|
Net Income (Quarter)
|
66.98M | 318.98M | 78.45M | 53.88M | 114.60M | 224.56M | 135.11M | 104.01M | 256.28M | 472.89M | 225.96M | 181.82M | 352.65M | 599.97M | 289.60M | 244.29M | 437.44M | 832.99M | 378.08M | 331.22M | 576.45M | 1,062.25M | 451.83M | 333.33M | 517.03M | 1,196.73M | 504.27M | 374.42M | 580.64M | 506.02M | 673.92M | 455.62M | 720.21M | 1,720.39M | -555.22M | 607.00M | 978.00M | 1,767.00M | 646.00M | 765.00M | 979.00M | 1,950.00M | 1,171.00M | -699.00M | 122.00M | 801.00M | -165.00M | -55.00M | -167.00M | 769.00M | 618.00M | -700.00M | 857.00M | 1,666.00M | 1,235.00M | 266.00M | 1,290.00M | 2,511.00M | 222.00M | 776.00M | 1,521.00M | 2,517.00M | 1,068.00M | 333.00M | 895.00M | 2,748.00M | 1,428.00M |
|
Depreciation and Depletion (Quarter)
|
| 3.64M | 3.89M | 3.97M | 3.90M | 4.20M | 4.14M | 4.17M | 5.06M | 5.58M | 5.85M | 7.68M | 7.46M | 8.17M | 9.50M | 9.80M | 11.27M | 12.90M | 14.40M | 15.55M | 17.34M | 21.82M | 23.54M | 21.67M | 25.02M | 26.82M | 28.00M | 30.49M | 34.67M | 36.80M | 38.05M | 40.41M | 44.71M | 50.61M | 51.26M | 56.54M | 60.89M | 64.62M | 65.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
11.26M | | 7.94M | 11.91M | 15.46M | | 19.77M | 13.99M | 13.35M | 13.41M | 25.44M | 16.64M | 17.73M | 17.67M | 19.99M | 21.83M | 34.98M | 35.01M | 50.29M | 39.41M | 35.74M | 46.97M | 67.17M | 54.53M | 60.74M | 58.80M | 75.06M | 66.03M | 54.98M | 54.12M | 74.87M | 59.06M | 66.99M | 66.50M | 68.45M | 71.00M | 79.00M | 76.00M | 105.00M | 78.00M | 84.00M | 83.00M | 80.00M | 11.00M | 83.00M | 85.00M | 76.00M | 113.00M | 91.00M | 86.00M | 86.00M | 93.00M | 108.00M | 101.00M | 102.00M | 113.00M | 128.00M | 128.00M | 161.00M | 144.00M | 127.00M | 128.00M | 167.00M | 143.00M | 137.00M | 139.00M | 167.00M |
|
Deferred Taxes (Quarter)
|
| 163.32M | 1.40M | -11.43M | -12.62M | 57.69M | -33.65M | 8.26M | 11.61M | 14.30M | -34.17M | 4.80M | 8.86M | 2.78M | 3.15M | -7.23M | 3.92M | 14.76M | -22.55M | 8.83M | 17.24M | 20.38M | -14.74M | -35.17M | -6.41M | -22.10M | 2.34M | -25.68M | -54.18M | 7.89M | -40.03M | -24.44M | -16.50M | 15.28M | -6.34M | 9.00M | -30.00M | -5.00M | -124.00M | 89.00M | -29.00M | -21.00M | 83.00M | -97.00M | 108.00M | 90.00M | 112.00M | -50.00M | -70.00M | -223.00M | -102.00M | -216.00M | 51.00M | -81.00M | -11.00M | -340.00M | -49.00M | -20.00M | -69.00M | -35.00M | 33.00M | -73.00M | 173.00M | -144.00M | -258.00M | -81.00M | -33.00M |
|
Gains from Investment Securities (Quarter)
|
| 30.78M | 35.36M | 15.93M | 15.07M | 30.57M | 107.75M | 28.96M | 26.50M | 43.91M | 133.39M | 173.53M | 15.53M | 16.20M | 95.28M | 228.89M | 18.14M | 18.27M | 125.87M | 367.16M | 18.35M | 26.68M | 79.34M | 379.60M | 92.75M | 27.07M | 34.68M | 449.31M | 47.09M | 116.21M | 24.39M | 536.19M | 41.05M | 24.00M | -591.25M | | 985.00M | -977.00M | 1,161.00M | 816.00M | | | | 100.00M | | | | -16.00M | | | 61.00M | 98.00M | -62.00M | 465.00M | -539.00M | 311.00M | -301.00M | -1.00M | -12.00M | -16.00M | 49.00M | -6.00M | -28.00M | -3.00M | 70.00M | -74.00M | 21.