|
Net Income (Quarter)
|
| 91.64M | 49.46M | 1.13M | 4.73M | 4.76M | 1.64M | -9.75M | 6.29M | 14.16M | 9.40M | 3.64M | -12.35M | -0.49M | -6.33M | | | 0.76M | -1.43M | -0.99M | -0.88M | -4.42M | -0.71M | 80.00M | 123.00M | 174.00M | 99.00M | 82.00M | 137.00M | 148.00M | 101.00M | 93.00M | 131.00M | 203.00M | -1.00M | 106.00M | 162.00M | 185.00M | 112.00M | 113.00M | 170.00M | 240.00M | 98.00M | 124.00M | 176.00M | 264.00M | 145.00M | 133.00M | 207.00M | 278.00M | 645.00M | 158.00M | 218.00M | 297.00M | 147.00M | 170.00M | 280.00M | 323.00M | 171.00M | 185.00M | 277.00M | 350.00M | 239.00M | 205.00M | 289.00M | 379.00M | 238.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | 5.18M | 5.73M | 250.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | 2.72M | 2.97M | 2.46M | | 2.61M | 2.22M | 3.05M | 2.27M | 3.00M | 3.29M | 2.92M | 2.04M | 4.42M | 2.45M | 3.56M | 2.71M | 4.17M | 2.79M | 3.37M | 2.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | 42.18M | 34.41M | 69.50M | 6.68M | 39.99M | 29.59M | 75.05M | 50.87M | 39.67M | 63.02M | 94.31M | 3.44M | 29.45M | 62.48M | 103.31M | 54.76M | 44.92M | 63.38M | 103.78M | 41.92M | 34.00M | 93.00M | 109.00M | 76.00M | 65.00M | 87.00M | 91.00M | 52.00M | 64.00M | 73.00M | 127.00M | 198.00M | 33.00M | 49.00M | 60.00M | 53.00M | 35.00M | 50.00M | 78.00M | 45.00M | 38.00M | 58.00M | 78.00M | 33.00M | 26.00M | 38.00M | 57.00M | 109.00M | -61.00M | 28.00M | 46.00M | 67.00M | 26.00M | 48.00M | 55.00M | 79.00M | 8.00M | 29.00M | 47.00M | 72.00M | 16.00M | 35.00M | 53.00M | 31.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | 0.09M | | | | 0.18M | 0.35M | 0.36M | 0.36M | 0.36M | 0.30M | 0.33M | 0.33M | 0.34M | 0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
-0.01M | | | 1.01M | -0.03M | -0.21M | 0.06M | -0.27M | -0.03M | 1.64M | 12.93M | 0.41M | 0.21M | 0.03M | 0.18M | 0.09M | 0.11M | -0.77M | 8.53M | 0.27M | 2.19M | 1.29M | 23.44M | 0.10M | 4.00M | 23.00M | -28.00M | 9.00M | 23.00M | 16.00M | -32.00M | 18.00M | 32.00M | -39.00M | 19.00M | 10.00M | -8.00M | -29.00M | 7.00M | 28.00M | 18.00M | 5.00M | -39.00M | 18.00M | 22.00M | -3.00M | -17.00M | 41.00M | 1.00M | -8.00M | -11.00M | 3.00M | -1.00M | 29.00M | 304.00M | 36.00M | 4.00M | -12.00M | -1.00M | -4.00M | 31.00M | -38.00M | -23.00M | 21.00M | 15.00M | -30.00M | 24.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | 3.36M | | 5.50M | 2.40M | 1.54M | 6.23M | 5.57M | 6.61M | 2.36M | 5.04M | 8.54M | 10.76M | 3.04M | 6.01M | 9.28M | 8.67M | 7.58M | 9.43M | 8.98M | 11.01M | 8.00M | 6.00M | 8.00M | 10.00M | 6.00M | 3.00M | 9.00M | 9.00M | 4.00M | 7.00M | | 29.00M | 3.00M | 9.00M | 57.00M | | 4.00M | 6.00M | | 10.00M | 6.00M | 8.00M | 8.00M | 12.00M | 11.00M | 7.00M | 10.00M | 9.00M | 4.00M | 6.00M | 7.00M | 7.00M | 3.00M | 6.00M | 8.00M | 7.00M | 5.00M | 3.00M | 11.00M | 12.00M | 10.00M | 9.00M | 17.00M | 12.