|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.42M | 169.88M | 193.87M | 228.42M | 210.59M | 216.59M | 214.99M | 238.73M | 246.82M | 259.66M | 403.38M | 255.95M | 266.76M | 280.90M | 305.51M | 288.60M | 303.65M | 325.39M | 284.67M | 406.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.81M | 7.90M | 6.50M | 6.80M | 7.13M | 6.47M | 5.46M | 5.20M | 5.25M | 5.09M | 4.08M | 4.23M | 4.33M | 4.34M | 4.70M | 5.38M | 5.80M | 7.47M | 5.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.95M | 12.36M | 11.70M | 22.86M | 11.56M | 12.01M | 11.66M | 21.09M | 16.14M | 18.14M | 16.28M | 34.34M | 19.40M | 18.50M | 22.97M | 40.00M | 23.18M | 22.59M | 25.57M | 47.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.63M | -93.35M | -9.53M | -12.96M | -9.87M | 82.15M | -22.89M | -2.25M | -9.51M | -19.21M | 15.71M | -7.62M | 50.18M | -10.47M | -17.76M | 3.40M | -1.75M | 31.78M | 13.25M | -82.50M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 35.37M | 5.00M | 0.01M | -156.58M | 213.23M | -3.91M | 142.49M | -133.75M | -11.70M | 0.28M | 1.69M | -9.88M | 9.59M | 11.20M | 101.09M | 43.90M | -155.98M | 1.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40M | | | | | | | | 0.48M | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.06M | 215.89M | 279.66M | 244.18M | 212.69M | 323.07M | 315.43M | 264.14M | 291.80M | 291.13M | 388.95M | 300.14M | 349.25M | 421.61M | 430.63M | 301.70M | 336.18M | 449.44M | 501.13M | 306.80M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.40M | 14.11M | 21.02M | 6.29M | 22.18M | 23.38M | 5.97M | 24.67M | 26.15M | 26.72M | 96.94M | 38.60M | 40.77M | 41.94M | 5.68M | 43.90M | 43.76M | 40.94M | 40.91M | 41.90M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.79M | 1.32M | 1.26M | 1.40M | 1.20M | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M | 1.28M | 1.29M | 1.29M | 1.29M | 1.30M | 1.27M | 1.56M | 1.74M | 1.80M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.06M | 6.81M | 7.93M | 6.53M | 6.76M | 7.13M | 6.47M | 5.46M | 5.20M | 5.25M | 5.10M | 4.08M | 4.23M | 4.33M | 4.34M | 4.70M | 5.43M | 5.80M | 7.47M | 5.90M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.49M | -0.20M | 168.53M | -70.42M | 0.29M | -56.91M | 133.67M | -22.49M | -28.50M | -7.15M | 207.66M | -91.11M | -34.16M | -68.97M | 184.01M | -73.20M | 36.55M | -42.66M | 243.54M | -102.10M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.69M | -1.14M | 4.15M | -2.06M | -2.85M | -3.24M | 9.48M | -6.33M | -1.52M | 2.13M | -0.33M | 2.04M | 0.60M | -3.81M | 6.13M | -5.90M | 2.08M | 4.95M | -0.57M | -6.20M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.96M | 17.56M | -16.45M | 15.16M | -112.43M | 39.23M | 68.70M | 8.30M | -5.44M | -28.47M | 48.82M | 3.09M | 0.08M | -41.62M | 48.05M | -127.10M | 133.47M | -34.86M | 49.10M | -15.20M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.01M | -11.86M | 38.07M | 24.26M | -42.66M | -34.53M | 84.62M | -3.40M | 6.94M | 14.11M | -2.93M | -14.87M | 54.47M | -25.53M | -24.78M | 32.80M | -12.77M | 11.89M | -3.31M | -17.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.81M | 5.41M | -3.09M | -3.06M | 0.33M | -64.25M | 67.42M | 1.19M | 22.25M | -23.22M | 171.74M | -1.43M | -4.59M | 6.14M | -0.26M | 7.00M | -15.23M | 11.09M | 93.57M | 9.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.73M | 24.68M | -22.57M | 14.08M | -9.16M | -3.00M | -0.08M | 15.35M | 17.31M | -13.72M | -16.20M | 19.97M | -7.08M | -9.74M | -0.52M | 10.60M | -5.67M | 21.95M | 12.44M | 26.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | | | | | | | | 727.34M | 7.82M | 19.65M | | | | | | | 41.70M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.96M | -963.56M | -49.83M | -15.31M | -19.10M | -18.00M | -26.92M | -21.76M | -26.67M | -20.98M | -749.97M | -32.33M | -47.12M | -28.06M | -36.73M | -32.90M | -34.57M | -26.15M | -36.45M | -70.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 5.29M | 0.48M | 0.56M | 3.86M | 0.28M | 0.00M | | | | | 3.74M | | | | | | 12.77M | 7.31M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.32M | 64.39M | -91.74M | -966.12M | -16.82M | -269.89M | -172.55M | -158.29M | -553.76M | -130.31M | -111.57M | -207.22M | -368.64M | -350.27M | -476.18M | -321.70M | -321.12M | -369.38M | -349.79M | -364.50M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.49M | 85.96M | 85.97M | 87.85M | 84.19M | 100.85M | 100.19M | 112.19M | 110.15M | 109.41M | 109.40M | 131.38M | 126.96M | 125.76M | 125.16M | 143.80M | 139.75M | 137.87M | 135.17M | 148.90M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | -4.06M | -1.30M | -4.89M | -13.78M | -10.37M | 10.50M | 2.96M | 0.34M | -3.62M | 5.72M | -2.96M | -1.40M | 6.30M | -9.35M | 4.20M | 6.18M | -1.15M | 0.35M | -1.80M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.85M | -687.34M | 136.78M | -742.13M | 162.99M | 24.81M | 126.45M | 87.04M | -288.28M | 136.22M | -466.86M | 57.62M | -67.91M | 49.58M | -91.63M | -48.70M | -13.33M | 52.77M | 115.24M | -130.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.33M | 191.21M | 302.23M | 230.10M | 221.84M | 326.07M | 315.50M | 248.79M | 274.49M | 304.85M | 405.16M | 280.17M | 356.32M | 431.35M | 431.16M | 291.10M | 341.84M | 427.50M | 488.69M | 280.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.41M | -683.28M | 138.09M | -737.24M | 176.77M | 35.18M | 115.95M | 84.09M | -288.62M | 139.84M | -472.58M | 60.58M | -66.51M | 43.28M | -82.28M | -52.90M | -19.52M | 53.92M | 114.89M | -128.20M |