|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.00M | 264.00M | 442.00M | 283.00M | 274.00M | 329.00M | 368.00M | 352.00M | 302.00M | 111.00M | 475.00M | 348.00M | 308.00M | 282.00M | 351.00M | 318.00M | 215.00M | 336.00M | 434.00M | 305.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | | | | 6.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 22.00M | 22.00M | 44.00M | 27.00M | 28.00M | 26.00M | 44.00M | 24.00M | 29.00M | 14.00M | 44.00M | 31.00M | 28.00M | 26.00M | 40.00M | 30.00M | 32.00M | 26.00M | 41.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 10.00M | -27.00M | 24.00M | -5.00M | 6.00M | -17.00M | 4.00M | -5.00M | -68.00M | 13.00M | | -7.00M | -1.00M | -56.00M | -10.00M | -18.00M | -7.00M | -95.00M | 25.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | -167.00M | 3.00M | 1.00M | 1.00M | 304.00M | 1.00M | 1.00M | 1.00M | 5.00M | 24.00M | 1.00M | 1.00M | 3.00M | | 2.00M | 4.00M | 4.00M | 27.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | 27.00M | 5.00M | | | -5.00M | 7.00M | | 277.00M | 13.00M | 11.00M | | | -14.00M | 10.00M | | | 30.00M | 10.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 472.00M | 334.00M | 441.00M | 255.00M | 283.00M | 326.00M | 448.00M | 296.00M | 398.00M | 562.00M | 516.00M | 485.00M | 333.00M | 452.00M | 481.00M | 431.00M | 221.00M | 362.00M | 545.00M | 268.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.00M | 84.00M | 84.00M | 82.00M | 82.00M | 80.00M | 73.00M | 67.00M | 71.00M | 71.00M | 62.00M | 62.00M | 63.00M | 63.00M | 69.00M | 72.00M | 73.00M | 72.00M | 71.00M | 67.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.00M | 52.00M | 59.00M | 46.00M | 62.00M | 125.00M | 88.00M | 5.00M | -54.00M | -64.00M | -19.00M | -10.00M | -34.00M | -23.00M | 60.00M | 30.00M | -3.00M | 17.00M | 105.00M | 18.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.00M | 35.00M | 21.00M | 54.00M | 70.00M | 82.00M | 42.00M | 69.00M | 2.00M | -18.00M | -20.00M | 9.00M | -12.00M | -12.00M | -19.00M | 40.00M | 1.00M | 31.00M | 25.00M | 39.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | -5.00M | 18.00M | 37.00M | 17.00M | 56.00M | 11.00M | -27.00M | -74.00M | -16.00M | -54.00M | 84.00M | -20.00M | 14.00M | 25.00M | 3.00M | -30.00M | 14.00M | 29.00M | 39.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.00M | 41.00M | 74.00M | -210.00M | 66.00M | 46.00M | 124.00M | -20.00M | -90.00M | 90.00M | -71.00M | -104.00M | 83.00M | -44.00M | 74.00M | -104.00M | 79.00M | -1.00M | 37.00M | -151.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -80.00M | -8.00M | 7.00M | -40.00M | 47.00M | 26.00M | -25.00M | -85.00M | 49.00M | -90.00M | 79.00M | -40.00M | 158.00M | -35.00M | -34.00M | -173.00M | 187.00M | 47.00M | -91.00M | 11.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | 54.00M | 62.00M | 75.00M | 64.00M | 82.00M | 70.00M | 76.00M | 57.00M | 81.00M | 84.00M | 90.00M | 103.00M | 92.00M | 93.00M | 97.00M | 114.00M | 103.00M | 93.00M | 93.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | | 34.00M | 30.00M | 21.00M | | | | | 3.00M | 859.00M | -4.00M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | | | | 22.00M | 2.00M | 3.00M | -1.00M | 1.00M | | | | | | | | 3.00M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -587.00M | -61.00M | -59.00M | -79.00M | -76.00M | -73.00M | -110.00M | -104.00M | -77.00M | -89.00M | -40.00M | -95.00M | -109.00M | -100.00M | -954.00M | -94.00M | -114.00M | -96.00M | -90.00M | -93.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.00M | -222.00M | -324.00M | -546.00M | -123.00M | -362.00M | -341.00M | -17.00M | -390.00M | -322.00M | -201.00M | -240.00M | -291.00M | -246.00M | 25.00M | -180.00M | -116.00M | -219.00M | -200.00M | -222.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.00M | 59.00M | 59.00M | 63.00M | 63.00M | 62.00M | 62.00M | 67.00M | 66.00M | 66.00M | 66.00M | 69.00M | 69.00M | 68.00M | 68.00M | 71.00M | 70.00M | 71.00M | 70.00M | 72.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | -3.00M | -4.00M | -12.00M | -6.00M | -14.00M | 22.00M | -6.00M | 3.00M | -14.00M | 7.00M | -9.00M | 2.00M | -2.00M | -19.00M | 28.00M | 1.00M | -1.00M | 16.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.00M | 48.00M | 55.00M | -374.00M | 72.00M | -115.00M | -17.00M | 197.00M | -75.00M | 154.00M | 261.00M | 157.00M | -76.00M | 108.00M | -450.00M | 138.00M | 19.00M | 48.00M | 254.00M | -31.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 441.00M | 280.00M | 379.00M | 180.00M | 219.00M | 244.00M | 378.00M | 220.00M | 341.00M | 481.00M | 432.00M | 395.00M | 230.00M | 360.00M | 388.00M | 334.00M | 107.00M | 259.00M | 452.00M | 175.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.00M | 51.00M | 58.00M | -370.00M | 84.00M | -109.00M | -3.00M | 175.00M | -69.00M | 151.00M | 275.00M | 150.00M | -67.00M | 106.00M | -448.00M | 157.00M | -9.00M | 47.00M | 255.00M | -47.00M |