|
Net Income (Quarter)
|
114.00M | 182.00M | 3.00M | 105.00M | -110.00M | 87.00M | 224.00M | 223.00M | 107.00M | 252.00M | 210.00M | 130.00M | 238.00M | 223.00M | 313.00M | 270.00M |
|
Depreciation and Depletion (Quarter)
|
| | 77.20M | | | | 76.00M | 19.00M | 23.00M | 26.00M | 27.90M | 36.00M | 32.00M | 38.00M | | 48.00M |
|
Share-based Compensation (Quarter)
|
34.00M | 38.00M | 51.00M | 140.00M | 513.00M | 199.00M | 185.00M | 182.00M | 218.00M | 227.00M | 193.00M | 241.00M | 265.00M | 285.00M | 261.00M | 343.00M |
|
Deferred Taxes (Quarter)
|
-1.00M | -17.00M | -8.00M | -13.00M | -4.00M | -9.00M | -247.00M | 2.00M | -13.00M | 7.00M | -214.00M | -14.00M | -12.00M | -29.00M | 70.00M | -66.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | 2,025.00M | | | | 2,026.00M |
|
Cash from Operations (Quarter)
|
76.00M | 411.00M | 483.00M | -114.00M | 227.00M | 310.00M | 667.00M | -290.00M | 6.00M | 423.00M | 258.00M | 332.00M | 567.00M | 365.00M | 260.00M | 902.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | 4.00M | 29.00M | | | 45.00M | 11.00M | | | |
|
Amortization of Deferred Charges (Quarter)
|
8.00M | 9.00M | 8.00M | 8.00M | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | 10.00M | 12.00M | 13.00M | 14.00M | 15.00M | 17.00M | 16.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
45.00M | 43.00M | 40.00M | 41.00M | 41.00M | 42.00M | 38.00M | 43.00M | 44.00M | 47.00M | 49.00M | 60.00M | 55.00M | 63.00M | 71.00M | 75.00M |
|
Change in Receivables (Quarter)
|
| -57.00M | -277.00M | -102.00M | -33.00M | -65.00M | -18.00M | 23.00M | 202.00M | -66.00M | 172.00M | 208.00M | -196.00M | -135.00M | | -181.00M |
|
Change in Inventory (Quarter)
|
| -1.00M | -11.00M | -11.00M | | -21.00M | | -36.00M | -5.00M | -11.00M | -5.00M | -2.00M | -1.00M | -6.00M | -2.00M | -74.00M |
|
Change in Accured Expenses (Quarter)
|
32.00M | 111.00M | 203.00M | -58.00M | 293.00M | 293.00M | 91.00M | -260.00M | -139.00M | 835.00M | 41.00M | 512.00M | 426.00M | 442.00M | 11.00M | 696.00M |
|
Change in Taxes (Quarter)
|
-11.00M | 48.00M | -52.00M | 12.00M | -76.00M | 18.00M | 16.00M | -4.00M | -64.00M | -38.00M | 100.00M | -34.00M | 12.00M | -42.00M | 53.00M | -3.00M |
|
Other Working Capital Changes (Quarter)
|
8.00M | 16.00M | -30.00M | 1.00M | 12.00M | -32.00M | -42.00M | 6.00M | -62.00M | -26.00M | -58.00M | 38.00M | -34.00M | -89.00M | -32.00M | -9.00M |
|
Capital Expenditures (Quarter)
|
-26.00M | -10.00M | -16.00M | -26.00M | -34.00M | -21.00M | -11.00M | -29.00M | -53.00M | -63.00M | -74.00M | -154.00M | -138.00M | -179.00M | -74.00M | -197.00M |
|
Change in Intangibles (Quarter)
|
-8.00M | -3.00M | -4.00M | 52.00M | -13.00M | 9.00M | -8.00M | -9.00M | -7.00M | -78.00M | -4.00M | -7.00M | 134.00M | -5.00M | -16.00M | -11.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
320.00M | 335.00M | 136.00M | 120.00M | 126.00M | 105.00M | 74.00M | 50.00M | 155.00M | 515.00M | 220.00M | 145.00M | 260.00M | 330.00M | 295.00M | 435.00M |
|
Cash from Investing Activities (Quarter)
|
-154.00M | 1.00M | -21.00M | | -46.00M | -123.00M | -170.00M | | 75.00M | 152.00M | -188.00M | -372.00M | 196.00M | 52.00M | -201.00M | -267.00M |
|
Other financing activities (Quarter)
|
| -1.00M | -1.00M | -5.00M | -1.00M | -4.00M | | -4.00M | -17.00M | | -2.00M | -17.00M | -7.00M | 1.00M | -3.00M | -19.00M |
|
Cash from Financing Activities (Quarter)
|
-9.00M | -12.00M | -10.00M | -15.00M | -24.00M | -48.00M | -121.00M | -96.00M | -53.00M | -26.00M | -27.00M | -123.00M | -190.00M | -130.00M | -105.00M | -326.00M |
|
Dividends Paid - Common (Quarter)
|
| 411.00M | 1,554.00M | | | 145.00M | 1,923.00M | | | 538.00M | 2,085.00M | 1,956.00M | 562.00M | 289.00M | 2,751.00M | 3,058.00M |
|
Exchange Rate Effect (Quarter)
|
-11.00M | 11.00M | 1.00M | | 1.00M | 6.00M | -4.00M | | 5.00M | -11.00M | 6.00M | 34.00M | -11.00M | 2.00M | -10.00M | -2.00M |
|
Change in Cash (Quarter)
|
-98.00M | 411.00M | 453.00M | -306.00M | 158.00M | 145.00M | 372.00M | -458.00M | 33.00M | 538.00M | 49.00M | -129.00M | 562.00M | 289.00M | -56.00M | 307.00M |
|
Free Cash Flow (Quarter)
|
102.00M | 421.00M | 499.00M | -88.00M | 261.00M | 331.00M | 678.00M | -261.00M | 59.00M | 486.00M | 332.00M | 486.00M | 705.00M | 544.00M | 334.00M | 1,099.00M |
|
Net Cash Flow (Quarter)
|
-87.00M | 400.00M | 452.00M | -129.00M | 157.00M | 139.00M | 376.00M | -386.00M | 28.00M | 549.00M | 43.00M | -163.00M | 573.00M | 287.00M | -46.00M | 309.00M |