|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.50M | 232.70M | -826.50M | 293.30M | 194.00M | 173.90M | -739.10M | 151.80M | 176.20M | 171.00M | 127.00M | 142.70M | 141.00M | 264.80M | 212.60M | 123.50M | 122.10M | 139.60M | 149.30M | 64.70M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.20M | 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 |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.90M | 76.10M | -14.10M | -22.90M | -9.90M | 27.70M | -12.40M | -19.30M | 17.10M | | 5.90M | 17.10M | 3.90M | 3.80M | -25.70M | 128.00M | 137.50M | -240.50M | -15.80M | 25.50M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.70M | 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 |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.40M | 38.90M | 36.70M | 35.50M | 34.60M | 35.60M | 35.40M | 36.40M | 36.00M | 36.20M | 35.90M | 37.40M | 36.60M | 34.10M | 33.60M | 32.40M | 31.50M | 32.70M | 33.60M | 38.20M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.20M | 12.40M | 11.20M | 11.30M | 11.30M | 9.20M | 10.90M | 10.20M | 9.90M | 9.80M | 9.20M | 28.70M | 28.90M | 28.50M | 42.70M | 5.00M | 23.90M | 24.90M | 5.30M | 32.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.70M | -4.50M | -3.90M | 36.00M | -16.40M | -48.70M | 71.70M | -7.30M | 6.30M | -46.50M | 62.90M | -64.40M | -10.90M | 67.10M | -38.20M | 4.70M | -35.10M | 14.90M | 16.20M | 7.40M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -72.00M | 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 |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.60M | -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 |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.30M | -21.10M | 45.30M | 12.60M | 30.10M | -21.60M | 10.80M | 6.80M | 39.20M | 20.70M | -43.80M | 11.00M | 32.20M | -20.10M | 58.30M | 19.40M | -8.50M | 7.70M | 19.90M | 6.40M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.90M | 12.50M | 12.80M | 6.90M | 19.40M | 32.10M | 13.50M | 31.00M | 1.90M | 1.40M | 2.10M | 2.40M | 2.80M | 4.50M | 2.10M | 1.60M | 2.60M | 16.00M | 7.10M | 20.70M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 896.10M | 0.30M | | -9.20M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.50M | -367.60M | 57.70M | 37.40M | 252.80M | -158.30M | 168.10M | 22.20M | 44.60M | 46.10M | 149.10M | 160.20M | 11.60M | -29.60M | 213.80M | 33.10M | 8.90M | 33.30M | 21.50M | 28.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -166.50M | 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 |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.90M | -4.00M | 0.20M | | | | -1.10M | -0.20M | 0.30M | -0.10M | -1.70M | -0.10M | -0.80M | -0.30M | 0.30M | -0.10M | | | -0.70M | 1.60M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -211.60M | -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 |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.00M | 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 | 79.60M | 82.30M | 77.50M | 77.70M | 76.90M | 76.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -204.40M | 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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.40M | 357.60M | 314.00M | 187.40M | 76.70M | 237.20M | 48.40M | 130.50M | 87.50M | 233.90M | 308.30M | 83.00M | -66.00M | 232.20M | 75.70M | 128.80M | 8.20M | 252.70M | 115.50M | 102.60M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -204.40M | 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 |