|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.18M | 68.93M | 19.09M | 93.39M | 99.56M | 118.76M | 118.44M | 118.10M | 122.32M | 92.09M | 75.84M | 165.74M | 172.81M | 115.62M | 178.95M | 103.61M | 187.39M | 142.33M | 137.29M | 111.56M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.55M | 41.65M | 39.41M | 37.36M | 36.68M | 36.62M | 37.30M | 37.60M | 37.81M | 38.25M | 39.81M | 40.89M | 41.80M | 42.91M | 44.75M | 47.51M | 48.90M | 49.22M | | 51.04M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.69M | 8.61M | -20.09M | 33.13M | -21.94M | -0.44M | -1.77M | 40.74M | -48.59M | -27.03M | -14.14M | 56.62M | -54.35M | -20.29M | 20.56M | 35.28M | -51.26M | 16.51M | 13.18M | 38.92M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.13M | 2.31M | -11.99M | 5.05M | -3.14M | 0.54M | -34.22M | 0.72M | -5.94M | 6.93M | 0.59M | -0.67M | 1.22M | -3.84M | 4.43M | 0.65M | 1.32M | -5.62M | 1.23M | -5.93M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.29M | 99.56M | 62.77M | 37.49M | 13.09M | 32.01M | 41.75M | 66.57M | 76.33M | 169.12M | 90.31M | 28.53M | 70.05M | 155.14M | -10.48M | 94.56M | 20.66M | 174.36M | 71.74M | 93.72M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -62.99M | -36.21M | 29.95M | 32.41M | 26.59M | 2.65M | 13.13M | 49.54M | -7.58M | -77.75M | 6.65M | 44.26M | -44.51M | -55.51M | 59.54M | 19.68M | -1.85M | -56.40M | 28.03M | 46.09M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.47M | 168.49M | 81.88M | 130.88M | 112.65M | 150.77M | 160.20M | 184.69M | 198.64M | 261.21M | 166.14M | 194.27M | 242.86M | 270.76M | 168.46M | 198.17M | 208.05M | 316.69M | 208.99M | 205.27M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.12M | 6.12M | 6.12M | 6.22M | 6.22M | 6.22M | 6.22M | 6.22M | 6.22M | 6.22M | 6.22M | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.24M | 0.47M | 0.25M | 0.26M | 0.26M | 0.24M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.44M | 0.81M | 0.81M | 0.83M | 0.83M | 0.82M | 0.86M | 1.24M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.55M | 41.65M | 39.41M | 37.36M | 36.68M | 36.62M | 37.30M | 37.60M | 37.81M | 38.25M | 39.81M | 40.89M | 41.80M | 42.91M | 44.75M | 47.51M | 48.90M | 49.22M | | 51.04M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.85M | -13.74M | 4.17M | -9.91M | 0.16M | -18.95M | -4.73M | -11.01M | -0.27M | -32.08M | -4.45M | -25.18M | -2.16M | -3.90M | 8.38M | -25.82M | 7.74M | -2.51M | -3.82M | -17.91M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.47M | -7.12M | 146.08M | 12.70M | 6.92M | 0.42M | 278.56M | 18.11M | 74.78M | -60.51M | 249.92M | 24.31M | 5.23M | 257.79M | 83.68M | 27.99M | 129.40M | -133.41M | 288.35M | 63.11M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 2.54M | 1.06M | 2.18M | 3.08M | 0.09M | 2.02M | 0.16M | 0.11M | 0.17M | 0.25M | 0.10M | 0.15M | 0.17M | 0.14M | 0.16M | 6.12M | 0.11M | 0.21M | 0.11M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 30.15M | | | 0.50M | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M | 15.50M | 55.59M | 78.04M | 112.75M | 111.70M | 282.16M | 189.77M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -42.71M | -37.24M | -42.35M | -132.52M | -39.09M | -38.65M | -114.72M | -52.54M | -46.12M | -62.20M | -134.49M | -263.26M | -98.92M | -145.78M | -174.24M | -139.69M | -67.66M | 145.68M | 42.66M | -68.34M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | 0.09M | 0.05M | 0.08M | 0.09M | 0.09M | 0.15M | | 0.09M | 0.10M | 0.05M | 12.16M | 3.15M | 0.15M | 0.23M | 0.00M | 0.03M | 3.13M | 0.06M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -144.39M | 1.43M | -84.10M | -13.59M | -11.84M | -137.68M | -11.08M | -40.02M | -12.14M | -12.96M | -12.60M | -165.02M | 1,154.09M | -588.26M | -94.40M | -42.49M | -72.27M | -149.83M | -1502.20M | -185.91M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.34M | 2.34M | 2.34M | 2.34M | 2.34M | 2.34M | 2.34M | 32.81M | 4.69M | 4.69M | 4.72M | 154.67M | 4.69M | 4.38M | 21.87M | 21.79M | 21.80M | 21.72M | 21.36M | 16.64M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38M | 132.67M | -44.56M | -15.23M | 61.72M | -25.56M | 34.40M | 92.13M | 140.39M | 186.04M | 19.05M | -234.01M | 1,298.03M | -463.28M | -100.18M | 15.98M | 68.12M | 312.55M | -1250.56M | -48.97M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.94M | 175.61M | -64.20M | 118.18M | 105.73M | 150.35M | -118.36M | 166.58M | 123.86M | 321.72M | -83.78M | 169.96M | 237.63M | 12.97M | 84.78M | 170.19M | 78.65M | 450.11M | -79.35M | 142.16M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38M | 132.67M | -44.56M | -15.23M | 61.72M | -25.56M | 34.40M | 92.13M | 140.39M | 186.04M | 19.05M | -234.01M | 1,298.03M | -463.28M | -100.18M | 15.98M | 68.12M | 312.55M | -1250.56M | -48.97M |