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | 1.69M | | | | 1.38M | 36.48M | 1.52M | 29.68M | 1.19M | 1.42M | 36.61M | 1.24M | 37.88M | 1.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2.06M | -15.23M | | | -93.18M | 40.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | 175.99M | 121.52M | 289.52M | 187.91M | 161.53M | 100.87M | 313.65M | 232.31M | 148.10M | 168.77M | 418.14M | 220.58M | 149.62M | 140.57M | 398.35M | 207.45M | 244.87M | 205.74M | 389.65M | 256.74M | 198.00M | 220.00M | 438.00M | 339.00M | 260.00M | 276.00M | 409.00M | 344.00M | 277.00M | 247.00M | 496.00M | 429.00M | 219.00M | 306.00M | 467.00M | 394.00M | 168.00M | 312.00M | 465.00M | 438.00M | 180.00M | 351.00M | 457.00M | 438.00M | 179.00M | 341.00M | 509.00M | 412.00M | 154.00M | 42.00M | 568.00M | 344.00M | 285.00M | 429.00M | 633.00M | 527.00M | 382.00M | 345.00M | 679.00M | 639.00M | 331.00M | 301.00M | 764.00M | 663.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | -0.39M | -0.39M | -0.39M | 2.73M | -0.39M | -0.39M | 1.93M | 0.39M | -0.38M | -0.38M | -0.38M | 2.66M | 0.38M | 0.38M | -1.88M | 2.63M | 0.35M | 0.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
73.24M | | | 82.06M | 81.69M | 84.00M | 83.50M | 86.88M | 87.34M | 88.32M | 89.28M | 92.10M | 92.33M | 96.22M | 100.85M | 99.65M | 101.37M | 102.50M | 104.00M | 106.08M | 105.86M | 106.79M | 104.95M | 107.00M | 109.00M | 111.00M | 113.00M | 116.00M | 115.00M | 119.00M | 120.00M | 124.00M | 126.00M | 128.00M | 114.00M | 129.00M | 134.00M | 141.00M | 141.00M | 144.00M | 142.00M | 144.00M | 152.00M | 145.00M | 152.00M | 154.00M | 153.00M | 157.00M | 158.00M | 161.00M | 160.00M | 158.00M | 163.00M | 164.00M | 164.00M | 172.00M | 174.00M | 177.00M | 181.00M | 188.00M | 193.00M | 200.00M | 207.00M | 216.00M | 221.00M | 226.00M | 231.00M |
|
Change in Receivables (Quarter)
|
| | | -14.04M | 73.40M | 33.89M | -57.28M | -26.07M | 70.78M | 10.94M | -20.83M | -12.65M | 86.02M | 33.54M | -72.38M | -18.77M | 83.45M | 43.39M | -29.06M | -3.31M | 57.05M | 23.54M | -15.28M | 9.00M | 63.00M | 75.00M | -63.00M | -49.00M | 62.00M | 70.00M | -52.00M | -51.00M | 54.00M | 31.00M | -55.00M | -20.00M | 61.00M | 29.00M | -53.00M | -5.00M | 45.00M | 14.00M | -29.00M | 4.00M | 50.00M | 67.00M | -24.00M | -26.00M | 84.00M | 45.00M | -29.00M | 6.00M | 153.00M | -30.00M | -15.00M | 1.00M | 82.00M | 26.00M | -53.00M | 2.00M | 94.00M | 37.00M | -26.00M | -25.00M | 171.00M | 55.00M | -56.00M |
|
Change in Account Payables (Quarter)
|
