|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.30M | 87.40M | 90.60M | 93.50M | 3.00M | 100.60M | 105.10M | 108.50M | 107.80M | 4.20M | 109.60M | 423.20M | 110.30M | 112.00M | 113.90M | -316.80M | 118.50M | 120.30M | 5.70M | 461.20M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.11M | 3.15M | 3.06M | 3.47M | 7.41M | 10.64M | 5.68M | 3.58M | 5.82M | 8.51M | 6.42M | 4.62M | 9.93M | -1.34M | -1.04M | 4.83M | 7.66M | -1.14M | -0.86M | 5.46M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.07M | 10.76M | 9.57M | -14.22M | 22.04M | 32.81M | 24.20M | 131.65M | 3.77M | 62.76M | 33.34M | 0.41M | 7.94M | 43.89M | 32.70M | -0.32M | 62.02M | 51.91M | 47.62M | 8.89M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.00M | 179.79M | 166.41M | 97.01M | 158.74M | 220.25M | 217.79M | 68.73M | 200.47M | 215.21M | 207.70M | 115.31M | 201.78M | 274.00M | 233.57M | 102.19M | 223.40M | 271.86M | 223.25M | 145.81M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.83M | 1.50M | 1.50M | 2.50M | 2.45M | 1.70M | 1.80M | 3.08M | 3.04M | 1.80M | 1.70M | 3.09M | 3.06M | 1.60M | 1.60M | 2.52M | 2.48M | 1.30M | 1.30M | 2.42M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.07M | 91.12M | 94.49M | 97.17M | 99.95M | 104.42M | 109.32M | 112.84M | 112.72M | 113.20M | 114.86M | 115.77M | 115.73M | 117.60M | 119.69M | 123.99M | 124.93M | 126.94M | 126.66M | 125.82M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.17M | 1.20M | 4.49M | -8.98M | 3.81M | -5.42M | 12.39M | -2.64M | 1.67M | -3.51M | 10.05M | -9.09M | 1.93M | -1.30M | 6.27M | -5.19M | 3.58M | -1.59M | 8.48M | -11.79M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.24M | 43.10M | 29.13M | -50.96M | 11.24M | 62.64M | 60.35M | -90.62M | 23.93M | 38.59M | 42.16M | -60.41M | 22.92M | 60.22M | 42.65M | -91.43M | 9.91M | 70.91M | 13.19M | -75.85M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.74M | -1.13M | -4.38M | 10.78M | 6.53M | -2.61M | -7.50M | 10.72M | -4.31M | 6.43M | 1.49M | 17.94M | 7.33M | -16.02M | -9.22M | 6.72M | -12.74M | 6.58M | -13.44M | -2.35M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.07M | 33.73M | -14.56M | 17.16M | 288.72M | 242.53M | -450.64M | 514.56M | 71.11M | -67.93M | 81.04M | -44.09M | 4.48M | 17.05M | -9.52M | 57.85M | 4.01M | 17.56M | -2.54M | 33.66M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.30M | 28.09M | 26.68M | 130.08M | 1.53M | 60.80M | 49.10M | | 184.51M | 126.80M | 72.40M | 467.28M | 156.10M | 123.70M | 103.10M | | 142.13M | 138.20M | 141.90M | 1.59M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.89M | 8.48M | 12.55M | 10.62M | 22.59M | 15.76M | 19.81M | 10.15M | 10.94M | 2.21M | 21.20M | 13.38M | 0.11M | 114.90M | 0.40M | 0.90M | 0.96M | 17.58M | 45.31M | 14.85M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | 0.40M | 32.78M | 0.83M | 0.08M | 0.02M | 0.33M | 0.31M | 0.04M | 0.13M | 0.17M | 0.07M | 0.17M | 0.02M | 0.12M | 0.08M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -208.23M | -376.93M | -606.30M | -542.00M | -512.76M | -440.75M | -314.14M | -157.85M | -72.91M | -164.91M | -227.49M | -227.26M | -68.15M | -40.17M | -184.74M | -532.83M | -107.69M | -120.72M | -52.23M | -47.54M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 17.80M | | 0.20M | 8.04M | -0.02M | 0.01M | | | | 1.70M | 0.50M | 8.13M | 12.34M | 0.20M | | 5.04M | 0.15M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.26M | 168.57M | 458.36M | 434.77M | 369.24M | 235.68M | 131.91M | 49.36M | 63.30M | -97.34M | -99.33M | 91.16M | -72.20M | 364.52M | -612.63M | 463.01M | -247.07M | 96.60M | -461.89M | -43.32M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.80M | 32.40M | 32.41M | -58.69M | 62.94M | 63.04M | 63.00M | 23.26M | 79.98M | 80.16M | 80.13M | -225.65M | 95.89M | 95.93M | 95.77M | -273.18M | 111.72M | 111.90M | 111.41M | 110.67M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.97M | -28.57M | 18.46M | -10.23M | 15.21M | 15.19M | 35.55M | -39.76M | 190.85M | -47.05M | -119.12M | -20.79M | 61.43M | 598.36M | -563.80M | 32.37M | -131.36M | 247.74M | -290.87M | 54.95M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.93M | 146.06M | 180.97M | 79.85M | -129.98M | -22.28M | 668.43M | -445.83M | 129.36M | 283.14M | 126.66M | 159.40M | 197.30M | 256.95M | 243.09M | 44.34M | 219.39M | 254.29M | 225.80M | 112.16M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.97M | -28.57M | 18.46M | -10.23M | 15.21M | 15.19M | 35.55M | -39.76M | 190.85M | -47.05M | -119.12M | -20.79M | 61.43M | 598.36M | -563.80M | 32.37M | -131.36M | 247.74M | -290.87M | 54.95M |