|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.10M | 72.30M | 71.70M | 58.00M | 73.00M | 101.00M | 98.00M | 67.00M | 76.00M | 113.00M | 91.00M | 65.00M | 70.00M | 122.00M | -46.00M | -18.00M | -35.00M | 30.00M | 24.00M | -24.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.10M | 105.40M | 15.10M | 119.00M | 130.00M | 140.00M | 147.00M | 152.00M | 161.00M | 167.00M | 590.00M | 160.00M | 165.00M | 174.00M | 180.00M | 172.00M | 195.00M | 246.00M | -504.00M | 32.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.10M | 5.50M | 5.10M | 6.00M | 5.00M | 9.00M | 7.00M | 4.00M | 5.00M | 6.00M | 3.00M | 5.00M | 4.00M | 7.00M | 1.00M | 6.00M | 6.00M | 16.00M | 6.00M | 6.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.10M | 21.10M | 15.60M | 5.00M | 38.00M | 35.00M | 5.00M | 3.00M | 17.00M | 21.00M | 48.00M | 9.00M | 11.00M | 37.00M | 2.00M | -29.00M | -29.00M | 60.00M | -11.00M | -19.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.60M | 2.90M | 4.70M | 9.00M | 5.00M | 5.00M | 17.00M | 25.00M | 27.00M | 25.00M | 17.00M | 23.00M | 20.00M | 15.00M | 29.00M | 29.00M | 20.00M | 17.00M | 25.00M | 29.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | 5.00M | 5.00M | 5.00M | 7.00M | 1.00M | 3.00M | 21.00M | -10.00M | 3.00M | 6.00M | 3.00M | 5.00M | 3.00M | 4.00M | 11.00M | 6.00M | 10.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | 2.80M | 9.00M | 11.00M | 14.00M | -34.00M | 13.00M | 17.00M | 19.00M | 16.00M | 12.00M | | 20.00M | -194.00M | 14.00M | 49.00M | 9.00M | -52.00M | 25.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.20M | 175.30M | 239.80M | 143.00M | 216.00M | 264.00M | 294.00M | 235.00M | 281.00M | 280.00M | 290.00M | 240.00M | 318.00M | 336.00M | 331.00M | 171.00M | 241.00M | 358.00M | 315.00M | 277.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 3.10M | 4.00M | 6.00M | 7.00M | 9.00M | 9.00M | 9.00M | 11.00M | 10.00M | 11.00M | 10.00M | 10.00M | 12.00M | 13.00M | 11.00M | 20.00M | 40.00M | 44.00M | 41.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.80M | 1.60M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 2.00M | 3.00M | 2.00M | 3.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.10M | 105.40M | 15.10M | 119.00M | 130.00M | 140.00M | 147.00M | 152.00M | 161.00M | 167.00M | 590.00M | 160.00M | 165.00M | 174.00M | 180.00M | 172.00M | 195.00M | 246.00M | -504.00M | 32.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.30M | 53.40M | 10.80M | 23.00M | 60.00M | 73.00M | 16.00M | -13.00M | 37.00M | 55.00M | 19.00M | 7.00M | 15.00M | 54.00M | -14.00M | -20.00M | 17.00M | 62.00M | -13.00M | 11.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | 1.50M | 15.30M | -9.00M | -14.00M | 21.00M | -21.00M | 8.00M | -14.00M | 16.00M | -3.00M | -2.00M | 15.00M | 4.00M | -15.00M | -18.00M | 12.00M | 16.00M | 26.00M | -44.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.30M | 7.20M | 8.30M | -28.00M | 13.00M | -2.00M | 48.00M | -27.00M | 50.00M | -6.00M | -3.00M | -6.00M | 23.00M | 17.00M | -10.00M | 39.00M | 5.00M | -31.00M | -99.00M | 36.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 0.50M | 2.20M | 1.00M | | 1.00M | 3.00M | 2.00M | 1.00M | -2.00M | | 3.00M | 3.00M | 4.00M | 2.00M | | 5.00M | 6.00M | 4.00M | 3.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.40M | 31.10M | -31.10M | 13.00M | 15.00M | -22.00M | 11.00M | 332.00M | 371.00M | -703.00M | | 30.00M | -13.00M | 110.00M | 34.00M | 187.00M | -107.00M | -78.00M | 3.00M | 272.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 1.00M | 1.60M | 2.00M | 1.00M | 1.00M | 3.00M | 3.00M | 3.00M | 5.00M | 4.00M | 2.00M | 2.00M | 2.00M | 4.00M | 4.00M | 5.00M | 6.00M | 5.00M | 13.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.90M | 207.30M | 205.80M | 73.00M | 244.00M | 124.00M | 74.00M | 138.00M | 134.00M | 60.00M | 98.00M | 148.00M | 142.00M | 277.00M | 33.00M | 11.00M | 4,240.00M | 5.00M | 1.00M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.00M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -142.50M | -409.10M | -346.20M | -347.00M | -527.00M | -442.00M | -366.00M | -451.00M | -479.00M | -394.00M | -257.00M | -296.00M | -404.00M | -543.00M | -268.00M | -133.00M | -4427.00M | -234.00M | -150.00M | -183.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | | | | | | | | 1.00M | | | | | | | 1.00M | 6.00M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.20M | 234.90M | 107.10M | 192.00M | 340.00M | 184.00M | 69.00M | 202.00M | 195.00M | 148.00M | -33.00M | 48.00M | 93.00M | 279.00M | -121.00M | -73.00M | 4,191.00M | -116.00M | -175.00M | -103.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 17.00M | 17.00M | 17.00M | 17.00M | 20.00M | 18.00M | 18.00M | 17.00M | 20.00M | 19.00M | 19.00M | 19.00M | 21.00M | 20.00M | 23.00M | 23.00M | 24.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | -0.50M | -0.90M | | | -1.00M | | | | | | | | | -1.00M | | | | 1.00M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 0.60M | -0.20M | -12.00M | 29.00M | 5.00M | -3.00M | -14.00M | -3.00M | 34.00M | | -8.00M | 7.00M | 72.00M | -59.00M | -35.00M | 5.00M | 8.00M | -9.00M | -9.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.60M | 144.20M | 270.90M | 130.00M | 201.00M | 286.00M | 283.00M | -97.00M | -90.00M | 983.00M | 290.00M | 210.00M | 331.00M | 226.00M | 297.00M | -16.00M | 348.00M | 436.00M | 312.00M | 5.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 1.10M | 0.70M | -12.00M | 29.00M | 6.00M | -3.00M | -14.00M | -3.00M | 34.00M | | -8.00M | 7.00M | 72.00M | -58.00M | -35.00M | 5.00M | 8.00M | -10.00M | -9.00M |