|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.70M | 275.90M | 254.20M | 301.50M | 262.50M | 211.60M | 190.10M | 332.90M | 183.20M | 401.80M | 146.90M | 198.90M | 238.10M | 434.50M | 203.80M | 241.50M | 226.90M | 151.10M | 170.90M | 192.10M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.50M | 96.10M | 98.50M | 103.50M | 103.20M | 108.40M | 118.80M | 117.40M | 118.60M | 120.40M | 118.10M | 118.70M | 122.70M | 125.80M | 128.10M | 130.80M | 139.40M | 202.60M | 206.00M | 157.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.20M | 23.60M | 0.20M | 62.30M | 54.20M | 0.10M | 4.70M | 66.00M | 57.80M | 24.30M | 22.50M | 71.30M | 62.00M | 24.00M | 15.40M | 74.00M | 65.30M | 0.20M | 15.30M | 80.40M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.40M | 17.70M | 22.90M | 5.90M | 18.50M | -47.50M | 2.70M | -8.10M | -2.30M | 12.90M | 8.40M | -14.30M | -12.10M | 13.80M | 8.80M | -6.00M | 106.60M | -12.10M | 17.40M | 3.70M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 283.60M | 390.70M | 325.30M | 319.00M | 430.60M | 420.10M | 280.40M | 359.90M | 339.50M | 335.30M | 260.40M | 278.30M | 327.10M | 325.40M | 339.10M | 299.60M | 472.20M | 446.60M | 329.30M | 376.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.60M | 106.40M | 109.70M | 114.30M | 114.00M | 118.80M | 129.50M | 127.90M | 129.40M | 130.90M | 128.40M | 128.50M | 132.70M | 136.00M | 138.00M | 140.60M | 152.60M | 221.60M | 225.20M | 176.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.30M | -7.10M | 69.60M | 71.30M | -99.30M | -80.90M | -0.40M | -7.40M | 21.20M | -12.00M | 11.90M | 100.10M | 70.80M | -72.10M | 20.10M | 31.00M | 59.50M | -100.30M | 79.10M | 91.80M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.90M | 13.20M | 38.80M | 12.90M | 41.10M | -17.60M | 26.10M | -11.20M | -6.10M | 27.00M | -9.50M | 25.90M | 32.40M | 63.00M | 15.70M | 4.00M | 8.40M | -32.50M | 15.00M | 3.90M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | -10.10M | 63.60M | -38.50M | -16.20M | -27.00M | -5.00M | -27.20M | 31.10M | 12.50M | 1.50M | 51.60M | -17.00M | -17.80M | 26.80M | 2.60M | -17.40M | -54.50M | 36.50M | 59.90M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.10M | -15.60M | -52.40M | 34.10M | 36.90M | -10.30M | -65.00M | 22.00M | 39.20M | -4.40M | 70.30M | 22.00M | 66.50M | -54.60M | -77.30M | -47.20M | 70.00M | -16.70M | -39.40M | 18.50M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.90M | -9.10M | 30.10M | -2.80M | -7.20M | -9.10M | 29.30M | -11.80M | -10.70M | -2.60M | 149.40M | -7.10M | -12.60M | -25.00M | -12.30M | -49.10M | -26.00M | 4.50M | 18.50M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.70M | 238.90M | 2.40M | 395.10M | -391.70M | 0.40M | 112.40M | 126.40M | 89.80M | -326.00M | 1.40M | 0.30M | 0.20M | | 148.10M | 169.70M | 192.10M | -507.50M | 1.90M | 205.90M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 5.30M | 0.20M | 0.20M | 1.40M | 0.40M | 0.30M | 0.10M | 1.10M | 0.10M | 0.10M | 0.50M | 0.20M | 0.50M | 0.70M | 32.30M | 0.30M | 0.10M | 0.60M | 0.70M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.80M | 6.40M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.60M | 9.00M | 7.80M | 12.10M | 47.00M | 20.70M | | 52.90M | -52.90M | 5.50M | 1.50M | | 2.30M | 94.40M | 27.70M | 31.40M | -39.90M | 82.50M | 8.10M | 20.60M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -144.80M | -429.40M | -221.20M | -176.90M | -183.80M | -251.80M | -115.40M | -126.80M | -88.90M | -544.00M | -81.00M | -242.80M | 249.30M | -203.30M | -144.20M | -142.80M | -2000.40M | -285.50M | -260.90M | -216.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.60M | -6.10M | | | | | | | | | | | | | | | | -0.20M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 591.90M | -1045.50M | -94.20M | -103.40M | -265.40M | -497.00M | -117.30M | -123.70M | -154.50M | 283.50M | -135.00M | -114.30M | -513.40M | -113.70M | -128.20M | -120.60M | 1,374.30M | -266.10M | -200.30M | -113.70M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.00M | 95.00M | 93.60M | 93.60M | 117.20M | 115.90M | 112.10M | 112.40M | | 112.00M | 112.00M | 112.20M | 112.30M | 112.30M | 112.30M | 112.40M | 112.40M | 112.50M | 111.90M | 111.30M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 730.70M | -1084.20M | 9.90M | 38.70M | -18.60M | -328.70M | 47.70M | 109.40M | 96.10M | 74.80M | 44.40M | -78.80M | 63.00M | 8.40M | 66.70M | 36.20M | -153.90M | -105.00M | -131.90M | 45.70M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.90M | 151.80M | 322.90M | -76.10M | 822.30M | 419.70M | 168.00M | 233.50M | 249.70M | 661.30M | 259.00M | 278.00M | 326.90M | 325.40M | 191.00M | 129.90M | 280.10M | 954.10M | 327.40M | 170.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 730.70M | -1084.20M | 9.90M | 38.70M | -18.60M | -328.70M | 47.70M | 109.40M | 96.10M | 74.80M | 44.40M | -78.80M | 63.00M | 8.40M | 66.70M | 36.20M | -153.90M | -105.00M | -131.90M | 45.70M |