|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.70M | 228.70M | 293.30M | 194.00M | 173.90M | 202.60M | 151.80M | 176.20M | 171.00M | 127.00M | 142.70M | 141.00M | 264.80M | -557.40M | 123.50M | 122.10M | 139.60M | 149.30M | 64.70M | 76.70M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.40M | 11.20M | 11.30M | 11.30M | 9.20M | 10.90M | 10.20M | 9.90M | 9.80M | 9.20M | 9.20M | 9.50M | 8.90M | 9.80M | 9.50M | 8.70M | 8.60M | 8.40M | 8.50M | 9.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 336.50M | 359.30M | 200.00M | 106.80M | 215.60M | 59.20M | 137.30M | 126.70M | 254.60M | 264.50M | 94.00M | -33.80M | 212.10M | 134.00M | 148.20M | -0.30M | 260.40M | 135.40M | 109.00M | 104.90M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.40M | 11.20M | 11.30M | 11.30M | 9.20M | 10.90M | 10.20M | 9.90M | 9.80M | 9.20M | 4.00M | 4.20M | 24.20M | 30.20M | 30.40M | 5.40M | 24.90M | 25.80M | 5.90M | 32.80M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 3.10M | 36.00M | -16.40M | -48.70M | 71.70M | -7.30M | 6.30M | -46.50M | 62.90M | -64.40M | 54.80M | 1.40M | -38.20M | -32.00M | 40.10M | -23.60M | -23.90M | -10.20M | -17.50M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | 5.50M | 56.20M | -76.70M | -9.10M | -123.10M | 17.20M | -103.60M | 26.40M | -8.10M | 8.80M | -217.60M | -194.40M | 8.60M | -2.10M | -216.00M | 5.20M | 15.60M | -9.50M | -2.40M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.20M | -5.30M | 93.20M | 38.00M | 35.20M | 42.80M | 28.10M | 24.60M | 38.40M | -54.80M | 46.60M | 26.30M | -17.10M | 69.90M | 21.50M | 1.90M | -25.10M | 46.70M | 26.20M | 17.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.10M | 10.30M | 12.60M | 2.70M | 52.70M | 36.40M | 6.80M | 4.40M | 5.00M | 6.70M | 21.70M | 21.50M | -20.10M | 58.30M | 19.40M | 18.90M | 23.60M | -23.40M | 6.40M | 20.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 896.10M | 0.30M | | -9.20M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -367.60M | 57.70M | 71.60M | 218.60M | 253.90M | -244.10M | 22.20M | 77.80M | | | 160.20M | 11.60M | 4.80M | -6.40M | 33.10M | 8.90M | 36.10M | 11.10M | 4.70M | 25.80M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.90M | -0.60M | 541.00M | -248.70M | 74.40M | 158.80M | -36.40M | -28.70M | -11.40M | -64.30M | -6.30M | -62.10M | -65.70M | 117.80M | -111.10M | -66.30M | -25.60M | -27.30M | -55.50M | -69.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.60M | -11.40M | 8.90M | 0.50M | 0.10M | -10.80M | 0.30M | | | -0.10M | -0.10M | -0.80M | -0.30M | 0.30M | -0.10M | | | -0.70M | 1.60M | 4.40M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -364.70M | -385.70M | -792.70M | 4.70M | -102.30M | -287.00M | -139.00M | -470.50M | -225.50M | -61.80M | -333.10M | 40.50M | -204.20M | 427.50M | -696.60M | 23.70M | -263.90M | 154.20M | -208.20M | -155.90M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.90M | 96.10M | 92.60M | 89.60M | 91.50M | 88.70M | 88.60M | 89.50M | 88.40M | 83.00M | 81.90M | 80.40M | 81.30M | 82.10M | 80.50M | 77.50M | 77.70M | 76.90M | 76.00M | 75.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.70M | -27.00M | -51.70M | -137.20M | 187.70M | -69.00M | -38.10M | -372.50M | 17.70M | 138.40M | -245.40M | -55.40M | -57.80M | 679.30M | -659.50M | -42.90M | -29.10M | 262.30M | -154.70M | -120.60M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 300.40M | 349.00M | 187.40M | 104.10M | 162.90M | 22.80M | 130.50M | 122.30M | 249.60M | 257.80M | 72.30M | -55.30M | 232.20M | 75.70M | 128.80M | -19.20M | 236.80M | 158.80M | 102.60M | 84.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.70M | -27.00M | -51.70M | -137.20M | 187.70M | -69.00M | -38.10M | -372.50M | 17.70M | 138.40M | -245.40M | -55.40M | -57.80M | 679.30M | -659.50M | -42.90M | -29.10M | 262.30M | -154.70M | -120.60M |