|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.70M | 156.60M | 330.10M | 157.50M | 167.30M | 169.50M | 179.50M | 178.70M | 185.70M | 188.50M | 264.70M | 194.10M | 198.80M | 201.30M | 191.50M | 199.30M | 207.40M | 212.80M | 206.20M | 214.50M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.60M | 14.40M | 12.40M | 14.20M | 13.70M | 16.30M | 14.40M | 13.80M | 15.70M | 15.50M | 14.70M | 15.10M | 14.30M | 15.80M | 15.90M | 17.50M | 15.90M | 18.40M | 17.90M | 13.80M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | -1.00M | 157.30M | -1.20M | 1.10M | -0.20M | 6.50M | -2.00M | -1.00M | -7.50M | 76.90M | -17.80M | -3.40M | 5.90M | -4.30M | -4.10M | -5.00M | -4.90M | -34.10M | -5.30M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.70M | -104.40M | -1.00M | -0.60M | 113.90M | -114.00M | -3.10M | -1.10M | -0.90M | 180.80M | -182.10M | 16.10M | -17.70M | -0.50M | -1.50M | -1.10M | 150.50M | 19.90M | -169.10M | -0.40M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.50M | 260.10M | 206.30M | 207.10M | 144.90M | 262.20M | 216.90M | 259.00M | 145.30M | 245.30M | 204.20M | 257.30M | 160.40M | 253.40M | 231.50M | 291.30M | 202.50M | 307.70M | 289.60M | 272.40M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 12.00M | 12.30M | 11.90M | 11.90M | 11.40M | 11.70M | 11.60M | 11.30M | 10.80M | 10.40M | 9.80M | 9.30M | 9.00M | 8.80M | 8.90M | 8.30M | 7.30M | 6.70M | 6.40M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.20M | 31.30M | 6.90M | -14.90M | -40.50M | 15.30M | 26.80M | 12.10M | -60.80M | 32.50M | 14.00M | -8.00M | -50.80M | 26.90M | 3.00M | 6.60M | -31.40M | 45.40M | 22.10M | -16.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.80M | 44.90M | -80.90M | -8.30M | 7.20M | 3.60M | 63.20M | -1.90M | 43.40M | 1.50M | -16.00M | 4.10M | 15.10M | 33.70M | 5.20M | 57.20M | -37.30M | -16.70M | 77.00M | 0.40M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.60M | 15.20M | 13.50M | 6.60M | 6.20M | 6.90M | 7.70M | 5.70M | 6.50M | 28.60M | 5.00M | 3.80M | 9.20M | 5.60M | 9.50M | 5.80M | 7.80M | 4.70M | 4.50M | 7.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 689.20M | 763.10M | 408.40M | 696.00M | 361.40M | 417.60M | 246.50M | 562.00M | 159.30M | 29.50M | 528.10M | 658.00M | 69.60M | 282.00M | 185.50M | 358.60M | 38.20M | 15.70M | 291.80M | 273.80M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.30M | -50.20M | -54.10M | 524.50M | 54.90M | -33.40M | -190.30M | 409.80M | -398.30M | -213.00M | 104.10M | 496.40M | -249.90M | 60.50M | -20.70M | 317.60M | -213.00M | -104.00M | 108.50M | 187.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -183.50M | -172.50M | -185.80M | -196.40M | -351.50M | -273.80M | -214.10M | -222.50M | -222.90M | -218.10M | -226.30M | -261.60M | -390.30M | -299.10M | -270.50M | -239.90M | -251.10M | -286.30M | -325.50M | -291.10M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.10M | 72.00M | 71.10M | 74.20M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.30M | -0.10M | -0.10M | -0.60M | -0.70M | 0.60M | -0.20M | | -0.40M | 0.50M | -0.40M | 0.10M | 0.40M | -0.90M | -0.30M | 0.40M | | -0.10M | 0.30M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.80M | 37.10M | -33.70M | 535.10M | -152.30M | -45.70M | -186.90M | 446.10M | -475.90M | -186.20M | 82.50M | 491.70M | -479.70M | 15.20M | -60.60M | 368.70M | -261.20M | -82.60M | 72.50M | 168.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.90M | 244.90M | 192.80M | 200.50M | 138.70M | 255.30M | 209.20M | 253.30M | 138.80M | 216.70M | 199.20M | 253.50M | 151.20M | 247.80M | 222.00M | 285.50M | 194.70M | 303.00M | 285.10M | 265.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.70M | 37.40M | -33.60M | 535.20M | -151.70M | -45.00M | -187.50M | 446.30M | -475.90M | -185.80M | 82.00M | 492.10M | -479.80M | 14.80M | -59.70M | 369.00M | -261.60M | -82.60M | 72.60M | 168.50M |