|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.85M | 217.28M | 171.23M | 125.47M | 306.46M | 163.89M | 45.22M | 64.44M | 133.45M | 119.01M | 59.79M | 67.26M | 122.69M | 105.80M | 21.85M | 55.05M | 126.68M | 172.53M | 83.97M | 174.87M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.83M | 142.46M | 148.04M | 151.00M | 156.19M | 156.88M | 156.61M | 157.74M | 157.61M | 158.97M | 144.79M | 149.82M | 150.47M | 149.07M | 153.70M | 158.72M | 163.49M | 165.61M | 170.78M | 179.53M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.72M | 23.40M | 27.25M | 4.68M | 14.26M | 18.67M | 3.18M | 0.47M | 0.73M | 3.89M | 2.32M | 7.05M | 17.13M | 3.04M | 0.40M | 0.59M | 9.19M | 9.93M | 0.24M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.29M | 489.68M | 166.18M | 296.09M | 83.50M | 552.99M | 175.75M | 246.83M | 273.61M | 573.83M | 162.31M | 224.76M | 164.19M | 537.61M | 24.15M | 258.46M | 168.51M | 644.48M | 145.09M | 236.49M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.98M | 142.61M | 148.19M | 151.15M | 156.34M | 157.02M | 156.76M | 157.88M | 157.75M | 159.11M | 144.93M | 149.95M | 150.60M | 149.19M | 153.82M | 158.84M | 163.61M | 165.73M | 170.90M | 179.65M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.46M | -269.91M | 164.30M | -40.58M | 368.94M | -468.87M | 23.42M | -16.90M | 43.52M | -102.59M | 56.50M | -3.68M | 113.69M | -173.03M | 157.49M | -49.22M | 120.36M | -241.71M | 103.91M | 86.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.97M | 288.35M | 268.15M | 72.06M | 235.29M | 332.79M | 177.62M | 116.48M | 217.56M | 237.81M | 195.41M | 67.14M | 195.52M | 285.73M | 202.24M | 181.36M | 88.93M | 432.08M | 381.64M | 306.79M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.43M | 0.42M | 0.36M | 1.92M | 0.46M | 0.65M | 0.46M | 0.47M | 6.86M | 3.44M | 1.37M | 0.28M | -1.12M | 4.21M | 0.55M | 0.38M | 105.14M | 7.18M | 28.73M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.86M | 3.19M | 1.83M | 4.88M | 0.06M | 26.82M | 20.27M | 2.18M | 8.59M | 12.97M | 0.74M | 4.35M | 27.10M | 14.86M | 16.67M | 25.25M | 10.03M | 6.68M | 14.90M | 6.84M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.66M | 38.91M | 66.69M | 89.22M | 118.54M | 96.47M | 92.66M | 100.66M | 74.08M | 111.95M | 121.68M | 142.25M | 103.59M | 106.58M | 147.82M | 108.44M | 94.55M | 79.13M | 127.32M | 116.33M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -314.87M | -307.51M | -240.01M | -286.66M | -196.54M | -283.95M | -155.70M | -263.17M | -278.02M | -255.01M | -86.10M | -188.96M | -226.69M | -298.57M | -63.05M | -142.74M | -348.72M | -330.53M | -334.72M | -672.99M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | 3.33M | 0.65M | -5.74M | 0.94M | 9.79M | -1.85M | 0.26M | -0.21M | -2.67M | -1.05M | 1.27M | 0.60M | 4.18M | -1.10M | -0.07M | -0.66M | -1.70M | -4.07M | 0.15M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.11M | 106.55M | 109.24M | -113.96M | 11.47M | 48.86M | -66.21M | -75.55M | -62.65M | 55.20M | -69.88M | -68.60M | -68.85M | -53.10M | -42.25M | 350.47M | 210.64M | -420.16M | -67.05M | 989.24M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.77M | 12.22M | 12.23M | 12.24M | 12.25M | 18.39M | 18.43M | 18.44M | 18.45M | 19.36M | 19.38M | 19.39M | 19.42M | 120.41M | | 40.86M | 20.44M | 20.65M | 20.69M | 20.71M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | -7.22M | -7.79M | -17.23M | -8.47M | 17.19M | -2.94M | -13.15M | -1.51M | 6.91M | -8.16M | -5.56M | 10.86M | -11.55M | 5.17M | 3.62M | -2.16M | -4.08M | -0.28M | -1.55M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -179.19M | 281.49M | 27.61M | -121.76M | -110.05M | 335.09M | -49.11M | -105.04M | -68.58M | 380.93M | -1.83M | -38.36M | -120.50M | 174.39M | -75.98M | 469.81M | 28.27M | -110.29M | -256.96M | 551.18M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.31M | 201.32M | -101.97M | 224.03M | -151.80M | 220.20M | -1.87M | 130.35M | 56.05M | 336.02M | -33.09M | 157.62M | -31.33M | 251.88M | -178.09M | 77.10M | 79.59M | 212.40M | -236.55M | -70.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -178.69M | 288.71M | 35.41M | -104.53M | -101.58M | 317.89M | -46.16M | -91.89M | -67.07M | 374.02M | 6.33M | -32.80M | -131.35M | 185.94M | -81.16M | 466.19M | 30.44M | -106.21M | -256.68M | 552.74M |