|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 271.32M | 216.71M | 265.96M | 140.91M | 53.61M | -48.78M | 293.19M | 207.32M | 332.25M | 196.97M | 423.55M | 203.81M | 276.25M | 280.65M | 350.02M | 123.50M | 225.98M | 540.38M | 198.50M | 253.05M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.34M | -1695.01M | | -104.81M | 18.06M | 469.58M | | 341.61M | -83.57M | -234.12M | | 224.72M | 78.64M | 551.27M | | -11.34M | -0.94M | 507.65M | | 16.61M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -327.93M | -774.71M | -752.29M | 224.15M | -792.35M | 24.59M | -190.51M | 707.57M | -699.05M | 318.27M | -560.05M | 710.04M | 432.17M | 841.32M | 807.62M | 1,994.20M | 415.70M | 1,340.74M | -483.69M | 406.51M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.67M | 7.20M | 12.07M | 8.52M | 9.92M | 9.94M | 7.41M | 8.88M | 12.25M | 23.05M | 23.01M | 26.07M | 29.24M | 26.89M | 9.31M | 21.98M | 22.92M | 11.49M | 15.79M | 15.64M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 778.14M | 279.28M | -0.02M | 301.62M | 0.05M | -0.02M | -0.07M | | | | 43.90M | 8.00M | | 5.68M | 54.21M | 1,722.71M | | 3.46M | 5.29M | -8.48M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -782.81M | -286.48M | -12.05M | -310.15M | -9.98M | -9.92M | -7.33M | -8.88M | -12.25M | -23.05M | -66.90M | -34.07M | -29.24M | -32.58M | -63.52M | -1744.69M | -22.92M | -14.95M | -21.08M | -7.17M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.12M | 1,049.58M | -1233.64M | 3.35M | -28.04M | -39.41M | 85.31M | 93.58M | -293.02M | 1,143.92M | -858.53M | 1.03M | -77.68M | 5.45M | 73.49M | -34.63M | 36.42M | 0.84M | -2.63M | 344.45M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,077.66M | 798.11M | 810.64M | 93.04M | 722.46M | 111.59M | 200.98M | -821.14M | 723.64M | -244.10M | 633.73M | -666.63M | -458.90M | -784.22M | 478.16M | -1177.73M | -567.20M | -1225.10M | 542.86M | -292.91M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.81M | 14.07M | 16.45M | 34.96M | 371.41M | 201.85M | -733.16M | 20.93M | 489.57M | -438.13M | 958.29M | -5.42M | 637.67M | -531.84M | -126.86M | 321.74M | 551.52M | 423.68M | -406.96M | -2.22M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.11M | -24.12M | 1.66M | -4.65M | -13.31M | -17.63M | 25.34M | 4.71M | -7.76M | -16.12M | 29.67M | -11.29M | -5.92M | 41.17M | -64.42M | 38.77M | 65.54M | -113.68M | -45.86M | -26.55M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.97M | -287.20M | 47.95M | 2.39M | -93.17M | 108.63M | 28.49M | -117.74M | 4.58M | 35.00M | 36.45M | -1.94M | -61.89M | 65.69M | 1,157.84M | -889.44M | -108.88M | -12.99M | -7.77M | 79.88M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -332.59M | -781.91M | -764.37M | 215.63M | -802.27M | 14.65M | -197.91M | 698.70M | -711.30M | 295.22M | -583.06M | 683.97M | 402.93M | 814.42M | 798.31M | 1,972.23M | 392.78M | 1,329.25M | -499.48M | 390.87M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.08M | -263.08M | 46.29M | 7.04M | -79.87M | 126.26M | 3.14M | -122.45M | 12.34M | 51.12M | 6.78M | 9.34M | -55.97M | 24.52M | 1,222.26M | -928.21M | -174.42M | 100.69M | 38.09M | 106.44M |