|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.53M | 223.55M | 86.79M | 190.62M | 113.20M | 216.15M | 125.36M | 198.49M | 139.19M | 149.28M | 113.28M | 164.35M | 147.13M | 104.19M | 117.78M | 170.53M | 185.94M | 110.34M | 101.66M | 56.55M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.37M | 3.84M | 3.59M | 3.86M | 6.64M | 4.10M | 3.88M | 5.49M | 5.58M | 3.17M | 3.54M | 3.40M | 5.87M | 3.40M | 3.12M | 5.30M | 5.26M | 3.47M | 3.42M | 4.70M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | 0.20M | | | | 0.16M | | | | 0.13M | | | | 0.06M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 963.00 | 963.00 | 813.00 | -0.47M | 7.50M | 463.00 | 463.00 | 7.70M | 1.25M | 4.38M | 3.44M | -6.57M | 0.75M | 6.39M | 5.05M | -10.29M | 3.67M | 6.48M | -1.98M | 1.68M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.11M | 249.21M | 280.93M | 216.72M | 179.62M | 284.28M | 343.41M | 251.16M | 218.31M | 335.77M | 318.17M | 264.93M | 200.26M | 349.37M | 309.54M | 239.13M | 196.62M | 353.45M | 266.44M | 261.67M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34M | 1.33M | 1.47M | 1.51M | 1.51M | 1.51M | 1.53M | 1.52M | 1.52M | 1.52M | 1.50M | 1.37M | 1.53M | 1.53M | 1.51M | 1.47M | 1.62M | 1.63M | 1.62M | 1.70M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.82M | 132.09M | 134.77M | 135.74M | 133.99M | 134.40M | 137.02M | 138.59M | 138.76M | 139.18M | 146.86M | 141.06M | 143.26M | 145.18M | 146.91M | 151.06M | 152.52M | 153.69M | 156.82M | 159.94M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.77M | 42.37M | 77.45M | -11.12M | -74.41M | 17.34M | 67.09M | -26.07M | -63.64M | 55.51M | 34.66M | -50.99M | -79.75M | 84.43M | 31.89M | -71.38M | -76.87M | 85.02M | 9.90M | -8.79M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.22M | 78.71M | 80.63M | 71.07M | 38.21M | 94.64M | 86.37M | 76.95M | 75.62M | 98.72M | 86.73M | 80.16M | 52.10M | 89.67M | 94.08M | 86.52M | 72.64M | 88.91M | 95.62M | 103.08M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 160.86M | -2.94M | 134.26M | 0.02M | 165.18M | 0.63M | 154.66M | 3.02M | | -0.08M | -0.00M | | | | 84.21M | 81.13M | | | 0.23M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.28M | 0.09M | 0.01M | 0.10M | 0.26M | 0.03M | 0.15M | | | | 0.31M | 0.10M | 0.12M | 0.06M | 0.04M | | | | 0.34M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.70M | 3.30M | 0.03M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -112.50M | -20.04M | -137.12M | 16.07M | -83.53M | 25.74M | -356.82M | 9.38M | -138.38M | -154.44M | -135.72M | -346.72M | -93.01M | -236.82M | -321.76M | -173.91M | -61.41M | -176.92M | -254.37M | -197.53M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | -1.80M | 7.09M | -12.71M | -0.98M | -10.94M | 17.39M | 0.04M | -1.66M | 1.66M | -5.95M | 0.67M | 3.45M | -6.52M | 2.69M | 10.69M | | -0.69M | 0.69M | 10.91M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.85M | -229.54M | -145.30M | -143.71M | -154.06M | -160.94M | -154.74M | -253.02M | 15.02M | -173.63M | -170.84M | -38.46M | -94.26M | -104.13M | -0.22M | -72.52M | -122.52M | -177.87M | -34.25M | -36.10M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -117.87M | 118.02M | -336.89M | 3.48M | 144.40M | 144.31M | 40.30M | 161.68M | 163.43M | 163.36M | 638.45M | 171.57M | 171.93M | 171.81M | 177.35M | 4.66M | 177.41M | 177.38M | 695.26M |
|
Dividends Paid - Preferred (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.76M | -0.37M | -1.48M | 89.08M | -57.97M | 149.08M | -168.15M | 7.52M | 94.95M | 7.71M | 11.61M | -120.25M | 12.98M | 8.42M | -12.44M | -7.30M | 12.69M | -1.34M | -22.18M | 28.04M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.89M | 170.50M | 200.30M | 145.65M | 141.41M | 189.65M | 257.04M | 174.21M | 142.69M | 237.05M | 231.45M | 184.78M | 148.16M | 259.70M | 215.46M | 152.61M | 123.98M | 264.54M | 170.81M | 158.60M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.76M | -0.37M | -1.48M | 89.08M | -57.97M | 149.08M | -168.15M | 7.52M | 94.95M | 7.71M | 11.61M | -120.25M | 12.98M | 8.42M | -12.44M | -7.30M | 12.69M | -1.34M | -22.18M | 28.04M |