|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.10M | 288.60M | 250.00M | 217.60M | 214.30M | 107.40M | 86.80M | 127.30M | 99.50M | 22.20M | 70.80M | 93.60M | 64.30M | -47.10M | 78.80M | 151.90M | 106.30M | 87.40M | 108.20M | 122.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 2.40M | 2.40M | 2.50M | 2.30M | 2.30M | 2.20M | 2.20M | 2.20M | 2.20M | 2.20M | 2.30M | 2.20M | 2.00M | 1.30M | 1.20M | 1.20M | 0.90M | 0.80M | 0.70M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | -10.90M | 15.20M | 19.40M | 9.10M | 9.10M | 8.70M | 9.60M | 9.90M | 9.80M | 9.30M | 10.10M | 10.90M | 10.60M | 10.70M | 12.80M | 12.90M | 12.70M | 12.10M | 13.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.90M | -1.90M | -15.10M | -40.60M | 11.00M | -5.30M | -1.90M | 3.90M | 24.20M | -2.40M | 13.30M | 2.90M | 31.90M | -11.60M | 13.10M | 37.00M | 1.60M | -14.90M | -7.90M | -13.40M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.90M | 44.40M | 100.90M | 0.60M | 37.30M | 12.10M | 22.70M | 3.40M | 14.90M | 1.40M | 12.20M | 5.20M | -23.70M | | 1.70M | 6.50M | | | 279.30M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 325.20M | 343.30M | 269.80M | 131.10M | 376.10M | 249.50M | 326.30M | 286.80M | 296.50M | 282.70M | 313.40M | 311.20M | 310.00M | 204.00M | 317.70M | 306.20M | 346.20M | 139.70M | 299.40M | 269.30M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | 4.00M | 4.40M | 4.10M | 4.30M | 4.20M | 4.00M | 4.10M | 4.20M | 4.20M | 4.90M | 4.40M | 4.90M | 4.90M | 5.60M | 5.70M | 5.70M | 5.90M | 6.00M | 5.40M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 2.40M | 2.40M | 2.50M | 2.30M | 2.30M | 2.20M | 2.20M | 2.20M | 2.20M | 2.20M | 2.30M | 2.20M | 2.00M | 1.30M | 1.20M | 1.20M | 0.90M | 0.80M | 0.70M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 16.40M | 25.10M | -76.20M | 43.10M | -5.90M | 7.20M | 23.50M | -6.00M | 9.30M | 11.30M | 35.10M | 16.60M | -2.40M | 12.50M | -19.90M | 27.30M | 6.20M | 35.40M | 14.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.70M | -80.40M | 7.10M | 122.00M | -56.30M | 56.30M | -80.20M | 82.50M | 2.30M | -4.60M | 7.80M | 73.00M | -11.50M | 47.10M | -13.50M | -22.20M | 26.80M | -130.20M | 108.90M | -122.70M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.10M | -6.70M | 26.70M | 0.10M | -1.90M | 1.90M | 0.20M | -27.30M | 27.70M | -27.40M | 8.20M | -11.10M | -1.40M | 13.00M | 0.30M | -3.30M | -2.20M | 4.90M | 1.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 2.30M | 3.00M | 1.50M | 1.70M | -0.70M | 0.90M | 1.20M | 0.90M | 1.50M | -0.10M | 1.70M | 0.30M | 0.40M | 0.40M | 0.70M | 0.30M | 0.30M | 0.60M | 0.40M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | 0.90M | 5.90M | 6.30M | 5.40M | 0.90M | 3.20M | 1.60M | 2.50M | 1.70M | 3.90M | 7.70M | 1.50M | 14.50M | 9.80M | 11.10M | 7.00M | 5.60M | -2.90M | 2.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -112.60M | 134.20M | 192.60M | 223.10M | -18.50M | -147.90M | -172.70M | -121.50M | -344.20M | -367.80M | -359.90M | -344.90M | -583.90M | -526.00M | -424.00M | -187.20M | -291.60M | -194.20M | -127.60M | -60.90M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | -7.00M | 12.70M | -13.10M | 0.80M | 11.20M | 5.90M | -5.40M | 2.60M | -3.60M | 17.00M | 17.30M | 6.30M | -2.80M | 15.60M | 2.60M | 34.10M | -4.20M | -14.00M | -14.90M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.60M | -200.80M | -881.00M | -362.30M | -293.10M | -169.50M | -189.00M | -143.00M | 118.10M | 9.00M | 72.70M | 66.40M | 370.60M | 272.00M | 305.00M | 9.70M | 221.00M | -502.30M | -236.80M | -206.50M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.00M | 276.70M | -418.60M | -8.10M | 64.50M | -67.90M | -35.40M | 22.30M | 70.40M | -76.10M | 26.20M | 32.70M | 96.70M | -50.00M | 198.70M | 128.70M | 275.60M | -556.80M | -65.00M | 1.90M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 324.40M | 341.00M | 266.80M | 129.60M | 374.40M | 250.20M | 325.40M | 285.60M | 295.60M | 281.20M | 313.50M | 309.50M | 309.70M | 203.60M | 317.30M | 305.50M | 345.90M | 139.40M | 298.80M | 268.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.00M | 276.70M | -418.60M | -8.10M | 64.50M | -67.90M | -35.40M | 22.30M | 70.40M | -76.10M | 26.20M | 32.70M | 96.70M | -50.00M | 198.70M | 128.70M | 275.60M | -556.80M | -65.00M | 1.90M |