|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 210.80M | 184.90M | 165.20M | 376.80M | 198.20M | 214.50M | 221.50M | 122.90M | 121.20M | 100.40M | 138.30M | 143.10M | 172.40M | 176.80M | 181.70M | 174.00M | 166.30M | 189.00M | 166.30M | 166.40M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.00M | | | 53.60M | 43.80M | 44.40M | 44.00M | 45.20M | 44.80M | 46.70M | 47.00M | 48.90M | 49.00M | 49.70M | 48.80M | 49.60M | 48.80M | 51.50M | 54.30M | 51.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.90M | | | 25.10M | 11.10M | 12.80M | 10.60M | 12.90M | 10.50M | 1.70M | 5.20M | 4.90M | 7.50M | 9.90M | 6.80M | 4.50M | 7.90M | 6.80M | 8.00M | 5.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | | | -14.50M | 1.90M | 6.70M | -17.10M | 26.90M | -4.50M | -13.00M | -11.90M | 5.00M | -3.00M | -0.80M | 0.80M | -15.50M | -14.80M | 2.80M | -2.70M | -5.20M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.70M | | | -6.50M | 24.90M | -26.90M | -12.70M | -8.80M | 23.60M | -40.60M | -8.20M | 49.00M | 18.30M | -64.90M | 54.80M | -75.40M | 11.90M | -32.70M | 33.50M | 0.10M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.90M | 8.60M | 8.60M | 9.60M | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.30M | | | 605.00M | 126.20M | 268.20M | 220.80M | 345.80M | 1.90M | 189.60M | 322.60M | 311.90M | 119.80M | 197.70M | 270.10M | 351.20M | -16.30M | 208.80M | 312.10M | 376.80M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.40M | | | 40.70M | 28.20M | 28.80M | 28.00M | 28.30M | 27.50M | 27.30M | 28.10M | 28.10M | 28.30M | 28.90M | 29.30M | 28.60M | 29.10M | 29.30M | 29.70M | 33.70M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.00M | | | 53.60M | 43.80M | 44.40M | 44.00M | 45.20M | 44.80M | 46.70M | 47.00M | 48.90M | 49.00M | 49.70M | 48.80M | 49.60M | 48.80M | 51.50M | 54.30M | 51.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.00M | | | -191.40M | 179.60M | 55.30M | 78.90M | -329.10M | 218.30M | -11.30M | -94.20M | -150.50M | 164.30M | 111.70M | 20.40M | -248.40M | 286.00M | 84.30M | -31.70M | -342.40M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.20M | | | 163.30M | 49.70M | 57.10M | 76.40M | 94.90M | 64.50M | 51.40M | 57.10M | 92.30M | 48.80M | 47.50M | 43.00M | 69.50M | 36.00M | 30.00M | 35.90M | 67.10M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | | | 0.90M | 0.30M | 1.80M | 0.10M | 0.10M | 0.20M | 0.10M | 0.40M | 0.30M | 0.10M | 0.20M | 0.10M | 0.20M | | 15.70M | 4.50M | 2.40M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.40M | 3.60M | | 2.50M | 43.50M | 150.60M | 9.60M | 21.20M | 0.30M | 1.60M | | 1.90M | 2.60M | 8.10M | | 391.10M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.70M | | | | | | | -5.60M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | -24.00M | | | | | 6.20M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.20M | | | -1375.00M | -86.60M | -63.00M | -80.40M | -102.70M | -116.60M | -205.30M | -22.30M | -114.80M | -62.00M | -56.80M | -50.70M | -73.60M | -33.20M | -28.00M | -43.40M | -491.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.80M | | | | | -1.50M | -0.10M | | | | -1.10M | 1.10M | -4.80M | | | -16.20M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -80.20M | | | 654.00M | -55.10M | -182.60M | -172.80M | -204.70M | 299.80M | -116.70M | -305.80M | -194.50M | -85.00M | -117.10M | -217.70M | -156.30M | -84.90M | -163.60M | 52.90M | -219.30M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.60M | | | 75.40M | 56.20M | 61.20M | 60.90M | 60.60M | 60.80M | 65.40M | 65.30M | 65.20M | 65.30M | 70.90M | 70.90M | 70.40M | 69.40M | 73.50M | 73.10M | 72.40M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.20M | | | -4.60M | -0.10M | -4.90M | -4.20M | 0.60M | -1.00M | -1.80M | -1.70M | 2.50M | -2.10M | -0.70M | 2.20M | -4.90M | 1.20M | 2.80M | -1.20M | 0.40M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.70M | | | -120.60M | -15.60M | 17.70M | -36.60M | 39.00M | 184.10M | -134.20M | -7.20M | 5.10M | -29.30M | 23.10M | 3.90M | 116.40M | -133.20M | 20.00M | 320.40M | -333.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.10M | | | 441.70M | 76.50M | 211.10M | 144.40M | 250.90M | -62.60M | 138.20M | 265.50M | 219.60M | 71.00M | 150.20M | 227.10M | 281.70M | -52.30M | 178.80M | 276.20M | 309.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.90M | | | -116.00M | -15.50M | 22.60M | -32.40M | 38.40M | 185.10M | -132.40M | -5.50M | 2.60M | -27.20M | 23.80M | 1.70M | 121.30M | -134.40M | 17.20M | 321.60M | -333.90M |