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| 1.57M | -0.15M | 1.78M | 1.68M | 2.27M | 1.36M | 2.81M | 2.04M | 2.79M | 1.69M | 4.00M | 2.85M | 4.44M | 4.81M | 4.22M | 3.96M | 4.50M | 3.77M | 3.67M | 4.45M | 6.03M | -14.15M | 9.02M | 4.21M | -13.23M | | 6.81M | 9.30M | 47.09M | -17.21M | 13.53M | 12.60M | 16.45M | 19.43M | 29.00M | 33.00M | 46.00M | 55.00M | 40.00M | 34.00M | 34.00M | | | | | | | | | | | | | | | | | | | | | | | | 457.00M | |
|
Cash from Operations (Quarter)
|
| 195.18M | 146.26M | 104.70M | 187.32M | 305.36M | 179.92M | 276.22M | 223.28M | 560.47M | 281.84M | 182.38M | 431.61M | 674.95M | 496.82M | 183.12M | 593.38M | 970.46M | 554.47M | 177.00M | 689.98M | 1,292.13M | 755.28M | 208.98M | 702.38M | 1,309.80M | 982.36M | 344.76M | 1,022.47M | 1,519.94M | 1,096.83M | 380.62M | 1,221.22M | 1,886.59M | 1,173.58M | 640.00M | 1,650.00M | 1,964.00M | 1,084.00M | 150.00M | 1,787.00M | 1,851.00M | 1,077.00M | -380.00M | 122.00M | 920.00M | -577.00M | -207.00M | 1,152.00M | 1,596.00M | 279.00M | 1,695.00M | 2,684.00M | 2.00M | 2,173.00M | 2,889.00M | 1,737.00M | 1,372.00M | 1,346.00M | 2,704.00M | 2,525.00M | 2,373.00M | 721.00M | 3,283.00M | 3,201.00M | 1,435.00M | 1,490.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 940.70M | | | | | | | | | | | | | | 489.00M | | 573.00M | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| 2.64M | 3.45M | 3.27M | 6.20M | 10.60M | 10.06M | 5.24M | 8.59M | 8.38M | 7.89M | 7.24M | 8.20M | 7.80M | 3.49M | 9.28M | 14.80M | 22.90M | 8.83M | 22.82M | 23.00M | 35.80M | 90.50M | 16.69M | 42.70M | 42.20M | 16.82M | 17.01M | 43.00M | 42.00M | 41.62M | 43.00M | 41.20M | 45.30M | 123.09M | 15.13M | 45.70M | 43.00M | -135.34M | | | | 45.00M | 46.00M | 45.00M | 46.00M | 47.00M | 45.00M | 46.00M | 44.00M | 43.00M | 39.00M | 42.00M | 36.00M | 39.00M | 41.00M | 39.00M | 40.00M | 41.00M | 40.00M | -40.00M | 114.00M | 46.00M | 392.00M | 131.00M | -418.00M | 40.00M |
|
Amortization of Deferred Charges (Quarter)
|
| 0.62M | -0.62M | 0.20M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.80M | 1.20M | 1.20M | 1.20M | 1.30M | 1.20M | 1.30M | 1.00M | 1.20M | 1.10M | 1.00M | 0.60M | 0.20M | 0.40M | 1.10M | 3.50M | 0.50M | 1.10M | 0.70M | 1.60M | 1.20M | 1.30M | 1.10M | 75.40M | 17.00M | 0.40M | 0.30M | 14.00M | 14.00M | 14.00M | 15.00M | 15.00M | 14.00M | 2.00M | 2.00M | 16.00M | 16.00M | 4.00M | 2.00M | 10.00M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 3.64M | 3.89M | 3.97M | 3.90M | 4.20M | 4.14M | 4.17M | 5.06M | 5.58M | 5.85M | 7.68M | 7.46M | 8.17M | 9.50M | 9.80M | 11.27M | 12.90M | 14.40M | 15.55M | 17.34M | 21.82M | 23.54M | 21.67M | 25.02M | 26.82M | 28.00M | 30.49M | 34.67M | 36.80M | 38.05M | 40.41M | 44.71M | 50.61M | 51.26M | 103.00M | 107.00M | 107.00M | 109.00M | 116.00M | 119.00M | 117.00M | 117.00M | 117.00M | 112.00M | 115.00M | 114.00M | 113.00M | 108.00M | 102.00M | 98.00M | 111.00M | 107.00M | 109.00M | 124.00M | 120.00M | 121.00M | 129.00M | 134.00M | 137.00M | 142.00M | 155.00M | 157.00M | 154.00M | 158.00M | 160.00M | 151.00M |
