|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.10M | 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 |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.70M | 38.41M | 40.82M | 45.45M | 48.45M | 51.67M | 54.24M | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.74M | 10.25M | 10.21M | 13.34M | 14.32M | 12.05M | 12.90M | 18.64M | 17.42M | 16.47M | 16.15M | 23.34M | 20.65M | 20.97M | 26.81M | 19.25M | 20.32M | 19.41M | 20.38M | 23.06M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | -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 |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | 1.42M | 1.32M | | 4.48M | 2.22M | 18.46M | 1.70M | 36.90M | -51.37M | 1.62M | 37.73M | -28.84M | 31.57M | -3.34M | | 6.90M | -6.69M | 57.52M | 7.52M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | 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 |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -119.14M | 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 |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.93M | 21.50M | 20.40M | 21.20M | 21.20M | 22.70M | 22.58M | 24.10M | 26.70M | 27.76M | 28.61M | 29.60M | 30.61M | 32.46M | 42.58M | 43.50M | 46.10M | 64.71M | 82.30M | 67.23M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | 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 |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.70M | 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 |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.60M | 80.56M | -22.95M | 6.04M | 14.28M | 46.04M | 41.22M | 16.46M | -20.79M | 54.68M | 20.98M | 121.60M | -96.42M | 40.98M | 60.67M | 56.34M | 11.62M | 68.97M | 133.45M | 160.03M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.55M | 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 |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.47M | 39.10M | 21.93M | -20.88M | 5.67M | 13.58M | -20.73M | -35.05M | 43.28M | -57.29M | 64.64M | 27.08M | 21.98M | -1.34M | -81.87M | 122.81M | 21.56M | -77.86M | -45.21M | 157.16M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -143.35M | 52.61M | 8.94M | 41.95M | 29.87M | 56.68M | 54.89M | -90.01M | 28.40M | 445.07M | -265.65M | 154.47M | 1.04M | 13.55M | -132.08M | 148.76M | -181.15M | 143.20M | -728.59M | 223.68M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.83M | 2.37M | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.78M | 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 |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.10M | 123.95M | 76.03M | 73.55M | -41.58M | -5.97M | 7.96M | 23.75M | 178.64M | -187.47M | 11.10M | 24.45M | 225.50M | 147.06M | -360.75M | 119.47M | -85.65M | 364.87M | 171.68M | 165.76M |
|
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 |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.75M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.35M | 3.42M | 1.25M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -285.62M | -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 |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.78M | | | | | 1.87M | | | | 7.18M | 6.29M | | | | 17.91M | 18.82M | 28.96M | -16.74M | 0.20M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 379.49M | -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 |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.03M | 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 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.28M | 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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -94.05M | 134.46M | 177.44M | -148.66M | 114.26M | 2,130.56M | -184.53M | -229.67M | 224.17M | 360.64M | 131.45M | 401.45M | -404.37M | 62.27M | 181.97M | 220.34M | 278.95M | -2094.40M | 613.33M | 124.64M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.28M | 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 |