|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.00M | 207.00M | 278.00M | 645.00M | 158.00M | 218.00M | 297.00M | 147.00M | 170.00M | 280.00M | 323.00M | 171.00M | 185.00M | 277.00M | 350.00M | 239.00M | 205.00M | 289.00M | 379.00M | 238.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 38.00M | 57.00M | 109.00M | -61.00M | 28.00M | 46.00M | 67.00M | 26.00M | 48.00M | 55.00M | 79.00M | 8.00M | 29.00M | 47.00M | 72.00M | 16.00M | 35.00M | 53.00M | 31.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | 1.00M | -8.00M | -11.00M | 3.00M | -1.00M | 29.00M | 304.00M | 36.00M | 4.00M | -12.00M | -1.00M | -4.00M | 31.00M | -38.00M | -23.00M | 21.00M | 15.00M | -30.00M | 24.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 7.00M | 10.00M | 9.00M | 4.00M | 6.00M | 7.00M | 7.00M | 3.00M | 6.00M | 8.00M | 7.00M | 5.00M | 3.00M | 11.00M | 12.00M | 10.00M | 9.00M | 17.00M | 12.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.00M | 341.00M | 509.00M | 412.00M | 154.00M | 42.00M | 568.00M | 344.00M | 285.00M | 429.00M | 633.00M | 527.00M | 382.00M | 345.00M | 679.00M | 639.00M | 331.00M | 301.00M | 764.00M | 663.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.00M | 158.00M | 161.00M | 160.00M | 158.00M | 163.00M | 164.00M | 164.00M | 172.00M | 174.00M | 177.00M | 181.00M | 188.00M | 193.00M | 200.00M | 207.00M | 216.00M | 221.00M | 226.00M | 231.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.00M | 84.00M | 45.00M | -29.00M | 6.00M | 153.00M | -30.00M | -15.00M | 1.00M | 82.00M | 26.00M | -53.00M | 2.00M | 94.00M | 37.00M | -26.00M | -25.00M | 171.00M | 55.00M | -56.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.00M | 42.00M | 43.00M | 38.00M | -110.00M | 47.00M | 54.00M | 1.00M | -60.00M | 38.00M | -12.00M | 104.00M | -61.00M | 39.00M | 33.00M | 100.00M | -11.00M | -11.00M | -11.00M | 130.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | -46.00M | 113.00M | -117.00M | 44.00M | -158.00M | 44.00M | -25.00M | 18.00M | -65.00M | 24.00M | -93.00M | 182.00M | -21.00M | 73.00M | -115.00M | 20.00M | 6.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.00M | 12.00M | -1.00M | -108.00M | 68.00M | -16.00M | -22.00M | -25.00M | 42.00M | 14.00M | -19.00M | -50.00M | 18.00M | 32.00M | 86.00M | -19.00M | 51.00M | 11.00M | 3.00M | -76.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 223.00M | 410.00M | 453.00M | 1,526.00M | 315.00M | 571.00M | 602.00M | 700.00M | 526.00M | 627.00M | 626.00M | 796.00M | 422.00M | 857.00M | 683.00M | -1615.00M | 298.00M | 983.00M | -950.00M | 2,795.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 472.00M | 608.00M | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 36.00M | 39.00M | 57.00M | 5.00M | 235.00M | 48.00M | 27.00M | 4.00M | 29.00M | 3.00M | 45.00M | 86.00M | 33.00M | | 298.00M | 3.00M | 10.00M | 9.00M | 49.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.00M | 34.00M | 39.00M | 21.00M | 24.00M | 25.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -363.00M | -471.00M | -519.00M | -183.00M | 159.00M | -835.00M | -686.00M | -765.00M | -561.00M | -703.00M | -664.00M | -887.00M | -733.00M | -738.00M | -688.00M | -1220.00M | -568.00M | -772.00M | -839.00M | -1130.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 19.00M | | -27.00M | -8.00M | 15.00M | -8.00M | 75.00M | -7.00M | 35.00M | -29.00M | 17.00M | 3.00M | 10.00M | -8.00M | 34.00M | 13.00M | -7.00M | -4.00M | 4.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -293.00M | 135.00M | 6.00M | -193.00M | -353.00M | 794.00M | 125.00M | 434.00M | 401.00M | 856.00M | -132.00M | 63.00M | 613.00M | -135.00M | 88.00M | 544.00M | 254.00M | 449.00M | 149.00M | 397.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | 110.00M | 110.00M | 110.00M | 109.00M | 119.00M | 120.00M | 119.00M | 119.00M | 138.00M | 138.00M | 137.00M | 138.00M | 149.00M | 149.00M | 149.00M | 149.00M | 162.00M | 161.00M | 161.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -477.00M | 5.00M | -4.00M | 36.00M | -40.00M | 1.00M | 7.00M | 13.00M | 125.00M | 582.00M | -163.00M | -297.00M | 262.00M | -528.00M | 79.00M | -37.00M | 17.00M | -22.00M | 74.00M | -70.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.00M | -69.00M | 56.00M | -1114.00M | -161.00M | -529.00M | -34.00M | -356.00M | -241.00M | -198.00M | 7.00M | -269.00M | -40.00M | -512.00M | -4.00M | 2,254.00M | 33.00M | -682.00M | 1,714.00M | -2132.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -477.00M | 5.00M | -4.00M | 36.00M | -40.00M | 1.00M | 7.00M | 13.00M | 125.00M | 582.00M | -163.00M | -297.00M | 262.00M | -528.00M | 79.00M | -37.00M | 17.00M | -22.00M | 74.00M | -70.00M |