|
Change in Receivables (Quarter)
|
| 18.61M | -51.16M | 20.22M | 65.29M | 27.24M | -83.48M | 56.49M | 97.73M | 47.87M | -76.29M | 58.23M | 118.49M | 55.94M | -127.38M | 115.16M | 127.82M | 40.98M | -172.39M | 94.16M | 218.80M | 40.40M | -171.15M | 120.59M | 167.35M | 1.66M | -220.91M | 191.70M | 152.44M | 126.15M | -186.29M | 78.43M | 255.12M | 145.64M | -209.18M | 96.00M | 296.00M | 58.00M | -131.00M | 24.00M | 499.00M | -81.00M | -119.00M | -760.00M | -45.00M | 251.00M | -337.00M | 72.00M | 748.00M | 352.00M | -170.00M | 326.00M | 790.00M | 242.00M | -130.00M | -158.00M | 830.00M | 834.00M | -176.00M | 185.00M | 645.00M | -179.00M | -145.00M | 99.00M | 979.00M | -250.00M | -98.00M |
|
Change in Accured Expenses (Quarter)
|
| 30.16M | -3.04M | 23.71M | 100.13M | 46.05M | -85.15M | 177.76M | 26.54M | 87.85M | -81.83M | 153.24M | 91.44M | 73.37M | -62.03M | 188.11M | 139.90M | -47.06M | -98.78M | 147.61M | 165.32M | -103.37M | -5.69M | 201.22M | 204.60M | -213.94M | -25.90M | 294.35M | 389.05M | -160.12M | -9.28M | 305.76M | 567.95M | -232.75M | 46.04M | 632.00M | 697.00M | -324.00M | -370.00M | 561.00M | 952.00M | -719.00M | -314.00M | -1135.00M | -432.00M | -26.00M | -673.00M | 114.00M | 1,859.00M | 110.00M | -544.00M | 1,868.00M | 2,993.00M | -1270.00M | 127.00M | 2,038.00M | 1,091.00M | -485.00M | 98.00M | 2,123.00M | 1,214.00M | -1029.00M | -947.00M | 1,903.00M | 1,893.00M | -2419.00M | -581.00M |
|
Other Working Capital Changes (Quarter)
|
| -9.67M | 4.30M | -1.89M | 2.85M | 7.07M | 14.34M | -3.31M | -5.78M | 18.65M | 2.40M | 145.34M | -49.95M | -101.64M | 47.04M | 207.99M | -216.90M | 17.42M | 2.23M | 317.81M | -320.15M | 2.13M | 49.13M | 292.67M | -279.24M | 13.12M | 55.06M | 340.49M | -53.51M | -182.88M | -109.10M | 9.96M | 428.68M | -469.86M | -2.78M | 709.00M | -135.00M | -373.00M | -211.00M | 669.00M | -85.00M | -123.00M | -198.00M | 445.00M | -693.00M | 160.00M | -106.00M | 46.00M | 127.00M | -14.00M | -165.00M | 56.00M | 512.00M | 474.00M | -564.00M | -162.00M | 252.00M | 39.00M | -284.00M | 98.00M | 79.00M | -189.00M | 488.00M | -163.00M | -205.00M | 37.00M | -38.00M |
|
Capital Expenditures (Quarter)
|
| 1.79M | 5.20M | 4.83M | 5.40M | 4.24M | 8.12M | 8.28M | 9.80M | 11.69M | 17.06M | 13.70M | 14.73M | 10.53M | 16.21M | 15.05M | 21.43M | 20.48M | 27.49M | 29.73M | 32.26M | 28.74M | 40.78M | 31.26M | 53.09M | 42.29M | 47.28M | 53.26M | 60.44M | 54.38M | 51.92M | 70.56M | 76.71M | 76.42M | 64.31M | 131.00M | 104.00M | 121.00M | 86.00M | 111.00M | 88.00M | 82.00M | 87.00M | 80.00M | 70.00M | 72.00M | 64.00M | 65.00M | 59.00M | 79.00M | 101.00M | 109.00M | 86.00M | 98.00M | 75.00M | 88.00M | 92.00M | 71.00M | 94.00M | 130.00M | 146.00M | 77.00M | 76.00M | 121.00M | 64.00M | 64.00M | 73.00M |
|
Acquisitions (Quarter)
|
