|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.27M | 97.95M | 32.84M | 46.18M | 64.59M | 106.63M | 42.16M | 56.02M | 68.86M | 105.65M | 31.36M | 48.27M | 89.84M | 113.84M | 38.00M | 59.66M | 96.13M | 124.61M | 43.74M | 68.06M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.01M | 54.73M | 56.39M | 58.28M | 59.78M | 61.13M | 64.49M | 65.67M | 65.52M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 2.96M | | 0.15M | | 3.25M | | 0.02M | | 3.69M | | 0.09M | | 3.29M | -0.00M | 0.01M | | 6.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.78M | 2.76M | 27.31M | -2.52M | -14.44M | 0.10M | 16.34M | -7.85M | -7.36M | 15.51M | 39.31M | -18.78M | -13.58M | -2.35M | 17.11M | -22.98M | -22.27M | -4.47M | 18.23M | -6.72M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55M | 3.93M | 3.68M | 2.48M | 1.78M | 3.70M | 3.62M | 0.40M | -0.40M | 1.25M | 1.70M | 6.25M | -6.25M | 3.95M | 3.90M | 3.20M | -2.25M | 3.30M | 4.97M | 0.90M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.53M | 136.21M | 59.86M | 93.00M | 62.96M | 113.02M | 82.31M | -90.40M | 97.18M | 155.25M | 105.00M | 109.69M | 146.36M | 201.94M | 136.44M | 124.29M | 176.94M | 162.84M | 137.77M | 75.81M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.60M | 45.09M | 45.46M | 45.49M | 35.86M | 45.98M | 46.22M | 46.41M | 48.27M | 51.97M | 53.26M | 55.17M | 55.86M | 57.57M | 59.48M | 60.82M | 62.74M | 66.70M | 68.14M | 67.99M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.79M | 26.20M | -32.01M | -11.75M | 43.44M | 26.42M | 23.43M | 10.75M | 17.79M | -17.85M | 6.94M | -33.25M | 57.46M | -24.87M | -30.78M | -5.87M | 34.49M | 2.15M | -40.46M | -22.30M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.81M | 19.75M | 19.54M | | 1.31M | 3.49M | -12.56M | | 1.98M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | -2.89M | -17.62M | 16.38M | -15.63M | 25.39M | -28.28M | 22.97M | 12.84M | 5.37M | -53.73M | -62.20M | 18.54M | 10.62M | 43.81M | -65.89M | 18.50M | 13.78M | 29.95M | -62.73M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.57M | 15.57M | -40.31M | -4.76M | 5.62M | 2.80M | -15.29M | -13.53M | -16.96M | -14.85M | -7.90M | 19.64M | 17.39M | 18.96M | -140.26M | 25.80M | 11.71M | 15.06M | -34.20M | 24.81M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.61M | -49.48M | -16.43M | 44.99M | -21.55M | -42.95M | -93.09M | 112.47M | 26.00M | -22.05M | -35.17M | -1.80M | 4.42M | 5.31M | -24.87M | -4.07M | -4.36M | 12.08M | 12.51M | -5.03M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.07M | 9.22M | 259.80M | 52.14M | 141.96M | -128.72M | 18.95M | 118.38M | 19.34M | 289.49M | -424.68M | 259.98M | -158.80M | 43.05M | -140.42M | 174.15M | 360.48M | -323.08M | 967.78M | 199.04M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | 1.28M | | 1.30M | 4.23M | 5.45M | | 3.12M | 5.83M | 5.97M | | 20.38M | 19.54M | 18.84M | | 17.40M | 44.62M | 29.94M | | 47.36M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.99M | | | | 32.14M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.75M | 8.17M | 6.27M | 2.92M | 7.42M | 0.95M | -2.80M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.44M | -45.25M | 6.58M | 51.29M | 1.54M | -27.83M | | 2.16M | 2.24M | -4.40M | 8.92M | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.68M | -60.59M | -106.03M | -98.29M | -105.64M | -86.46M | -133.88M | -109.16M | -154.64M | -148.08M | -178.07M | -234.66M | -323.75M | -198.00M | -161.25M | -183.04M | -290.65M | -257.06M | -298.14M | -296.39M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | -0.32M | -0.08M | -0.01M | -0.10M | -0.74M | 5.33M | -0.54M | -3.17M | -2.02M | -0.04M | -0.05M | -2.50M | -0.84M | -3.98M | -0.54M | -0.35M | -0.45M | -2.73M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 100.00M | | 48.00M | 522.00M | | 350.00M | | | | 300.00M | | 400.00M | | | | 350.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.36M | 100.00M | 125.00M | | | | | | 49.80M | 19.89M | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.61M | 231.57M | 1.49M | 63.78M | 1.55M | 1.50M | 1.49M | 93.24M | 52.93M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.03M | 36.04M | 37.93M | 38.37M | 38.12M | 38.12M | 39.98M | 40.50M | 40.22M | 40.22M | 42.97M | 42.74M | 42.34M | 44.46M | 47.41M | 46.93M | 46.77M | 46.78M | 48.48M | 49.20M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.90M | -35.91M | -38.25M | 8.60M | 62.02M | -38.22M | 2.92M | 379.80M | -165.58M | 303.54M | -44.99M | -44.87M | 189.37M | 254.45M | -34.27M | 324.39M | -46.30M | -47.05M | 42.88M | 342.63M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.96M | 39.71M | -84.43M | 3.31M | 19.34M | -11.66M | -48.65M | 180.25M | -223.04M | 310.71M | -118.06M | -169.85M | 11.98M | 258.39M | -59.09M | 265.63M | -160.01M | -141.28M | -117.49M | 122.05M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.46M | 126.99M | -199.94M | 40.86M | -79.00M | 241.74M | 63.36M | -208.77M | 77.84M | -134.24M | 529.67M | -150.29M | 305.16M | 158.88M | 276.85M | -49.86M | -183.54M | 485.92M | -830.01M | -123.22M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.96M | 39.71M | -84.43M | 3.31M | 19.34M | -11.66M | -48.65M | 180.25M | -223.04M | 310.71M | -118.06M | -169.85M | 11.98M | 258.39M | -59.09M | 265.63M | -160.01M | -141.28M | -117.49M | 122.05M |