| | | -18.27M | 20.16M | -8.44M | 13.04M | -26.24M | 11.52M | 0.34M | 52.21M | -45.68M | 2.43M | -3.87M | 36.55M | -37.28M | 5.04M | 3.67M | 44.79M | -59.14M | 3.51M | 25.48M | 4.00M | -30.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | 43.81M | -40.35M | 9.86M | -4.40M | -10.46M | 14.75M | 38.33M | -38.08M | 43.82M | -45.87M | 51.49M | -55.09M | 47.29M | -46.57M | 0.42M | 13.86M | 41.57M | -93.74M | 65.11M | 14.05M | 2.00M | -52.00M | 119.00M | 11.00M | 15.00M | 7.00M | 162.00M | -124.00M | -72.00M | 26.00M | 24.00M | 60.00M | -73.00M | 19.00M | 31.00M | 48.00M | -87.00M | 40.00M | 31.00M | 82.00M | -91.00M | 63.00M | 11.00M | 15.00M | -57.00M | 42.00M | 43.00M | 38.00M | -110.00M | 47.00M | 54.00M | 1.00M | -60.00M | 38.00M | -12.00M | 104.00M | -61.00M | 39.00M | 33.00M | 100.00M | -11.00M | -11.00M | -11.00M | 130.00M |
|
Change in Taxes (Quarter)
|
| | | 20.83M | -12.53M | -19.83M | -6.39M | 5.68M | 9.90M | 1.71M | -16.09M | 20.05M | -21.91M | 35.57M | 14.72M | 15.60M | -13.72M | 8.19M | -40.25M | 21.73M | -17.06M | 6.40M | -18.96M | 5.44M | 10.31M | 7.55M | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | -46.00M | 113.00M | -117.00M | 44.00M | -158.00M | 44.00M | -25.00M | 18.00M | -65.00M | 24.00M | -93.00M | 182.00M | -21.00M | 73.00M | -115.00M | 20.00M | 6.00M |
|
Other Working Capital Changes (Quarter)
|
| | | 11.05M | -6.14M | -2.36M | 6.47M | 18.10M | 7.38M | 6.89M | 12.16M | -5.65M | 27.16M | -5.84M | -10.45M | 12.80M | -25.67M | 4.88M | 7.27M | 22.09M | -8.12M | 1.32M | -33.02M | 12.00M | -6.00M | -14.00M | | 49.00M | 3.00M | 27.00M | | -27.00M | 30.00M | -51.00M | | -5.00M | 22.00M | -49.00M | | 13.00M | 24.00M | 12.00M | | 9.00M | 19.00M | -21.00M | -51.00M | 57.00M | 12.00M | -1.00M | -108.00M | 68.00M | -16.00M | -22.00M | -25.00M | 42.00M | 14.00M | -19.00M | -50.00M | 18.00M | 32.00M | 86.00M | -19.00M | 51.00M | 11.00M | 3.00M | -76.00M |
|
Capital Expenditures (Quarter)
|
| -0.49M | 7.95M | 55.70M | 184.60M | 194.81M | 243.55M | 176.41M | 215.38M | 230.15M | 817.38M | 75.75M | 242.93M | 204.06M | 40.90M | 81.45M | 216.74M | 235.43M | 860.19M | 109.46M | 209.31M | 47.93M | 792.95M | 226.00M | 253.00M | 312.00M | 369.00M | 284.00M | 313.00M | 331.00M | -757.00M | 270.00M | 332.00M | 362.00M | 1,259.00M | 175.00M | 375.00M | 397.00M | -6.00M | 184.00M | 386.00M | 403.00M | -880.00M | 408.00M | 462.00M | 444.00M | 508.00M | 223.00M | 410.00M | 453.00M | 1,526.00M | 315.00M | 571.00M | 602.00M | 700.00M | 526.00M | 627.00M | 626.00M | 796.00M | 422.00M | 857.00M | 683.00M | -1615.00M | 298.00M | 983.00M | -950.00M | 2,795.