| | | 2.50M | 108.47M | | 1.43M | 66.20M | 0.87M | 0.90M | 0.22M | 13.29M | 0.14M | 0.44M | 19.99M | 0.10M | 330.74M | 0.71M | 0.36M | 2.63M | 98.42M | 2,395.03M | 0.28M | 26.16M | 19.77M | 89.73M | 4.67M | 0.72M | 0.07M | 0.02M | 0.19M | 0.01M | 0.48M | 552.32M | 0.20M | | | | 134.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| 132.57M | 137.57M | 9.71M | 460.49M | -425.63M | | | | 5.21M | 2,224.36M | 32.18M | 61.70M | 76.60M | 1,730.17M | 1,521.95M | 2,130.71M | -3649.39M | | 2,652.01M | -2642.98M | 5.33M | | 880.77M | 1,351.15M | -1778.11M | 4,630.42M | 1,252.60M | 924.26M | 658.70M | 848.43M | 676.47M | 803.76M | 991.65M | 1,108.12M | 2,481.00M | 1,016.00M | 999.00M | 1,120.00M | 2,665.00M | 4,312.00M | 963.00M | 159.00M | 1,885.00M | 1,112.00M | | | | 8.00M | | 500.00M | | | 30.00M | 2.00M | 1,683.00M | 54.00M | 48.00M | 55.00M | 218.00M | 297.00M | 75.00M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -83.78M | -262.06M | -311.47M | -108.10M | -29.52M | -392.01M | 55.05M | -155.18M | -738.02M | -66.61M | -371.50M | -730.77M | -598.28M | 137.84M | -16.00M | -969.97M | -1215.43M | 39.13M | -40.85M | 1,576.17M | -1817.72M | -2075.48M | -1140.82M | -1439.10M | -94.12M | -1220.49M | 147.28M | -786.57M | -1563.26M | -1130.45M | -892.81M | -644.61M | -2105.63M | -558.94M | 1,636.00M | 127.00M | 43.00M | 409.00M | 2,109.00M | 4,080.00M | 765.00M | 96.00M | 1,733.00M | 1,042.00M | -72.00M | -66.00M | -65.00M | -71.00M | -79.00M | -783.00M | -121.00M | -122.00M | -785.00M | 510.00M | 1,586.00M | -39.00M | -22.00M | -39.00M | 69.00M | 137.00M | -2.00M | -75.00M | -118.00M | -61.00M | -63.00M | -71.00M |
|
Other financing activities (Quarter)
|
| 0.24M | -1.58M | 1.66M | 2.65M | 9.02M | -9.02M | | | | -15.00M | 4.04M | 16.38M | 0.49M | -15.73M | 4.44M | 13.32M | -16.86M | -0.91M | 5.50M | -5.50M | | 11.00M | 11.00M | 57.24M | 22.69M | -101.64M | 18.07M | 43.40M | -61.47M | | | | | | | | | 1.00M | | | 8.00M | -8.00M | | 38.00M | -33.00M | -38.00M | -9.00M | -12.00M | -1.00M | -6.00M | 9.00M | -1.00M | -11.00M | -21.00M | -17.00M | -23.00M | -5.00M | -14.00M | -20.00M | -9.00M | 4.00M | -34.00M | 52.00M | -21.00M | -2.00M | 18.00M |
|
Cash from Financing Activities (Quarter)
|
| -83.33M | -43.73M | 359.00M | -66.03M | -118.44M | 38.43M | -147.20M | -8.65M | -0.73M | 5.55M | 730.53M | -52.99M | 0.64M | -9.32M | -70.97M | 524.51M | -451.56M | -405.49M | -141.92M | -51.33M | 2,118.42M | -496.17M | 1,214.25M | -660.71M | -1262.73M | -122.09M | -134.40M | 618.31M | -230.28M | -254.62M | 843.40M | -423.01M | 401.07M | -900.46M | -2205.00M | -1183.00M | -2204.00M | -1839.00M | -2548.00M | -2939.00M | -1389.00M | -1344.00M | -1281.00M | 2,874.00M | -61.00M | -4.00M | 1,869.00M | -2007.00M | -1096.00M | -5.00M | -2139.00M | -1238.00M | -1999.00M | 479.00M | -2562.00M | -1225.00M | -2632.00M | -2490.00M | 784.00M | -1966.00M | -3165.00M | 143.00M | -3967.00M | -1797.00M | -2484.00M | -667.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 299.00M | 298.00M | 295.00M | 289.00M | 319.00M | 315.00M | 314.00M | 252.00M |
