|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.30M | 146.40M | 101.70M | 220.30M | 145.20M | 161.10M | 145.40M | 236.00M | 190.00M | 176.00M | 284.00M | 293.00M | 259.00M | 239.00M | 211.00M | 334.00M | 234.00M | 229.00M | 280.00M | 427.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.80M | 9.20M | 7.90M | 8.10M | 8.90M | 11.30M | 10.70M | 10.00M | 10.00M | 10.00M | 10.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 14.00M | 18.00M | 17.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 14.00M | 14.30M | 20.10M | 13.90M | 16.30M | 15.70M | 24.00M | 21.00M | 22.00M | 22.00M | 29.00M | 23.00M | 25.00M | 24.00M | 29.00M | 23.00M | 24.00M | 17.00M | 26.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.30M | 3.50M | 8.20M | 15.20M | 11.40M | 13.60M | 2.80M | 1.00M | 1.00M | -3.00M | 13.00M | -1.00M | -2.00M | -8.00M | 24.00M | -10.00M | 8.00M | 20.00M | -25.00M | 80.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | 2.18M | | | | 0.53M | | | | 0.07M | | | | 1.07M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.60M | 23.10M | 19.80M | -3.40M | -3.00M | -26.60M | -5.90M | -2.00M | 2.00M | 30.00M | -9.00M | -2.00M | 1.00M | -8.00M | 3.00M | 4.00M | 11.00M | 11.00M | -3.00M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.90M | 247.90M | 181.00M | 103.60M | 242.60M | 253.60M | 281.20M | 60.00M | 328.00M | 316.00M | 306.00M | 13.00M | 360.00M | 440.00M | 361.00M | 213.00M | 325.00M | 468.00M | 444.00M | 262.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 1.30M | -4.90M | 0.70M | 1.70M | 1.90M | 4.20M | 2.00M | 2.00M | 2.00M | | 2.00M | 3.00M | 1.00M | 2.00M | 2.00M | 2.00M | 1.00M | 5.00M | 6.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.80M | 9.20M | 7.90M | 8.10M | 8.90M | 11.30M | 10.70M | 10.00M | 10.00M | 10.00M | 10.00M | 4.00M | 34.00M | 35.00M | 81.00M | 43.00M | 15.00M | 74.00M | 179.00M | 49.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.60M | -16.50M | -39.90M | -29.70M | 131.00M | -21.00M | -60.30M | -13.00M | 88.00M | 43.00M | 142.00M | -86.00M | 226.00M | 23.00M | -210.00M | -35.00M | 40.00M | -100.00M | 106.00M | -29.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | 26.70M | -46.30M | 2.80M | -82.10M | 15.90M | -63.60M | -169.00M | 69.00M | 16.00M | 127.00M | -186.00M | 77.00M | 92.00M | 50.00M | 6.00M | -138.00M | 91.00M | 59.00M | -184.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.90M | -29.10M | 47.20M | -31.00M | 83.80M | -37.70M | -12.10M | 6.00M | 50.00M | 31.00M | -82.00M | | 80.00M | 1.00M | -76.00M | -35.00M | 46.00M | -6.00M | 1.00M | -25.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.70M | 9.50M | 10.40M | 10.00M | 8.30M | 14.10M | 19.60M | 12.00M | 13.30M | 13.80M | 31.00M | 13.00M | 26.00M | 23.00M | 20.00M | 17.00M | 15.00M | 16.00M | 20.00M | 21.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.10M | 1.00M | 7.30M | 0.20M | 4.20M | -2.20M | 57.80M | 6.00M | | 2.00M | 99.00M | | | 2.00M | 10.00M | 9.00M | 1.00M | | -1.00M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.20M | 61.40M | 188.80M | 436.00M | 21.20M | 1,432.50M | 38.30M | 38.00M | 77.00M | 48.00M | 468.00M | 76.00M | 22.00M | 20.00M | 772.00M | 67.00M | 94.00M | 7,498.00M | 195.00M | 17.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | 2.40M | 1.50M | | | 3.70M | -0.30M | 4.00M | 2.00M | | 7.00M | 1.00M | 3.00M | 2.00M | 5.00M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -53.90M | -70.10M | -190.40M | -445.80M | -21.70M | -1445.10M | -0.40M | -43.00M | -91.00M | -59.00M | -394.00M | -88.00M | 11.00M | -42.00M | -779.00M | -79.00M | -108.00M | -7514.00M | -213.00M | -38.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.40M | -0.10M | | -28.30M | | | | | 3.00M | -1.00M | 1.00M | 2.00M | | 36.00M | -41.00M | 41.00M | -1.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.90M | -101.30M | 55.00M | 1,298.40M | 767.50M | -189.40M | -150.50M | -121.00M | 67.00M | -221.00M | 88.00M | -67.00M | 442.00M | -716.00M | 277.00M | -218.00M | 8,199.00M | -130.00M | -138.00M | -354.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.10M | 26.00M | 29.00M | 28.90M | 29.00M | 29.00M | 33.10M | 33.00M | 32.00M | 33.00M | 37.00M | 38.00M | 37.00M | 36.00M | 43.00M | 43.00M | 43.00M | 51.00M | 56.00M | 57.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | -1.60M | -1.30M | -0.30M | -127.00M | -55.80M | 52.10M | 14.00M | 16.00M | -28.00M | 32.00M | -11.00M | 11.00M | 45.00M | -58.00M | 22.00M | 63.00M | -19.00M | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 210.30M | 74.90M | 44.30M | 955.90M | 861.40M | -1436.70M | 182.40M | -90.00M | 320.00M | 8.00M | 32.00M | -153.00M | 824.00M | -273.00M | -199.00M | -62.00M | 8,479.00M | -7195.00M | 91.00M | -157.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.20M | 238.40M | 170.60M | 93.60M | 234.30M | 239.50M | 261.60M | 48.00M | 314.70M | 302.20M | 275.00M | | 334.00M | 417.00M | 341.00M | 196.00M | 310.00M | 452.00M | 424.00M | 241.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 210.90M | 76.50M | 45.60M | 956.20M | 988.40M | -1380.90M | 130.30M | -104.00M | 304.00M | 36.00M | | -142.00M | 813.00M | -318.00M | -141.00M | -84.00M | 8,416.00M | -7176.00M | 93.00M | -130.00M |