|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 135.90M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 8.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 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 | 2.50M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | -0.20M | -2.10M | 9.30M | 71.50M | -11.50M | -69.30M | | 117.00M | 26.80M | -130.20M | -1.90M | -11.90M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | -3.30M | 26.70M | -12.30M | 10.50M | -15.80M | 21.50M | -27.30M | 8.40M | -8.10M | 8.20M | -11.10M | -1.40M | 2.60M | 4.60M | -3.30M | -2.20M | 4.90M | 1.60M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.30M | -2.80M | 10.20M | 3.40M | 7.50M | -1.40M | 14.80M | 5.60M | 2.00M | 0.50M | 0.40M | 12.90M | 3.10M | -8.60M | 1.90M | 7.00M | 5.60M | -2.90M | 23.70M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | -0.20M | -0.20M | 4.80M | 7.20M | 5.90M | -1.60M | 2.60M | -3.60M | 9.10M | -1.70M | 7.60M | -4.10M | 8.00M | -28.50M | 34.10M | -4.20M | -32.50M | 3.60M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.80M | 5.90M | 5.20M | 1.30M | 2.70M | 4.10M | | 0.30M | 0.80M | 14.60M | | | 1.00M | 5.60M | 5.50M | 10.90M | 1.50M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | |