|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.13M | 206.17M | 254.60M | 208.29M | 219.44M | 194.79M | 148.60M | 103.71M | 62.90M | 59.90M | -10.99M | -2.99M | 19.89M | 30.06M | 69.13M | 30.23M | 33.93M | 8.33M | -6.94M | -1.41M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.61M | 138.57M | 140.50M | 145.04M | 147.48M | 150.36M | 152.09M | 155.97M | 156.38M | 176.61M | 176.00M | 181.87M | 178.85M | 178.60M | 178.21M | 177.48M | 176.54M | 179.04M | 178.02M | 176.81M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.38M | -50.53M | 1.06M | -4.25M | 6.68M | -3.56M | -29.73M | 1.32M | 6.69M | -17.59M | -1.20M | 13.67M | 17.30M | -9.40M | 0.69M | 22.43M | 11.46M | -55.21M | 37.05M | 10.12M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.10M | 22.10M | 181.11M | | 23.00M | 15.60M | 125.44M | -1.23M | 14.30M | 11.40M | 1.92M | -1.93M | 6.00M | 9.20M | -1.89M | 4.02M | 11.70M | 20.90M | 16.76M | -13.41M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.81M | | | | | | | 2.24M | 0.29M | 5.88M | 1.01M | 8.14M | 0.03M | 10.58M | 34.80M | -44.98M | 0.88M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.39M | 358.02M | 372.63M | 456.86M | 263.12M | 379.21M | 336.66M | 345.16M | 377.03M | 151.31M | 288.17M | 37.27M | 273.43M | 214.04M | 274.32M | 109.43M | 216.50M | 217.50M | 723.22M | 142.54M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.15M | 9.20M | 9.25M | 9.49M | 10.30M | 11.18M | 10.97M | 10.65M | 11.49M | 46.64M | 53.05M | 46.88M | 35.38M | 55.51M | 34.08M | 36.59M | 40.74M | 43.67M | 42.59M | 41.64M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.59M | 154.29M | 156.35M | 161.21M | 163.70M | 166.62M | 168.30M | 172.15M | 172.89M | 195.52M | 194.54M | 200.41M | 197.39M | 197.52M | 197.48M | 196.72M | 195.78M | 198.28M | 197.26M | 195.71M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.48M | 82.42M | 62.09M | 28.01M | 75.73M | -59.70M | -102.75M | -35.61M | -90.81M | 42.28M | -70.95M | -18.00M | -14.12M | -7.50M | -38.39M | 67.28M | -13.40M | 15.87M | -556.04M | 123.81M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.40M | 5.32M | 39.12M | 22.07M | -20.01M | 12.20M | -39.03M | 11.96M | -6.89M | -15.57M | 23.12M | -25.56M | -14.08M | -17.42M | 71.88M | -28.56M | -34.91M | -22.94M | -43.88M | 39.45M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -64.46M | 50.65M | -16.29M | -9.27M | 60.09M | -31.61M | -62.10M | 8.19M | -30.38M | 48.79M | 26.70M | -148.10M | 56.67M | -43.76M | -40.71M | -9.13M | 9.01M | 18.95M | -17.82M | 23.54M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.34M | 17.00M | -45.99M | -0.69M | 6.66M | 8.22M | 43.87M | -28.75M | -12.92M | 42.91M | 5.60M | -7.54M | -19.01M | 6.92M | -8.93M | -23.74M | 14.49M | 51.36M | -33.48M | -9.73M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.97M | 4.42M | -39.18M | 0.61M | 6.44M | -9.49M | -16.40M | -6.60M | 6.39M | -0.09M | -12.39M | 9.89M | 41.87M | -2.42M | -6.95M | -1.97M | 22.54M | -5.85M | 2.30M | 2.93M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.53M | -238.27M | 1.21M | 164.97M | -161.89M | 1.18M | 30.64M | 0.36M | 30.43M | 821.89M | -807.10M | 191.91M | 180.76M | -372.35M | 3.78M | 0.33M | 0.38M | 0.14M | 794.54M | 130.04M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.89M | 65.39M | 59.63M | 60.53M | 43.71M | 35.31M | 43.88M | 59.34M | 39.41M | 115.48M | 78.39M | 50.60M | 63.43M | 69.56M | 70.33M | 82.61M | 75.76M | 75.87M | 57.74M | 44.43M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.02M | 1,278.74M | 154.17M | 1.29M | | | 30.00M | 0.28M | -0.28M | 458.29M | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | 5.53M | 2.24M | 1.88M | 2.42M | 3.20M | 2.20M | 3.62M | | | | 0.53M | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -122.78M | -1351.84M | -267.98M | -110.19M | -94.12M | -154.32M | -287.56M | -197.31M | -218.69M | -672.04M | -140.00M | -139.75M | -119.09M | -360.18M | -140.10M | -54.22M | -135.40M | -234.89M | -95.88M | -83.58M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.49M | -5.50M | -0.18M | -15.61M | -4.71M | -10.79M | -0.60M | -11.75M | -7.76M | 1.30M | -6.94M | -0.49M | -10.82M | 3.57M | -4.96M | 0.46M | -2.52M | -13.02M | 6.87M | -11.50M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -42.43M | 1,101.11M | -93.98M | -323.25M | -229.11M | -196.47M | -5.52M | -134.59M | 371.21M | 49.47M | -135.40M | -22.22M | -160.06M | 127.79M | -84.90M | -76.30M | -85.28M | -27.55M | -618.61M | -68.12M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.72M | 16.75M | 16.71M | 19.91M | 19.53M | 19.47M | 19.29M | 22.73M | 22.76M | 22.76M | 22.48M | 26.02M | 26.07M | 26.08M | 25.99M | 29.37M | 29.44M | 29.45M | 29.47M | 32.73M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.82M | 107.29M | 10.67M | 23.42M | -60.11M | 28.42M | 43.58M | 13.26M | 529.56M | -471.26M | 12.78M | -124.69M | -5.73M | -18.34M | 49.32M | -21.09M | -4.18M | -44.94M | 8.73M | -9.16M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.86M | 596.29M | 371.42M | 291.89M | 425.01M | 378.03M | 306.01M | 344.80M | 346.60M | -670.58M | 1,095.28M | -154.63M | 92.67M | 586.39M | 270.54M | 109.09M | 216.12M | 217.36M | -71.32M | 12.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.82M | 107.29M | 10.67M | 23.42M | -60.11M | 28.42M | 43.58M | 13.26M | 529.56M | -471.26M | 12.78M | -124.69M | -5.73M | -18.34M | 49.32M | -21.09M | -4.18M | -44.94M | 8.73M | -9.16M |