|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.06M | 108.08M | 133.74M | 160.54M | 232.33M | 319.08M | 338.88M | 285.52M | 224.29M | 217.56M | 288.76M | 243.80M | 255.30M | 270.75M | 318.57M | 273.25M | -29.52M | 300.72M | 356.40M | 379.26M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.41M | 40.82M | 45.45M | 48.45M | 51.67M | 54.24M | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.25M | -13.73M | 20.96M | 6.70M | -2.97M | 27.92M | 36.60M | -0.55M | -21.45M | 2.92M | 3.48M | 5.40M | 31.57M | -3.34M | 25.06M | 5.18M | 2.41M | 25.09M | 32.42M | 14.22M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | 18.84M | -0.22M | -0.09M | -0.05M | -92.99M | -0.10M | -0.05M | -0.02M | -68.29M | 0.00M | -0.07M | 0.10M | -76.28M | -0.07M | -0.11M | -0.17M | 53.28M | -21.91M | 26.65M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.25M | 6.59M | 0.31M | 2.68M | 14.58M | 7.52M | -2.79M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.74M | 3.07M | 4.22M | 3.62M | 4.09M | 1.74M | 3.35M | 4.49M | 4.01M | 4.10M | 2.67M | 6.93M | 3.90M | 5.48M | -0.75M | 3.94M | 5.76M | 8.03M | 8.50M | 5.15M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.40M | 253.46M | -75.12M | 72.68M | 2,124.59M | -176.57M | -205.92M | 402.81M | 173.17M | 142.55M | 425.90M | -178.87M | 209.34M | -178.78M | 339.81M | 193.30M | -1729.53M | 785.01M | 290.40M | 401.95M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | 1.49M | 1.49M | 1.49M | 1.85M | 2.03M | 2.03M | 2.02M | 2.23M | 2.45M | 2.67M | 2.81M | 3.00M | 2.83M | 7.87M | 6.71M | 3.52M | 3.50M | 3.49M | 3.48M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.41M | 40.82M | 45.45M | 48.45M | 51.67M | 54.24M | 56.05M | 58.38M | 64.63M | | 67.16M | 71.00M | 78.34M | | 92.36M | 96.23M | 99.72M | | 105.75M | 109.81M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03M | 6.85M | -6.70M | 3.54M | 11.15M | -7.92M | -0.46M | -1.75M | 2.04M | 39.13M | -32.90M | 30.04M | 20.44M | -51.76M | 80.96M | 1.18M | 29.33M | -123.11M | 10.02M | 98.77M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.61M | 8.94M | -17.24M | -47.49M | 193.22M | -77.83M | -90.01M | 322.31M | 151.15M | -352.20M | -115.13M | 270.64M | 13.55M | 167.35M | 148.76M | -107.88M | 69.93M | -728.59M | -72.59M | -41.33M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.37M | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.43M | 78.86M | 38.61M | 11.71M | -17.38M | 115.33M | 52.26M | 35.28M | 11.38M | 114.12M | 59.12M | 92.43M | 51.55M | 232.16M | 99.96M | 89.92M | 48.13M | 175.28M | 53.93M | 74.31M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.99M | -118.59M | 19.76M | 12.21M | -5.97M | 280.60M | 101.25M | 101.14M | 95.04M | 105.85M | 121.02M | -77.89M | 353.88M | -360.75M | 119.47M | 136.99M | 142.24M | 171.68M | 40.84M | 199.44M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.40M | 4.31M | | 19.91M | 15.27M | 21.28M | 251.34M | 48.98M | 60.26M | 92.89M | 10.17M | 115.07M | 34.17M | 860.81M | 78.25M | 111.88M | 1,539.95M | 57.52M | 131.40M | 102.72M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.75M | 1.25M | 1.25M | -4.25M | 1.25M | 1.25M | 1.25M | -3.75M | 1.25M | 1.25M | 1.35M | 1.25M | 1.25M | 1.25M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -54.07M | -79.08M | -74.73M | -97.41M | -105.51M | -98.75M | -350.84M | -151.32M | -156.34M | -201.69M | -129.94M | -246.31M | -181.18M | -1034.69M | -199.16M | -250.47M | -1683.56M | -253.41M | -311.52M | -305.44M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.65M | 7.21M | 8.37M | 6.58M | 7.36M | 6.43M | 5.10M | 4.73M | 3.77M | 5.06M | 8.95M | 5.03M | 3.70M | 11.05M | 7.52M | 5.07M | 4.28M | 5.30M | 5.02M | 5.20M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.24M | 23.10M | -175.45M | -68.62M | -93.58M | -166.63M | -197.85M | -221.16M | -154.79M | 365.27M | -49.85M | 556.57M | -24.11M | 934.82M | 29.97M | 3,115.70M | 320.61M | -297.60M | -127.67M | -73.72M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.06M | 20.03M | 20.01M | 19.98M | 19.95M | 19.89M | 23.58M | 23.14M | 22.84M | 22.63M | 22.41M | 22.42M | 22.43M | 22.46M | 22.39M | 24.00M | 24.00M | 24.02M | 24.05M | 23.97M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.09M | 197.48M | -325.29M | -93.34M | 1,925.49M | -441.95M | -754.62M | 30.34M | -137.96M | 306.13M | 246.11M | 131.39M | 4.04M | -278.65M | 170.62M | 3,058.54M | -3092.48M | 234.00M | -148.79M | 22.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203.42M | 372.05M | -94.88M | 60.48M | 2,130.56M | -457.17M | -307.17M | 301.67M | 78.13M | 36.70M | 304.88M | -100.98M | -144.54M | 181.97M | 220.34M | 56.31M | -1871.76M | 613.33M | 249.56M | 202.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.09M | 197.48M | -325.29M | -93.34M | 1,925.49M | -441.95M | -754.62M | 30.34M | -137.96M | 306.13M | 246.11M | 131.39M | 4.04M | -278.65M | 170.62M | 3,058.54M | -3092.48M | 234.00M | -148.79M | 22.80M |