | 0.20M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1597.64M | -13.04M | -160.66M | -14.88M | -26.15M | -214.50M | -297.22M | -122.16M | -27.83M | -176.32M | -2050.12M | -21.41M | -22.14M | -25.98M | -175.28M | -125.71M | -30.01M | -850.04M | -57.00M | -234.55M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.47M | -1.40M | 0.27M | -8.18M | -3.95M | -2.92M | -1.90M | -5.89M | 0.94M | -0.13M | -2.68M | -6.53M | -2.03M | 0.58M | -0.80M | -7.80M | -0.21M | 0.00M | -1.70M | -9.19M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 575.60M | -320.39M | -131.86M | -187.44M | -182.95M | -130.80M | -74.51M | -214.97M | -102.12M | -47.68M | 1,062.06M | -417.55M | -334.10M | -476.76M | -374.04M | -277.69M | -131.72M | 232.74M | -509.66M | -187.96M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.13M | 46.18M | 46.25M | 50.78M | 50.42M | 50.44M | 50.53M | 57.49M | 57.58M | 57.62M | 57.64M | 64.66M | 64.75M | 64.66M | 64.71M | 71.45M | 71.50M | 71.41M | 70.97M | 77.80M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.99M | -5.65M | -1.28M | -5.49M | -18.45M | -20.53M | 22.16M | 5.08M | 0.42M | -12.54M | 15.31M | -7.30M | -2.39M | 15.26M | -22.95M | 10.86M | 23.35M | -4.04M | 1.10M | -5.70M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -733.02M | -31.97M | -11.90M | -6.47M | 8.35M | -38.71M | 35.44M | 54.49M | 205.71M | 236.31M | -432.10M | -36.04M | 22.81M | -0.31M | -22.27M | 25.00M | 220.71M | -180.47M | 18.71M | 23.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 263.57M | 280.89M | 238.46M | 174.95M | 209.75M | 298.83M | 326.84M | 366.53M | 307.42M | 444.19M | 480.91M | 382.57M | 360.02M | 460.89M | 498.29M | 394.48M | 329.82M | 419.95M | 527.27M | 426.05M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -735.00M | -26.32M | -10.62M | -0.98M | 26.79M | -18.18M | 13.28M | 49.41M | 205.29M | 248.85M | -447.40M | -28.73M | 25.20M | -15.56M | 0.69M | 14.14M | 197.36M | -176.44M | 17.61M | 29.00M |