|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.62M | 52.28M | 30.38M | 81.59M | 91.93M | 57.35M | 52.15M | 76.76M | 119.30M | 64.52M | 75.22M | 87.37M | 247.20M | 67.90M | 73.30M | 113.60M | 139.40M | 89.50M | 110.70M | 267.90M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.58M | 0.70M | 0.60M | 21.14M | 22.05M | 24.30M | 0.70M | 24.09M | 27.82M | 0.90M | 0.90M | 33.42M | -93.80M | 0.80M | 0.90M | 22.60M | 22.20M | 38.40M | 31.20M | 26.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.74M | 3.75M | 6.14M | 20.28M | -10.33M | 0.69M | 4.80M | 1.64M | -1.65M | 3.36M | 2.18M | -1.29M | -10.50M | 2.70M | 4.00M | 9.60M | -6.20M | 6.90M | 108.90M | 44.80M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.27M | 0.28M | 0.02M | 0.00M | 0.22M | 0.22M | 0.22M | 0.01M | 0.01M | 0.13M | 0.15M | 0.00M | 0.00M | 0.00M | 0.08M | 0.02M | 0.01M | 0.02M | 0.01M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.18M | 230.00 | 4.43M | 0.06M | 2.30M | 2.40M | -1.12M | 0.21M | 0.01M | 0.04M | 13.44M | 3.60M | 0.05M | 0.19M | 16.30M | 0.47M | 8.50M | 6.60M | -12.20M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.46M | 56.99M | 83.19M | 89.72M | 117.23M | 51.73M | 67.69M | 128.45M | 146.10M | 105.89M | 98.58M | 134.43M | 148.60M | 132.10M | 92.80M | 160.40M | 182.50M | 122.50M | 177.80M | 196.10M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.11M | 0.09M | 0.18M | 0.30M | 0.33M | 0.23M | 0.13M | 0.12M | 0.13M | 0.13M | 0.11M | 0.10M | | | | 1.30M | 3.60M | 4.30M | 3.80M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.16M | 0.36M | 0.27M | 0.31M | 0.31M | 0.33M | 0.25M | 0.30M | 0.30M | 0.20M | 0.30M | 0.30M | 0.20M | 0.60M | 0.30M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.92M | 16.02M | 17.32M | 18.97M | 21.66M | 22.57M | 23.56M | 24.92M | 26.27M | 27.74M | 28.95M | 30.94M | 32.50M | 35.60M | 38.10M | 39.70M | 39.90M | 42.00M | 45.00M | 49.40M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.66M | 0.11M | -6.90M | -3.51M | 8.46M | 2.13M | -5.18M | 7.99M | -5.04M | -1.61M | -0.65M | 0.90M | 3.60M | | 0.50M | 18.70M | -7.90M | 8.60M | 10.50M | -5.50M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | -0.20M | -0.02M | -0.38M | -0.12M | 1.29M | -1.19M | 0.23M | -0.39M | 0.05M | -0.04M | 0.17M | -0.20M | -0.20M | -0.50M | 0.90M | | | 0.20M | -0.10M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 1.46M | -0.61M | -2.32M | 5.41M | 2.25M | -3.50M | 7.54M | -4.64M | -5.63M | 2.15M | 2.93M | 3.00M | -3.00M | 13.10M | -4.00M | -14.40M | 10.80M | 0.80M | -13.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32M | 3.37M | -0.93M | 14.89M | -1.20M | -1.20M | 1.29M | -8.39M | 6.86M | 17.70M | -8.83M | 6.47M | 6.20M | -2.30M | | 13.50M | -4.00M | -4.00M | 34.50M | -22.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.42M | -20.97M | -2.21M | -6.20M | 39.59M | -23.40M | -14.95M | 9.55M | 24.93M | -21.29M | -8.83M | -7.61M | 35.70M | -7.00M | -20.60M | -1.60M | 54.90M | -49.30M | -71.00M | -0.90M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.56M | 6.19M | 5.42M | -5.18M | 2.97M | 2.34M | 5.89M | 4.80M | 6.98M | 3.61M | 0.30M | -1.30M | 0.30M | 11.60M | -10.20M | 5.00M | -0.30M | 5.40M | 1.40M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.22M | 0.91M | 79.59M | 33.97M | 34.47M | -30.64M | 88.21M | 40.66M | 40.62M | -28.65M | -3.96M | 184.59M | 47.70M | 45.60M | 48.20M | -137.60M | 5.50M | 93.90M | -93.40M | 264.90M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | 0.01M | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.00M | 75.00M | 40.00M | 72.34M | 136.00M | 143.00M | 49.73M | 53.47M | 25.00M | | | | 90.00M | 75.00M | 35.00M | | | | | 250.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.46M | -57.24M | -14.20M | -193.69M | -67.63M | 45.12M | -9.52M | 8.73M | -40.62M | -42.76M | -52.26M | -61.06M | 42.30M | 29.40M | -38.20M | -55.70M | -379.90M | -185.30M | -94.00M | 48.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.14M | -0.14M | | | | 0.05M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 685.37M | -306.73M | 905.36M | -1118.28M | 2,098.87M | -620.90M | -1676.84M | 453.47M | 183.00M | -417.35M | -203.34M | 163.09M | 376.10M | -536.50M | -928.90M | 2,197.60M | -1452.30M | -677.20M | -38.70M | 3,190.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.64M | 21.43M | 21.20M | 21.20M | 21.30M | 21.10M | 21.10M | 21.80M | 21.20M | 20.70M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 782.28M | -306.99M | 974.36M | -1222.24M | 2,148.47M | -524.05M | -1618.67M | 590.65M | 288.49M | -354.23M | -157.03M | 236.47M | 567.00M | -375.00M | -874.30M | 2,302.30M | -1649.70M | -740.00M | 45.10M | 3,434.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.24M | 56.07M | 3.61M | 55.75M | 82.76M | 82.37M | -20.52M | 87.79M | 105.48M | 134.54M | 102.53M | -50.16M | 100.90M | 86.50M | 44.60M | 298.00M | 177.00M | 28.60M | 271.20M | -68.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 782.28M | -306.99M | 974.36M | -1222.24M | 2,148.47M | -524.05M | -1618.67M | 590.65M | 288.49M | -354.23M | -157.03M | 236.47M | 567.00M | -375.00M | -874.30M | 2,302.30M | -1649.70M | -740.00M | 45.10M | 3,434.30M |