|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 191.00M | -23.00M | 141.00M | 200.00M | 147.00M | 147.00M | -31.00M | 213.00M | 213.00M | 238.00M | 168.00M | 335.00M | 280.00M | 292.00M | 349.00M | | 199.00M | 283.00M | 264.00M | 240.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 41.00M | 33.00M | 37.00M | 34.00M | 36.00M | 33.00M | 37.00M | 40.00M | 34.00M | 35.00M | 35.00M | 43.00M | 34.00M | 37.00M | 36.00M | | 38.00M | 41.00M | 44.00M | 45.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -34.00M | -41.00M | -38.00M | -83.00M | -37.00M | -32.00M | 162.00M | -103.00M | -48.00M | -42.00M | 220.00M | -32.00M | -55.00M | -72.00M | -167.00M | | -12.00M | -43.00M | -12.00M | -36.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -2.00M | | | | -1.00M | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 386.00M | 416.00M | 387.00M | 66.00M | 404.00M | 402.00M | 345.00M | 85.00M | 325.00M | 527.00M | 451.00M | 341.00M | 530.00M | 747.00M | 459.00M | | 505.00M | 724.00M | 658.00M | 418.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -11.00M | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -114.00M | -158.00M | 1,080.00M | -118.00M | -119.00M | -160.00M | 1,033.00M | -104.00M | -117.00M | -124.00M | 1,003.00M | -112.00M | -92.00M | -118.00M | -151.00M | | -102.00M | -166.00M | -169.00M | -139.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | | | | -1.00M | 2.00M | 7.00M | | | | | 4.00M | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -397.00M | -44.00M | -25.00M | -12.00M | -11.00M | -70.00M | -16.00M | -25.00M | -107.00M | -25.00M | -36.00M | -31.00M | -28.00M | -59.00M | -79.00M | | -31.00M | -23.00M | -32.00M | -52.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -473.00M | -10.00M | -2.00M | -181.00M | | | | | | | 64.00M | | 522.00M | 522.00M | -125.00M | 1.00M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -512.00M | -204.00M | -351.00M | -603.00M | -159.00M | -251.00M | -852.00M | -155.00M | -413.00M | -152.00M | -374.00M | -218.00M | -133.00M | -483.00M | -333.00M | | -154.00M | -312.00M | -300.00M | -218.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -4.00M | 2.00M | 26.00M | -12.00M | -28.00M | 7.00M | -33.00M | 2.00M | -10.00M | | -31.00M | 10.00M | -17.00M | -15.00M | 14.00M | | -45.00M | -15.00M | -2.00M | -7.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -73.00M | -14.00M | -33.00M | -89.00M | -188.00M | -12.00M | 281.00M | -21.00M | -145.00M | 10.00M | -55.00M | -66.00M | -171.00M | -81.00M | -4.00M | | -383.00M | -310.00M | -330.00M | -133.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 7.00M | 12.00M | 12.00M | 8.00M | 29.00M | | | 5.00M | 21.00M | -10.00M | 5.00M | 11.00M | -12.00M | | 28.00M | -12.00M | 1.00M | -16.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -198.00M | 199.00M | 10.00M | -614.00M | 69.00M | 147.00M | -197.00M | -91.00M | -228.00M | 390.00M | 43.00M | 47.00M | 231.00M | 194.00M | 110.00M | | -4.00M | 90.00M | 29.00M | 51.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 500.00M | 574.00M | -693.00M | 184.00M | 523.00M | 562.00M | -688.00M | 189.00M | 442.00M | 651.00M | -552.00M | 453.00M | 622.00M | 865.00M | 610.00M | | 607.00M | 890.00M | 827.00M | 557.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -199.00M | 198.00M | 3.00M | -626.00M | 57.00M | 139.00M | -226.00M | -91.00M | -233.00M | 385.00M | 22.00M | 57.00M | 226.00M | 183.00M | 122.00M | | -32.00M | 102.00M | 28.00M | 67.00M |