|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.96M | 0.60M | 3.63M | 0.32M | 2.99M | -1.30M | 0.87M | | | | | 8.80M | 152.66M | 96.57M | 10.78M | 52.21M | 37.27M | 63.24M | 119.08M | 195.39M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.09M | 4.44M | 4.31M | 4.72M | 5.30M | 4.61M | 11.82M | 3.29M | 4.25M | 3.43M | 3.51M | 3.37M | 4.81M | 3.75M | 3.61M | 4.63M | 1.74M | 4.04M | 4.00M | 4.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.39M | -1.46M | -1.79M | -0.08M | -0.96M | -4.16M | -0.80M | -0.40M | -0.50M | -0.34M | -13.36M | 10.01M | 1.06M | 0.09M | -12.85M | 0.95M | 1.12M | -2.20M | 3.98M | -1.09M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.78M | 0.72M | 0.24M | 0.24M | 0.24M | 0.23M | 0.23M | 0.18M | 0.17M | 0.28M | 0.28M | 1.96M | 5.80M | 3.47M | 0.77M | 7.09M | 2.63M | 7.14M | 0.26M | 0.25M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.93M | 22.03M | 18.70M | 0.13M | 0.14M | 3.41M | 3.33M | -2.21M | 2.61M | -0.55M | -5.45M | 11.46M | -0.55M | 0.44M | 11.63M | -3.56M | 3.50M | -0.05M | -0.78M | -2.27M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.22M | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 236.87M | 211.74M | 223.91M | 194.18M | 255.49M | 243.64M | 206.96M | 173.92M | 297.82M | 253.26M | 231.25M | 152.56M | 316.20M | 318.20M | 283.53M | 279.43M | 363.49M | 314.96M | 294.08M | 260.88M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.08M | -23.01M | -25.51M | -24.73M | -25.33M | -25.58M | -27.11M | -25.69M | -29.22M | -26.45M | 55.57M | -28.93M | -29.49M | -30.51M | 58.17M | -10.21M | -57.74M | -32.26M | 63.47M | -6.60M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12M | 2.34M | 2.54M | 2.69M | 2.69M | 2.69M | 2.81M | 2.82M | 2.95M | 3.05M | 3.09M | 4.52M | 2.00M | 2.00M | 9.73M | 7.85M | 2.00M | 2.00M | 8.20M | 8.36M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.46M | 177.18M | 178.11M | 177.73M | 180.49M | 173.19M | 179.16M | 179.22M | 197.57M | 184.56M | 188.54M | 219.22M | 283.50M | 280.02M | 274.47M | 268.55M | 265.92M | 262.32M | 262.09M | 289.73M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.36M | 5.35M | 8.95M | 4.14M | -14.86M | 13.46M | 14.68M | 19.95M | -29.61M | 18.70M | 12.53M | 2.17M | -21.50M | 17.26M | 42.93M | -7.21M | -23.67M | 21.13M | 26.02M | -0.89M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.60M | 24.40M | 39.29M | 3.65M | 31.28M | 56.98M | 44.37M | -15.94M | 46.71M | 47.57M | -119.07M | 0.42M | 5.19M | 46.59M | -80.84M | -47.44M | 81.76M | 52.55M | -112.16M | -40.71M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.72M | | | | 36.96M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.49M | 148.68M | 180.04M | 178.28M | 188.12M | 250.40M | 244.83M | 204.89M | 189.25M | 188.35M | 148.71M | 107.05M | 122.49M | 169.83M | 198.12M | 166.04M | 158.33M | 222.72M | 216.57M | 142.13M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,316.40M | 129.13M | -2383.02M | | | | 1.45M | 2.65M | 139.00M | -120.72M | 4.05M | 28.21M | 341.27M | 250.51M | 28.57M | | 1.68M | 29.16M | 306.88M | 6.84M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 291.35M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 944.57M | -508.62M | -672.64M | -245.96M | -215.17M | -116.98M | -298.23M | 56.34M | -195.01M | -222.42M | -215.67M | -97.78M | 187.53M | 30.23M | -233.77M | -230.71M | -210.26M | -188.08M | -405.62M | -638.61M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.21M | 0.23M | 0.35M | 0.31M | 0.50M | 0.10M | 0.12M | 0.24M | 0.02M | 0.01M | 0.00M | | | | 5.97M | 7.15M | | 901.33M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 449.45M | 496.99M | | | | 500.00M | 399.53M | 344.25M | | | 750.00M | | | | 494.50M | | 492.76M | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 678.42M | 251.43M | 4.34M | 1.27M | 1.24M | 1.25M | 1.29M | 1.32M | 1.29M | 1.31M | 86.16M | 0.86M | 1.10M | 1.07M | 23.74M | 352.86M | 452.71M | 0.92M | 0.94M | 102.23M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,648.81M | 4,754.00M | 2,853.61M | 3,567.83M | 4,391.90M | 3,841.86M | 4,080.56M | 3,811.86M | 2,202.14M | 1,785.00M | 2,821.31M | 2,500.00M | 646.00M | 0.25M | 1,165.00M | 4,265.00M | 1,843.65M | 3,327.00M | 1,756.57M | 5,887.65M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 3.54M | 0.32M | -0.00M | -0.00M | 0.04M | 308.06M | -0.15M | -0.15M | 0.04M | 0.54M | 0.09M | 0.08M | 0.07M | 0.08M | 0.06M | 0.11M | 0.13M | 0.84M | 0.10M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.97M | 162.00M | -394.77M | 163.45M | -147.59M | 471.10M | 161.09M | 22.80M | 306.13M | 164.01M | -447.65M | 164.20M | -93.55M | 9.72M | 714.41M | 213.48M | 211.88M | -396.54M | 820.27M | 211.99M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1085.15M | 321.38M | 399.37M | -18.51M | -53.57M | -93.44M | 48.98M | -239.88M | -59.50M | -77.44M | 39.52M | -66.65M | -501.59M | -265.68M | -107.50M | -94.41M | -128.55M | -130.43M | 489.51M | 1,105.93M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.28M | 24.50M | -49.36M | -70.29M | -13.26M | 33.23M | -42.29M | -9.61M | 43.30M | -46.60M | 55.10M | -11.87M | 2.14M | 82.75M | -57.74M | -45.70M | 24.67M | -3.55M | 377.97M | 728.21M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.38M | 63.06M | 43.87M | 15.90M | 67.37M | -6.76M | -37.88M | -30.97M | 108.56M | 64.90M | 82.54M | 45.51M | 193.71M | 148.37M | 85.41M | 113.39M | 205.15M | 92.25M | 77.52M | 118.75M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.28M | 24.50M | -49.36M | -70.29M | -13.26M | 33.23M | -42.29M | -9.61M | 43.30M | -46.60M | 55.10M | -11.87M | 2.14M | 82.75M | -57.74M | -45.70M | 24.67M | -3.55M | 377.97M | 728.21M |