|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.50M | 283.20M | 419.10M | 339.20M | 380.70M | 266.00M | 78.00M | 34.00M | 80.80M | 119.90M | 62.40M | 36.10M | 113.20M | 199.10M | 148.30M | 72.70M | 94.70M | 134.70M | 240.80M | 56.60M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.70M | 4.70M | 5.10M | 4.70M | 5.80M | 5.00M | -1.30M | 12.40M | 5.20M | 7.80M | 6.20M | 17.20M | 11.70M | 7.10M | 9.50M | 5.80M | 5.90M | 26.20M | -0.60M | 36.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.70M | 15.10M | 2.90M | 6.60M | 2.80M | 136.90M | -56.10M | -1.40M | -1.60M | -6.30M | 28.90M | 2.30M | 5.20M | 8.70M | 4.70M | 0.40M | -0.10M | 9.70M | -1.80M | 0.70M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.90M | 344.50M | 400.80M | 273.90M | 417.20M | 411.40M | 169.40M | 96.70M | 149.80M | 152.60M | 111.40M | 36.60M | 307.90M | 248.60M | 174.70M | 89.00M | 105.60M | 175.60M | 176.90M | 94.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.30M | 24.70M | 29.40M | 36.20M | 39.10M | 38.60M | 39.10M | 39.60M | 36.10M | 32.50M | 33.80M | 33.90M | 34.20M | 34.00M | 31.60M | 34.50M | 32.40M | 32.00M | 34.20M | 33.70M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.40M | 33.00M | 35.00M | 35.60M | 35.50M | 34.50M | 33.60M | 35.80M | 36.30M | 36.00M | 34.10M | 37.20M | 38.30M | 37.90M | 39.70M | 40.60M | 41.20M | 42.10M | 43.00M | 42.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.50M | 15.00M | 15.10M | 27.70M | 9.90M | -51.50M | -60.70M | 14.50M | 2.30M | 20.30M | -26.20M | 23.70M | 5.20M | 2.80M | -41.50M | 1.60M | 18.10M | -10.70M | -21.30M | 1.10M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.90M | 26.50M | 9.40M | -16.20M | 20.70M | -9.50M | -26.70M | -8.40M | 12.00M | 30.80M | -23.50M | -34.30M | 51.70M | 10.20M | -33.20M | -5.30M | 2.30M | -5.10M | -25.70M | 1.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.90M | 8.00M | -146.40M | -35.40M | -38.80M | -39.60M | 159.00M | -39.40M | -36.90M | 10.50M | -79.00M | -34.60M | -80.00M | 10.60M | 9.20M | -35.10M | -32.70M | -29.90M | 122.60M | 4.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.80M | 143.40M | -229.80M | 37.40M | -26.00M | 0.50M | 135.00M | 35.50M | 15.30M | 84.60M | -124.60M | 1.10M | 15.30M | 26.90M | 55.80M | 22.50M | 4.00M | 7.10M | 142.00M | 30.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.50M | -0.30M | 0.40M | 0.40M | -0.40M | 0.80M | 0.30M | -0.20M | | 1.10M | 2.30M | 0.90M | 1.20M | 1.50M | 0.20M | 0.30M | -0.10M | 8.70M | -0.10M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -62.50M | -142.90M | -80.90M | -46.40M | -32.60M | -613.90M | -36.40M | -153.50M | -48.30M | -68.90M | -67.50M | -59.00M | -72.10M | -77.70M | -127.30M | -129.40M | -54.00M | -53.00M | -29.20M | -36.80M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.80M | -143.10M | -113.40M | -117.10M | -168.40M | -165.10M | -126.00M | -104.50M | -68.00M | -49.20M | -68.00M | -85.70M | -93.40M | -68.80M | -53.30M | -104.40M | -114.50M | -89.00M | -98.50M | -99.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.10M | 13.10M | 12.60M | 12.90M | 12.10M | 11.90M | 11.10M | 11.30M | 11.10M | 11.40M | 11.20M | 11.10M | 11.00M | 11.40M | 11.30M | 11.30M | 11.00M | 11.40M | 11.20M | 11.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.60M | 58.50M | 206.50M | 110.40M | 216.20M | -367.60M | 7.00M | -161.30M | 33.50M | 34.50M | -24.10M | -108.10M | 142.40M | 102.10M | -5.90M | -144.80M | -62.90M | 33.60M | 49.20M | -41.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.10M | 201.10M | 630.60M | 236.50M | 443.20M | 410.90M | 34.40M | 61.20M | 134.50M | 68.00M | 236.00M | 35.50M | 292.60M | 221.70M | 118.90M | 66.50M | 101.60M | 168.50M | 34.90M | 63.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.60M | 58.50M | 206.50M | 110.40M | 216.20M | -367.60M | 7.00M | -161.30M | 33.50M | 34.50M | -24.10M | -108.10M | 142.40M | 102.10M | -5.90M | -144.80M | -62.90M | 33.60M | 49.20M | -41.80M |