|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.59M | 99.61M | 156.99M | 127.72M | 104.27M | 209.50M | 294.44M | 144.58M | 125.00M | 144.24M | 159.09M | 142.85M | 111.65M | 47.04M | 125.82M | 51.31M | 141.22M | 154.56M | 176.50M | 185.66M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.80M | 79.20M | 72.00M | 73.00M | 76.00M | 78.40M | 91.30M | 79.70M | 80.90M | 73.90M | 71.60M | 72.50M | 74.80M | 73.90M | 75.30M | 77.40M | 78.60M | 99.80M | 92.70M | 83.50M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.40M | 6.10M | 7.83M | 9.80M | 5.50M | 9.74M | 13.33M | 9.00M | 9.10M | 8.69M | 8.90M | 8.90M | 13.50M | 9.67M | 9.15M | 10.90M | 11.20M | 8.66M | 7.49M | 13.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | -1.69M | -1.24M | -0.40M | 0.10M | -6.47M | 4.40M | -2.70M | -4.30M | 2.51M | -1.40M | -1.40M | -1.60M | 0.10M | -0.80M | 2.80M | -1.20M | -11.71M | 2.73M | 2.30M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.09M | 6.66M | 5.97M | 9.94M | 10.37M | 3.96M | 5.25M | 4.68M | 5.18M | 3.48M | 3.69M | 8.46M | 4.67M | 4.25M | 5.87M | 4.55M | 2.14M | 3.39M | 3.95M | 81.20M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.30M | 7.95M | 20.18M | 6.21M | | 12.73M | | | 15.17M | 71.24M | | 15.75M | | 27.84M | 6.85M | 4.35M | 19.47M | 39.69M | 40.01M | 79.42M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 226.65M | 301.08M | 235.88M | 211.00M | 255.65M | 301.03M | 282.73M | 247.61M | 282.35M | 260.75M | 1,035.55M | 221.05M | 280.17M | 296.35M | 273.21M | 403.98M | 300.49M | 304.63M | 283.24M | 333.13M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.33M | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.79M | 15.56M | 11.64M | 11.06M | 11.68M | 8.87M | 10.77M | 9.03M | 7.90M | 6.26M | 4.14M | 5.55M | 4.52M | 10.26M | 1.28M | 4.95M | 4.17M | -4.42M | -4.76M | -2.92M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.80M | 79.20M | 72.00M | 73.00M | 76.00M | 78.40M | 91.30M | 79.70M | 80.90M | 73.90M | 71.60M | 72.50M | 74.80M | 73.90M | 75.30M | 77.40M | 78.60M | 99.80M | 92.70M | 83.50M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | -21.63M | 21.42M | 38.75M | -5.51M | -40.40M | -5.93M | 41.87M | -3.84M | -2.69M | 15.55M | 36.54M | -24.89M | -29.73M | -2.65M | 35.97M | -9.39M | -32.77M | 3.08M | 19.31M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.00M | | | | | | 24.00M | | 15.00M | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.43M | 27.30M | 265.43M | 96.70M | | 131.78M | 143.65M | 751.39M | 8.70M | 8.70M | 193.74M | 254.34M | | 552.09M | 176.93M | 365.29M | | 615.43M | 494.73M | 74.71M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.30M | 36.94M | 26.68M | 88.40M | 55.20M | 64.31M | 41.02M | 3.10M | 143.60M | 258.72M | 60.87M | 133.70M | 92.40M | 121.92M | 110.44M | 360.60M | 483.00M | 510.12M | 146.49M | 76.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 2.34M | 1.43M | 6.68M | -0.66M | -0.34M | 0.47M | 9.47M | 0.14M | 0.40M | 0.41M | 0.39M | 0.22M | -0.00M | 3.10M | -0.38M | 0.75M | 1.84M | 0.45M | 28.98M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -167.38M | -513.46M | -229.05M | -331.47M | -458.90M | -33.11M | -587.27M | -318.35M | 113.09M | -113.36M | -236.97M | -150.19M | -48.86M | -697.87M | -173.87M | -367.98M | -215.13M | -203.16M | -462.76M | -609.93M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 3.09M | 2.44M | 3.21M | 6.12M | -2.94M | 2.89M | | 11.81M | -0.82M | -9.65M | -2.70M | -3.47M | 30.38M | -2.03M | 6.83M | 2.85M | 1.11M | 8.70M | 0.60M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 346.67M | | 283.14M | 51.64M | | | | | -3.68M | | 1,098.31M | | 627.57M | 450.00M | | | | 1,164.44M | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 272.10M | 640.33M | 275.33M | 421.65M | 763.24M | 708.17M | 1,018.97M | 801.64M | 397.29M | 333.68M | 740.45M | 508.25M | 63.19M | 254.55M | 591.04M | 875.02M | 863.59M | 785.50M | 1,267.29M | 822.40M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 37.46M | 178.99M | 39.10M | -0.01M | | 249.94M | -0.14M | | -249.81M | | | | | | | | | 247.06M | 344.95M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.37M | 201.86M | 205.50M | 205.90M | 222.35M | 225.91M | 229.97M | 230.41M | 230.86M | 225.29M | 190.95M | 192.05M | 193.16M | 194.28M | 196.60M | 198.79M | 201.14M | 203.37M | 208.93M | 216.21M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -93.08M | 251.18M | 35.70M | 70.83M | 257.53M | -306.17M | 307.17M | 128.35M | -464.94M | 321.98M | -379.04M | 61.02M | -596.48M | 226.03M | -581.19M | 160.94M | -162.09M | -179.37M | 210.99M | 187.17M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.46M | -2.78M | -1.84M | -8.50M | -4.75M | 12.38M | 4.06M | -2.15M | -2.87M | 8.68M | -7.49M | -6.23M | 14.63M | -12.94M | 8.78M | 11.57M | 0.17M | 0.71M | -16.15M | -2.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.28M | 36.03M | 40.68M | -58.14M | 49.52M | -25.87M | 6.69M | 55.46M | -72.36M | 478.05M | 412.05M | 125.65M | -350.54M | -188.43M | -473.07M | 208.52M | -76.57M | -77.18M | 15.31M | -91.83M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.22M | 273.78M | -29.54M | 114.30M | 255.65M | 169.24M | 139.08M | -503.78M | 273.65M | 252.04M | 841.80M | -33.30M | 280.17M | -255.75M | 96.29M | 38.69M | 300.49M | -310.80M | -211.49M | 258.42M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.82M | 38.80M | 42.52M | -49.64M | 54.27M | -38.25M | 2.63M | 57.61M | -69.50M | 469.37M | 419.54M | 131.88M | -365.17M | -175.49M | -481.85M | 196.95M | -76.74M | -77.89M | 31.46M | -89.63M |