|
Net Income (Quarter)
|
| | | | | | | | | | 131.61M | 144.14M | 147.72M | 276.82M | 245.19M | 153.49M | 111.92M | 128.23M | 133.34M | 131.39M | 92.85M | 115.65M | 125.87M | 88.11M | 56.03M | 98.18M | 84.69M | 71.65M | 43.31M | 136.15M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | 62.29M | 65.29M | 64.45M | 66.38M | 61.23M | 56.59M | 59.05M | 62.35M | 64.39M | 64.05M | 64.49M | 87.48M | 89.97M | 90.64M | 87.89M | 90.58M | 87.29M | 85.14M | 83.17M | 78.17M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | 2.74M | 7.37M | 4.03M | 3.66M | 3.75M | 3.21M | 3.34M | 3.31M | 3.29M | 3.51M | 2.79M | 3.21M | 3.22M | 1.85M | 3.15M | 4.11M | 4.01M | 3.88M | 4.29M | 4.24M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | 39.44M | 49.40M | 51.85M | 92.61M | 51.54M | 46.40M | 37.35M | 45.45M | 45.47M | 43.61M | 31.38M | 42.93M | 35.30M | | 18.30M | 32.36M | 27.04M | | 9.12M | 44.01M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | -2.61M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | -1.64M | -6.64M | | -60.88M | -1.06M | -15.94M | -6.25M | -0.34M | -15.16M | 7.03M | -0.21M | -0.28M | 0.16M | | -6.97M | 0.00M | -1.04M | | -6.04M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | -8.12M | -7.12M | -19.87M | -24.34M | -9.71M | -5.78M | -8.21M | -3.54M | -1.13M | -2.58M | -3.81M | -0.65M | -3.38M | | -3.26M | -3.59M | -1.63M | | -4.05M | -4.61M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | -60.88M | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | 287.94M | 293.32M | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | -8.22M | -33.69M | -136.24M | -87.06M | 47.36M | 28.49M | 50.84M | -0.01M | 18.37M | 37.44M | -34.99M | -25.77M | 53.44M | 18.89M | 2.07M | 35.61M | 48.80M | 55.98M | -59.44M | -41.21M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | -35.69M | 3.00M | -27.58M | -45.26M | -7.71M | | | -4.35M | | -37.37M | | | | | -4.75M | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | -0.59M | -0.09M | | | -3.95M | | -6.12M | 0.65M | -2.85M | -0.29M | -0.93M | | -5.65M | -0.13M | -1.06M | | -2.55M | -0.12M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | -49.02M | -51.85M | -35.27M | -83.03M | -55.03M | -50.85M | -70.91M | -74.48M | -42.35M | -45.62M | -19.52M | -58.15M | -28.05M | | -24.82M | -59.04M | -13.21M | | -27.56M | -35.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | 211.17M | 190.33M | 137.69M | 247.82M | 337.78M | 248.35M | 232.13M | 200.39M | 278.74M | 302.60M | 200.69M | 248.54M | 351.06M | 262.40M | 193.56M | 246.68M | 255.35M | 282.20M | 121.52M | 255.59M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | 13.56M | 13.65M | 14.26M | 14.13M | 14.03M | 13.26M | 13.57M | 13.87M | 15.88M | 16.70M | 17.22M | 21.42M | 20.95M | 20.40M | 21.48M | 21.93M | 21.69M | 21.75M | 22.68M | 22.57M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | 30.64M | 31.19M | 31.52M | 31.30M | 31.30M | 32.15M | 31.43M | 31.95M | 33.82M | 34.90M | 35.30M | 45.76M | 44.93M | | 41.93M | 43.90M | 44.02M | | 45.04M | 45.44M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | 62.29M | 65.29M | 64.45M | 66.38M | 61.23M | 56.59M | 59.05M | 62.35M | 64.39M | 64.05M | 64.49M | 87.48M | 89.97M | 90.64M | 87.89M | 90.58M | 87.29M | 85.14M | 83.17M | 78.17M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | -68.82M | -102.59M | -90.43M | -74.52M | -74.16M | 589.93M | -76.25M | -84.15M | -120.52M | -80.60M | -77.54M | -118.86M | -123.67M | -72.70M | -34.51M | -83.82M | -72.07M | -82.80M | -26.11M | -74.57M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | 2.67M | 10.50M | 43.91M | 91.93M | 5.37M | 33.96M | 15.11M | 2.38M | 22.65M | 10.10M | 1.24M | 2.19M | 27.98M | 2.00M | 16.89M | 4.93M | 3.10M | 44.00M | 12.26M | 5.61M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | -1.87M | 4.44M | 0.25M | -1.30M | -1.51M | | -0.99M | -0.66M | -0.63M | 2.27M | -0.46M | -3.89M | -0.77M | | -6.20M | -1.14M | -1.12M | 4,644.80M | 4,626.59M | -0.97M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | -23.36M | -96.33M | -22.23M | -34.03M | -78.81M | -23.18M | -84.74M | -30.31M | -503.54M | -10.11M | -108.96M | -805.26M | -30.96M | | 2.25M | -38.64M | 0.04M | | -53.00M | -4.38M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | 548.30M | -2.07M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | -0.06M | 0.19M | 0.67M | -0.07M | 0.18M | -1.09M | -0.16M | -0.45M | 1.33M | 23.84M | 0.90M | -1.22M | -2.94M | -2.15M | 0.86M | -2.11M | -0.12M | 0.70M | -0.97M | -0.04M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | -103.41M | -126.94M | -96.85M | -14.69M | 414.81M | -79.85M | -118.83M | -12.35M | -583.24M | -82.92M | -152.98M | -907.49M | -113.22M | -70.92M | -9.68M | -106.22M | -57.19M | -188.79M | -47.51M | -58.86M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | 2.63M | 2.09M | 4.20M | 2.44M | 4.35M | 5.51M | 6.70M | 2.15M | 3.67M | 0.26M | 2.70M | 8.03M | 0.88M | | 2.43M | 2.22M | 0.22M | | 1.03M | 0.28M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | -156.30M | -108.55M | -39.53M | -238.80M | -634.39M | -154.52M | -123.92M | -145.18M | 210.93M | 36.44M | 511.66M | -219.35M | -208.65M | -248.09M | -167.36M | -128.24M | -194.56M | 87.67M | -101.42M | -180.99M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | -8.18M | -106.86M | -74.03M | -211.70M | -198.76M | -83.50M | -6.00M | -112.84M | | -169.19M | | -34.18M | | | -56.17M | -84.86M | -67.42M | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | -21.26M | 149.37M | -24.94M | -24.21M | -24.43M | 170.90M | -30.32M | -30.64M | -30.16M | 212.21M | -33.63M | -33.27M | -33.88M | 234.71M | -38.19M | -38.81M | -37.35M | 265.44M | -37.98M | -38.86M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | 64.45M | -45.16M | 20.61M | 14.94M | 133.14M | 13.98M | -0.14M | 178.13M | 88.26M | 247.29M | 902.37M | 26.61M | 55.22M | | 16.43M | 27.94M | 31.61M | | 185.81M | 205.45M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | -48.54M | -45.16M | 1.31M | -5.67M | 118.20M | 13.98M | -10.62M | 42.86M | -93.57M | 256.10M | 559.37M | -878.30M | 29.18M | -56.65M | 16.52M | 12.22M | 3.60M | 181.07M | -27.42M | 15.74M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | 112.99M | | 19.29M | 20.61M | 14.94M | | 147.12M | 136.36M | 178.13M | | 335.56M | 902.37M | 26.61M | | | 16.43M | 27.94M | | 210.19M | 185.81M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | 279.99M | 292.93M | 228.12M | 322.35M | 411.94M | -341.58M | 308.38M | 284.54M | 399.26M | 383.20M | 278.23M | 367.40M | 474.73M | 335.10M | 228.07M | 330.50M | 327.42M | 365.00M | 147.63M | 330.17M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | -48.54M | -45.16M | 1.31M | -5.67M | 118.20M | 13.98M | -10.62M | 42.86M | -93.57M | 256.12M | 559.37M | -878.30M | 29.18M | -56.61M | 16.52M | 12.22M | 3.60M | 181.07M | -27.42M | 15.74M |