|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.22M | 149.06M | 119.63M | 121.69M | 155.79M | 226.22M | 199.59M | 188.67M | 160.14M | 189.31M | 217.26M | 179.53M | 214.41M | 190.10M | 223.61M | 170.35M | 156.16M | 248.48M | 275.36M | 239.40M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.15M | 60.18M | 59.40M | 59.13M | 59.96M | 59.89M | 59.71M | 65.55M | 65.73M | 65.85M | 65.74M | 65.36M | 65.26M | 64.77M | 64.76M | 65.01M | 69.23M | 67.47M | 64.14M | 65.04M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.61M | 3.79M | 3.65M | 7.60M | 4.31M | 4.34M | 4.18M | 7.81M | 5.01M | 5.14M | 4.91M | 8.12M | 5.42M | 5.46M | 5.25M | 8.86M | 6.16M | 1.55M | 4.62M | 8.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | -2.49M | 7.73M | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.36M | 213.41M | 187.79M | 233.18M | 225.28M | 241.00M | 220.66M | 241.18M | 251.93M | 253.26M | 263.00M | 257.87M | 252.09M | 270.40M | 292.41M | 252.49M | 293.38M | 240.31M | 343.24M | 270.23M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 4.54M | -2.70M | 6.73M | -10.84M | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.47M | 2.47M | 2.52M | 2.77M | 2.48M | 2.35M | 2.38M | 2.50M | 2.40M | 2.41M | 2.54M | 2.68M | 2.69M | 2.80M | 3.06M | 3.23M | 3.23M | 3.42M | -9.94M | 3.47M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.16M | 63.50M | 65.84M | 65.12M | 63.25M | 63.18M | 63.00M | 68.84M | 69.02M | 69.55M | 69.02M | 68.64M | 68.54M | 68.05M | 68.20M | 69.28M | 73.50M | 71.74M | 68.41M | 69.31M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | -2.24M | -1.06M | -1.10M | 4.95M | -3.29M | -0.81M | 0.09M | -0.22M | -0.33M | 1.68M | -0.51M | -0.57M | 0.45M | -0.76M | 0.34M | 0.24M | 0.56M | 1.74M | 0.62M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.41M | 10.52M | -9.63M | -4.81M | 18.06M | 1.60M | -4.36M | -4.80M | 1.85M | 1.73M | 2.03M | 4.28M | -5.30M | 13.57M | -5.42M | -4.92M | -7.21M | 13.42M | -0.79M | -7.23M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | 0.19M | 4.51M | -1.72M | -13.14M | 15.14M | | 3.08M | -0.43M | -0.80M | | 5.32M | -1.27M | 3.00M | | 1.93M | 0.49M | 3.08M | | 0.51M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | 0.49M | 0.61M | 2.41M | -2.37M | 0.07M | 0.06M | 0.01M | | 39.53M | 7.90M | 0.01M | 7.05M | 8.87M | 23.75M | 12.87M | -12.71M | 57.29M | 246.99M | 111.48M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 2.00M | -0.01M | 0.05M | | 148.66M | -148.71M | | | | | | 1.80M | | -1.80M | 0.12M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.81M | 28.19M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 340.98M | | 550.00M | 550.00M | 550.00M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -488.78M | 31.99M | -573.00M | -131.42M | -157.66M | -57.88M | -7.53M | -422.08M | -23.80M | -189.41M | -15.53M | -448.40M | -156.36M | -572.39M | -428.80M | 534.00M | -33.65M | -166.87M | -642.24M | -853.54M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.12M | 0.03M | 7.38M | 4.47M | 0.02M | 0.00M | | | 3.96M | | | 12.08M | 12.61M | | | | 2.95M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 795.01M | | 424.00M | | | 660.00M | 15.00M | 10.00M | 392.78M | | | 1,189.48M | 332.45M | | | | | 2,156.86M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 363.29M | 422.93M | 454.05M | 394.04M | 0.04M | 500.04M | 60.04M | 15.05M | 10.02M | 63.50M | 0.04M | 400.04M | 0.04M | 850.05M | 0.03M | 975.07M | 0.86M | 1,279.90M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.06M | 159.60M | 165.74M | 171.00M | 174.72M | 254.78M | 183.99M | 254.78M | 189.31M | 192.31M | 815.48M | 206.58M | 206.58M | 6.10M | 6.16M | 209.06M | 220.93M | 220.94M | 6.50M | 221.07M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -86.77M | 23.13M | 668.09M | -670.34M | -217.35M | -130.38M | -33.07M | -51.37M | -225.50M | 7.85M | 355.37M | -281.92M | -212.77M | 701.63M | 104.88M | -1080.25M | 175.56M | 74.11M | -228.41M | 633.51M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -338.86M | -63.23M | 301.37M | -568.58M | -149.73M | 52.74M | 180.06M | -232.26M | 2.63M | 71.70M | 602.83M | -472.45M | -117.04M | 399.64M | -31.50M | -293.76M | 435.29M | 147.55M | -527.40M | 50.20M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.45M | 212.92M | 187.18M | 230.78M | 227.65M | 240.94M | 220.60M | 241.18M | 251.93M | 213.73M | 255.09M | 257.86M | 245.03M | 261.53M | 268.66M | 239.62M | 306.09M | 183.01M | 96.25M | 158.75M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -378.19M | 268.53M | 282.89M | -568.58M | -149.73M | 52.74M | 180.06M | -232.26M | 2.63M | 71.70M | 602.83M | -472.45M | -117.04M | 399.64M | -31.50M | -293.76M | 435.29M | 147.55M | -527.40M | 50.20M |