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | 0.09M | 0.01M | 0.05M | 0.09M | 0.16M | 6.50M | 0.39M | 2.93M | 461.38M | 98.64M | 0.09M | 1.64M | 0.28M | 0.30M | 0.17M | 0.25M | 0.24M | 0.42M | 0.14M | 13.20M | 1.00M | 4.00M | | | 1.00M | 1.00M | 3.00M | 4.00M | | 4.00M | 5.00M | 6.00M | 6.00M | 1.00M | 26.00M | 2.00M | 15.00M | 1.00M | 1.00M | 31.00M | 2.00M | | | | | | | 472.00M | 608.00M | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | 0.53M | 1.04M | 0.10M | -0.03M | 1.45M | 3.32M | 1.61M | 0.84M | 0.10M | 44.19M | 0.04M | 0.23M | 2.84M | 1.77M | 11.95M | 7.45M | 2.28M | 0.59M | 3.18M | 2.95M | 0.05M | 40.95M | 135.00M | 21.00M | 22.00M | 2.00M | 5.00M | 175.00M | 2.00M | 7.00M | 1.00M | 167.00M | 8.00M | 369.00M | 4.00M | 17.00M | 22.00M | 58.00M | 5.00M | 150.00M | 21.00M | 19.00M | 19.00M | 76.00M | 3.00M | 36.00M | 39.00M | 57.00M | 5.00M | 235.00M | 48.00M | 27.00M | 4.00M | 29.00M | 3.00M | 45.00M | 86.00M | 33.00M | | 298.00M | 3.00M | 10.00M | 9.00M | 49.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.00M | 34.00M | 39.00M | 21.00M | 24.00M | 25.00M |
|
Cash from Investing Activities (Quarter)
|
| | | -137.78M | -193.44M | -174.73M | -240.79M | -166.19M | -209.24M | -230.58M | -306.40M | 229.60M | -199.94M | -215.03M | -197.00M | -227.71M | -231.68M | -259.69M | -333.92M | -205.20M | -232.97M | -283.17M | -292.66M | -246.00M | -321.00M | -478.00M | -414.00M | -323.00M | -342.00M | -349.00M | -576.00M | -285.00M | -350.00M | -381.00M | -656.00M | -386.00M | -763.00M | -396.00M | -491.00M | -351.00M | -466.00M | -437.00M | -691.00M | -450.00M | -508.00M | -488.00M | -615.00M | -363.00M | -471.00M | -519.00M | -183.00M | 159.00M | -835.00M | -686.00M | -765.00M | -561.00M | -703.00M | -664.00M | -887.00M | -733.00M | -738.00M | -688.00M | -1220.00M | -568.00M | -772.00M | -839.00M | -1130.00M |
|
Other financing activities (Quarter)
|
| 2.93M | 13.39M | 0.27M | 1.49M | 3.22M | 2.07M | | 0.55M | -0.15M | 21.90M | 7.82M | -5.57M | 1.71M | 0.89M | 5.11M | 5.76M | -10.86M | 4.00M | 4.23M | 5.75M | 0.73M | -5.71M | 3.00M | 1.00M | 3.00M | | 1.00M | | | -14.00M | | | | -24.00M | 4.00M | 3.00M | 8.00M | | 2.00M | 9.00M | 5.00M | -1.00M | 7.00M | 4.00M | 1.00M | -3.00M | 7.00M | 19.00M | | -27.00M | -8.00M | 15.00M | -8.00M | 75.00M | -7.00M | 35.00M | -29.00M | 17.00M | 3.00M | 10.00M | -8.00M | 34.00M | 13.00M | -7.00M | -4.00M | 4.00M |
|
Cash from Financing Activities (Quarter)
|
| | | -47.83M | 79.90M | -111.90M | 42.50M | 5.08M | 108.31M | -80.92M | 72.67M | -382.41M | 34.58M | -197.51M | -17.68M | 74.83M | 90.29M | -126.41M | 121.29M | -35.88M | 28.61M | -64.48M | -15.24M | 49.00M | 222.00M | -30.00M | 49.00M | 84.00M | 52.00M | -66.00M | 258.00M | 14.00M | 91.00M | -86.00M | 188.00M | 166.00M | 472.00M | -52.00M | 140.00M | 110.00M | 155.00M | 1.00M | 228.00M | 768.00M | 173.00M | 25.00M | 154.00M | -293.00M | 135.00M | 6.00M | -193.00M | -353.00M | 794.00M | 125.00M | 434.00M | 401.00M | 856.00M | -132.00M | 63.00M | 613.00M | -135.00M | 88.00M | 544.00M | 254.00M | 449.00M | 149.00M | 397.00M |
