|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.58M | 133.38M | 65.96M | 71.34M | 45.93M | 56.70M | 64.07M | 63.60M | 49.50M | 62.96M | 47.31M | 81.32M | 96.33M | 107.52M | 113.58M | 132.47M | 131.81M | 93.72M | 281.71M | 237.56M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.34M | 2.30M | 2.12M | 2.38M | 0.54M | 1.78M | 2.64M | 1.94M | 2.76M | 2.35M | 2.99M | 3.35M | 2.98M | 2.58M | 3.20M | 2.71M | 2.94M | 2.95M | 3.59M | 3.29M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.46M | 2.40M | 0.69M | -28.80M | 10.36M | -2.08M | 1.09M | -8.23M | 1.13M | -0.46M | 0.65M | 2.77M | 1.49M | 3.45M | -8.83M | -2.19M | 2.93M | 4.16M | -27.76M | 18.11M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 342.97M | 248.78M | 101.13M | 120.20M | 94.99M | 101.03M | 108.66M | 107.93M | 98.12M | 101.09M | 138.28M | 113.52M | 136.65M | 141.05M | 136.37M | 152.80M | 173.97M | 241.71M | 293.56M | 335.15M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.94M | 99.69M | 47.99M | 43.99M | 37.76M | 49.20M | 46.33M | 38.41M | 40.11M | 40.09M | 38.77M | 35.75M | 36.18M | 33.74M | 32.99M | 31.15M | 32.90M | 80.03M | 90.88M | 96.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.64M | 6.85M | -0.57M | -16.65M | -8.39M | 20.93M | -2.47M | -10.48M | -1.73M | 14.16M | -10.13M | 1.58M | 9.78M | 13.34M | -5.73M | 7.26M | 4.71M | 11.88M | 31.96M | -11.10M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.46M | -6.08M | -3.12M | 4.68M | 0.52M | -1.03M | -1.06M | -0.94M | -0.81M | -0.06M | 1.63M | -0.51M | 0.72M | 1.35M | 1.58M | -1.22M | 7.67M | 3.70M | 4.98M | -0.38M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.86M | 0.08M | -0.21M | 0.80M | 0.27M | -0.65M | 1.17M | 0.70M | 0.07M | 2.82M | 0.16M | 1.63M | 0.02M | -10.92M | 0.14M | 3.04M | 0.54M | -40.55M | -2.79M | -2.63M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.11M | 0.88M | -1.04M | -2.48M | 2.21M | 5.65M | -2.17M | 1.57M | -0.11M | 3.62M | -1.65M | -3.88M | 1.06M | 17.36M | -1.40M | -1.57M | 8.08M | 10.17M | 1.29M | -4.68M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.45M | 4.59M | -10.91M | 15.89M | -2.33M | -5.65M | -7.84M | 7.38M | 6.89M | -6.94M | 6.46M | -3.92M | 12.28M | -7.21M | -7.83M | 9.08M | 16.68M | -7.16M | -0.83M | 19.15M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.61M | 1.37M | 7.31M | -5.95M | 1.71M | 0.83M | 0.91M | 1.73M | 0.73M | 1.00M | -10.76M | 0.23M | -0.71M | 0.07M | -0.34M | 3.87M | -2.31M | -2.55M | -0.97M | 0.70M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 384.31M | 281.07M | 37.80M | 0.04M | 677.99M | 206.33M | | 2.67M | 0.01M | | 1.10M | 51.15M | 3.43M | 46.88M | 58.25M | 112.73M | 993.50M | 0.27M | | 50.03M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.00M | | 37.80M | 0.04M | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.65M | | | | | | | | | -0.11M | | | | | | | | | 48.97M | 2.89M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -401.57M | -288.13M | -37.81M | -0.07M | -678.63M | -206.37M | -0.20M | -2.62M | -0.01M | -0.00M | 23.59M | -50.93M | -3.43M | -46.91M | -58.30M | -112.75M | -985.91M | -261.60M | 34.11M | -117.23M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.04M | -2.72M | -0.33M | -0.21M | -0.21M | -0.31M | -0.20M | -1.97M | -0.10M | 2.27M | -0.43M | 0.07M | 0.35M | -0.63M | | -1.70M | -1.05M | 18.08M | 20.17M | 2.48M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -163.05M | -43.02M | -23.17M | -23.22M | 425.26M | 101.69M | -100.23M | -125.96M | -101.37M | -99.82M | -128.09M | -126.30M | -79.57M | -26.53M | -32.81M | -32.63M | 736.61M | 80.76M | -327.25M | -269.59M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.96M | -0.92M | 0.14M | -0.03M | -1.55M | -0.01M | -0.40M | 0.65M | -1.63M | -0.01M | -1.37M | -0.06M | -3.13M | -0.06M | -3.01M | -1.49M | -0.36M | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.05M | 42.66M | 22.98M | 22.98M | 22.99M | 24.63M | 24.63M | 24.65M | 24.65M | 24.65M | 26.31M | 26.32M | 26.32M | 26.32M | 29.61M | 29.64M | 29.64M | 0.79M | 40.19M | 40.26M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -221.65M | -82.36M | 40.16M | 96.91M | -158.38M | -3.65M | 8.23M | -20.66M | -3.26M | 1.27M | 33.78M | -63.72M | 53.65M | 67.62M | 45.26M | 7.42M | -75.33M | 60.87M | 0.42M | -51.67M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.34M | -32.28M | 63.33M | 120.16M | -583.00M | -105.30M | 108.66M | 105.26M | 98.11M | 101.09M | 137.18M | 62.36M | 133.22M | 94.17M | 78.12M | 40.07M | -819.53M | 241.44M | 293.56M | 285.12M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -221.65M | -82.36M | 40.16M | 96.91M | -158.38M | -3.65M | 8.23M | -20.66M | -3.26M | 1.27M | 33.78M | -63.72M | 53.65M | 67.62M | 45.26M | 7.42M | -75.33M | 60.87M | 0.42M | -51.67M |