|
Exchange Rate Effect (Quarter)
|
| 0.96M | -0.81M | -5.58M | -5.93M | 19.68M | -0.50M | 8.04M | 0.72M | -11.79M | -9.11M | 17.83M | -27.13M | 8.38M | 12.54M | -21.28M | 3.07M | 30.40M | 5.79M | 3.92M | 0.93M | -53.00M | -88.05M | -175.25M | 30.57M | -0.24M | -4.21M | 22.27M | -17.64M | 2.18M | -52.81M | 21.74M | 46.83M | 30.47M | 0.96M | 11.00M | -31.00M | -17.00M | -3.00M | -2.00M | -6.00M | -18.00M | 18.00M | -21.00M | 2.00M | 7.00M | 12.00M | -7.00M | 6.00M | -10.00M | -2.00M | -9.00M | -35.00M | -39.00M | 43.00M | 8.00M | -15.00M | -22.00M | -8.00M | -28.00M | -31.00M | 273.00M | -404.00M | 222.00M | 681.00M | 2.00M | -10.00M |
|
Change in Cash (Quarter)
|
| 29.02M | -160.33M | 146.63M | 7.26M | 177.09M | -174.15M | 192.11M | 60.17M | -190.08M | 211.67M | 559.24M | -379.29M | 85.68M | 637.88M | 74.86M | 151.00M | -666.12M | 193.90M | -1.84M | 2,215.75M | 1,539.83M | -1904.71M | 107.16M | -1366.87M | -47.29M | -364.43M | 379.93M | 836.54M | -271.42M | -341.06M | 352.94M | 200.43M | 212.50M | -284.86M | 82.00M | 563.00M | -214.00M | -349.00M | -291.00M | 2,922.00M | 1,209.00M | -153.00M | 51.00M | 4,040.00M | 794.00M | -635.00M | 1,590.00M | -920.00M | 411.00M | -511.00M | -574.00M | 1,289.00M | -2821.00M | 3,205.00M | 1,921.00M | 458.00M | -1304.00M | -1191.00M | 3,529.00M | 665.00M | -521.00M | 385.00M | -580.00M | 2,024.00M | -1110.00M | 742.00M |
|
Free Cash Flow (Quarter)
|
| 193.39M | 141.06M | 99.87M | 181.92M | 301.13M | 171.79M | 267.94M | 213.49M | 548.78M | 264.78M | 168.68M | 416.88M | 664.42M | 480.61M | 168.07M | 571.95M | 949.99M | 526.99M | 147.27M | 657.73M | 1,263.39M | 714.50M | 177.72M | 649.29M | 1,267.51M | 935.09M | 291.50M | 962.02M | 1,465.57M | 1,044.91M | 310.06M | 1,144.51M | 1,810.17M | 1,109.27M | 509.00M | 1,546.00M | 1,843.00M | 998.00M | 39.00M | 1,699.00M | 1,769.00M | 990.00M | -460.00M | 52.00M | 848.00M | -641.00M | -272.00M | 1,093.00M | 1,517.00M | 178.00M | 1,586.00M | 2,598.00M | -96.00M | 2,098.00M | 2,801.00M | 1,645.00M | 1,301.00M | 1,252.00M | 2,574.00M | 2,379.00M | 2,296.00M | 645.00M | 3,162.00M | 3,137.00M | 1,371.00M | 1,417.00M |
|
Net Cash Flow (Quarter)
|
| 28.07M | -159.52M | 152.22M | 13.19M | 157.41M | -173.66M | 184.07M | 59.45M | -178.29M | 220.78M | 541.41M | -352.16M | 77.30M | 625.34M | 96.14M | 147.93M | -696.52M | 188.11M | -5.77M | 2,214.82M | 1,592.83M | -1816.38M | 282.41M | -1397.43M | -47.05M | -360.22M | 357.63M | 854.21M | -273.60M | -288.25M | 331.20M | 153.59M | 182.03M | -285.83M | 71.00M | 594.00M | -197.00M | -346.00M | -289.00M | 2,928.00M | 1,227.00M | -171.00M | 72.00M | 4,038.00M | 787.00M | -647.00M | 1,597.00M | -926.00M | 421.00M | -509.00M | -565.00M | 1,324.00M | -2782.00M | 3,162.00M | 1,913.00M | 473.00M | -1282.00M | -1183.00M | 3,557.00M | 696.00M | -794.00M | 789.00M | -802.00M | 1,343.00M | -1112.00M | 752.00M |