|
Dividends Paid - Common (Quarter)
|
| | | 36.68M | 36.69M | 38.46M | 38.48M | 38.52M | 38.58M | 40.36M | 40.39M | 40.41M | 40.53M | 44.08M | 88.44M | | 49.74M | 49.81M | 49.45M | 49.97M | 55.42M | 55.46M | 55.15M | 56.00M | 61.00M | 61.00M | 61.00M | 61.00M | 66.00M | 67.00M | 67.00M | 67.00M | 74.00M | 74.00M | 74.00M | 74.00M | 81.00M | 82.00M | 82.00M | 82.00M | 90.00M | 90.00M | 90.00M | 90.00M | 100.00M | 100.00M | 99.00M | 100.00M | 110.00M | 110.00M | 110.00M | 109.00M | 119.00M | 120.00M | 119.00M | 119.00M | 138.00M | 138.00M | 137.00M | 138.00M | 149.00M | 149.00M | 149.00M | 149.00M | 162.00M | 161.00M | 161.00M |
|
Change in Cash (Quarter)
|
| | | -9.62M | 7.98M | 2.89M | -10.39M | 0.42M | -0.06M | 2.15M | -1.41M | -4.71M | 3.42M | 5.61M | 5.90M | -3.25M | -0.81M | 12.09M | -5.02M | 3.79M | 1.38M | 41.99M | -51.16M | 1.00M | 121.00M | -70.00M | -26.00M | 21.00M | -14.00M | -6.00M | 26.00M | 6.00M | -12.00M | 29.00M | -39.00M | -1.00M | 15.00M | 19.00M | 43.00M | -73.00M | 1.00M | 29.00M | -25.00M | 498.00M | 16.00M | -6.00M | -23.00M | -477.00M | 5.00M | -4.00M | 36.00M | -40.00M | 1.00M | 7.00M | 13.00M | 125.00M | 582.00M | -163.00M | -297.00M | 262.00M | -528.00M | 79.00M | -37.00M | 17.00M | -22.00M | 74.00M | -70.00M |
|
Free Cash Flow (Quarter)
|
| 0.49M | -7.95M | 120.29M | -63.08M | 94.71M | -55.64M | -14.88M | -114.51M | 83.50M | -585.07M | 72.34M | -74.16M | 214.09M | 179.68M | 68.17M | -76.17M | 162.92M | -652.74M | 135.41M | -3.57M | 341.72M | -536.21M | -28.00M | -33.00M | 126.00M | -30.00M | -24.00M | -37.00M | 78.00M | 1,101.00M | 7.00M | -85.00M | 134.00M | -830.00M | 44.00M | -69.00M | 70.00M | 400.00M | -16.00M | -74.00M | 62.00M | 1,318.00M | -228.00M | -111.00M | 13.00M | -70.00M | -44.00M | -69.00M | 56.00M | -1114.00M | -161.00M | -529.00M | -34.00M | -356.00M | -241.00M | -198.00M | 7.00M | -269.00M | -40.00M | -512.00M | -4.00M | 2,254.00M | 33.00M | -682.00M | 1,714.00M | -2132.00M |
|
Net Cash Flow (Quarter)
|
| | | -9.62M | 7.98M | 2.89M | -10.39M | 0.42M | -0.06M | 2.15M | -1.41M | -4.71M | 3.42M | 5.61M | 5.90M | -3.25M | -0.81M | 12.25M | -5.18M | 3.79M | 1.38M | 41.99M | -51.16M | 1.00M | 121.00M | -70.00M | -26.00M | 21.00M | -14.00M | -6.00M | 26.00M | 6.00M | -12.00M | 29.00M | -39.00M | -1.00M | 15.00M | 19.00M | 43.00M | -73.00M | 1.00M | 29.00M | -25.00M | 498.00M | 16.00M | -6.00M | -23.00M | -477.00M | 5.00M | -4.00M | 36.00M | -40.00M | 1.00M | 7.00M | 13.00M | 125.00M | 582.00M | -163.00M | -297.00M | 262.00M | -528.00M | 79.00M | -37.00M | 17.00M | -22.00M | 74.00M | -70.00M |