|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 177.10M | 114.65M | 180.99M | 180.37M | 224.21M | 237.12M | 287.78M | 197.84M | 209.17M | 229.19M | 132.96M | 229.13M | 275.40M | 308.05M | -253.29M | 241.51M | 290.28M | 286.27M | 375.15M | 219.34M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 169.22M | 171.97M | 175.14M | 179.95M | 188.94M | 193.29M | 201.11M | 204.06M | 213.32M | 214.97M | 213.29M | 222.69M | 241.23M | 248.47M | 261.61M | 242.31M | 257.42M | 264.00M | 266.84M | 267.49M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 18.42M | 13.97M | 15.53M | 14.63M | 13.08M | 20.68M | -0.89M | 18.47M | 23.00M | 14.64M | 14.33M | 21.95M | 18.86M | 20.42M | -3.03M | 23.44M | 18.52M | 18.48M | -1.00M | 17.59M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -4.86M | -27.80M | 75.82M | 38.38M | 46.61M | 6.11M | 4.30M | 28.23M | 3.20M | -2.37M | -22.73M | 30.39M | 17.20M | 33.68M | -138.56M | 36.16M | 22.13M | 35.55M | 22.82M | 28.54M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.34M | 0.15M | 0.06M | 0.31M | 0.32M | 0.06M | 0.14M | 0.37M | 0.20M | 0.38M | 0.15M | 0.15M | 0.34M | 0.34M | 0.09M | 0.09M | 0.09M | 0.09M | 0.33M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -2.93M | 17.24M | | 0.00M | 0.89M | | 0.00M | 0.04M | -1.67M | 9.29M | 0.11M | | 25.71M | -1.50M | | 0.36M | -1.67M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.99M | 4.34M | 0.48M | 3.02M | 3.88M | 4.19M | 6.26M | 2.25M | 4.79M | 6.33M | 4.07M | 3.73M | 5.03M | 3.92M | 7.56M | 2.47M | 2.70M | 4.15M | 5.17M | 12.11M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 448.08M | 421.48M | 428.27M | 440.90M | 532.78M | 526.46M | 522.36M | 442.36M | 574.35M | 554.16M | 555.94M | 490.31M | 611.38M | 558.31M | 568.93M | 541.54M | 638.20M | 677.45M | 556.88M | 545.60M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 32.71M | 35.34M | -84.27M | 37.63M | 37.46M | 38.86M | 41.72M | 4.88M | 39.05M | 39.41M | 39.83M | 40.29M | 44.12M | 45.17M | 60.18M | 12.74M | 50.24M | 51.33M | 163.13M | 11.20M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.33M | 1.20M | 1.17M | 1.20M | 1.29M | 1.40M | 1.57M | 1.62M | 1.62M | 1.62M | 1.62M | 4.05M | 1.91M | 2.01M | 2.03M | 2.03M | 2.07M | 2.17M | 2.11M | 2.16M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 169.22M | 171.97M | 175.14M | 179.95M | 188.94M | 193.29M | 201.11M | 204.06M | 213.32M | 214.97M | 213.29M | 262.98M | 285.35M | 293.64M | 321.79M | 289.95M | 307.66M | 315.33M | 319.17M | 314.75M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -41.67M | 14.24M | 84.30M | 21.15M | -12.53M | -24.16M | 57.79M | 52.60M | -64.77M | 10.10M | -8.19M | 75.76M | -2.65M | 76.72M | -131.60M | 72.03M | 51.70M | 53.39M | -163.89M | 139.58M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 174.60M | 208.09M | 264.83M | 152.32M | 219.11M | 246.88M | 294.36M | 175.79M | 218.36M | 221.41M | 318.45M | 169.95M | 217.22M | 272.13M | 396.69M | 212.46M | 285.31M | -423.36M | 1,104.83M | 296.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 5.83M | 2.20M | 32.66M | 15.01M | 1.88M | 6.45M | 7.33M | 1.26M | 2.56M | 4.86M | 22.90M | 1.08M | 1.91M | 2.64M | 2.27M | 0.97M | 4.45M | 3.74M | 0.97M | 1.78M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 58.95M | 493.78M | 399.17M | 355.21M | 191.77M | 725.93M | 933.99M | 144.61M | 68.54M | 360.03M | 103.61M | 1,156.42M | 279.28M | 574.57M | 110.60M | 380.42M | 130.32M | 116.57M | 190.27M | 63.09M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -232.24M | -702.05M | -658.64M | -489.88M | -402.07M | -966.64M | -1228.59M | -317.76M | -286.86M | -580.99M | -395.47M | -1334.58M | -459.52M | -851.71M | -513.37M | -603.21M | -416.76M | -413.94M | -589.33M | -355.70M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 4.38M | 0.29M | 6.79M | 1.82M | | | | | 10.09M | 2.46M | 0.89M | -17.45M | | 3.43M | 1.39M | 0.04M | 4.01M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -227.70M | -98.40M | -7.92M | 292.06M | -266.92M | 425.27M | 578.05M | -65.42M | -323.85M | 22.74M | -177.87M | 878.48M | -176.60M | 338.48M | -95.41M | 113.38M | -205.86M | -239.01M | -28.55M | -96.14M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 53.42M | 53.42M | 59.45M | 59.39M | 59.42M | 58.90M | 65.30M | 65.79M | 65.35M | 65.67M | 73.79M | 73.57M | 73.70M | 73.98M | 81.00M | 81.48M | 81.47M | 81.00M | 89.86M | 88.75M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | -0.43M | -0.47M | 0.59M | -2.54M | -1.27M | 1.18M | -0.05M | 0.21M | -1.21M | 2.40M | -0.58M | -0.52M | 1.02M | -0.49M | -0.43M | 2.44M | -1.38M | -0.01M | -0.69M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -11.39M | -379.39M | -238.76M | 243.67M | -138.74M | -16.17M | -127.01M | 59.12M | -36.15M | -5.30M | -14.99M | 33.63M | -25.26M | 46.10M | -40.34M | 51.27M | 18.02M | 23.11M | -61.01M | 93.07M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 273.48M | 213.40M | 163.43M | 288.58M | 313.67M | 279.57M | 227.99M | 266.57M | 356.00M | 332.75M | 237.50M | 320.36M | 394.16M | 286.18M | 172.24M | 329.08M | 352.89M | 1,100.81M | -547.95M | 249.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -11.86M | -378.96M | -238.29M | 243.07M | -136.20M | -14.90M | -128.18M | 59.17M | -36.36M | -4.09M | -17.39M | 34.21M | -24.74M | 45.08M | -39.85M | 51.71M | 15.58M | 24.49M | -61.00M | 93.76M |