|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 497.24M | 613.14M | 442.46M | 639.64M | 987.21M | 738.01M | 384.51M | 333.79M | 404.62M | 451.46M | 350.69M | 258.78M | 344.09M | 284.78M | 190.24M | 96.30M | 185.03M | 122.38M | 31.48M | -47.41M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.60M | 47.70M | 49.40M | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.46M | 6.42M | 6.20M | 8.84M | 9.31M | 8.50M | 4.68M | 11.03M | 12.39M | 12.13M | 12.95M | 16.90M | 16.73M | 17.26M | 12.23M | 14.24M | 16.16M | 16.40M | 6.70M | 13.63M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.90M | -32.94M | 31.12M | -7.40M | -15.23M | -34.56M | -15.83M | -21.47M | -16.43M | -34.79M | -29.77M | -8.37M | -18.95M | -18.68M | 29.55M | -10.64M | -21.73M | 56.24M | -17.07M | 51.05M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | | | | 0.66M | | | | 0.50M | | | | 0.18M | | | | 0.23M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.01M | 583.92M | -2.04M | 0.09M | 0.00M | 145.43M | 0.28M | 0.10M | 0.00M | 3.13M | 29.72M | 0.13M | 0.00M | 79.92M | 0.14M | 0.06M | 0.18M | -3.33M | 0.66M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.70M | | | | 7.22M | | | | 9.00M | | | | 0.03M | | | | 0.64M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.27M | 1,106.99M | 840.33M | 179.82M | 947.25M | 1,500.80M | 971.37M | 654.38M | 391.33M | 649.47M | 611.70M | 317.19M | 452.08M | 729.96M | 373.46M | 132.33M | 341.04M | 547.72M | 194.79M | 87.45M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.22M | 139.95M | 145.85M | 111.95M | 117.86M | 125.67M | 141.67M | 136.55M | 138.97M | 140.61M | 142.15M | 140.38M | 143.35M | 141.71M | 136.49M | 145.03M | 147.52M | 147.53M | 151.34M | 148.36M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 459.19M | -137.87M | -141.09M | 549.71M | 87.40M | -545.63M | -472.71M | -108.56M | 288.51M | -0.99M | -154.83M | -136.64M | 172.78M | -141.28M | -154.48M | -30.60M | 64.54M | -44.10M | -172.34M | 157.77M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 499.34M | -519.22M | -38.90M | 561.81M | -142.25M | -357.63M | -333.81M | -101.75M | 24.47M | -38.30M | -115.88M | 126.71M | -77.47M | -96.55M | -4.16M | 82.50M | -52.03M | -134.09M | -94.90M | 88.38M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.91M | -345.52M | 88.88M | 470.20M | -302.05M | -199.40M | -282.74M | 139.54M | 121.43M | -30.40M | -154.83M | 143.62M | -1.80M | -18.16M | -152.26M | 142.89M | -16.27M | -49.36M | -244.44M | 211.27M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.29M | 23.54M | -86.45M | 93.24M | 67.56M | -61.02M | -115.54M | -174.99M | 61.30M | 89.35M | 14.64M | -222.72M | 85.93M | 55.55M | 2.89M | -166.29M | 50.76M | 50.16M | -20.59M | -37.74M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.43M | 4.71M | 38.98M | 27.86M | -30.89M | -2.27M | -9.88M | -1.73M | 15.55M | -37.11M | 28.61M | 7.05M | 2.99M | 30.97M | -38.18M | 11.55M | 9.64M | -17.46M | -0.01M | -0.55M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.56M | -85.13M | -5.11M | 6.02M | 113.51M | 85.70M | -194.44M | 105.64M | -98.22M | 369.18M | -367.27M | 93.21M | 88.11M | -161.64M | -5.19M | 7.32M | 0.06M | 0.79M | 354.44M | 2.92M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.13M | 2.41M | 1.83M | 2.14M | 3.25M | 2.07M | 3.23M | 5.75M | 4.10M | 33.55M | 3.31M | 3.57M | 2.73M | 4.26M | 3.44M | 12.71M | 2.72M | 2.98M | 2.34M | 1.97M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.32M | 873.28M | 308.36M | | | 426.61M | 8.46M | 78.97M | 11.59M | 52.35M | 95.77M | 58.70M | 74.21M | 123.94M | 79.60M | 824.79M | 60.73M | 18.99M | 218.81M | 12.41M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -302.74M | -799.09M | -374.24M | -48.34M | -258.75M | -510.24M | -140.15M | -178.86M | -132.95M | -164.28M | -192.20M | -151.04M | -164.59M | -219.26M | -175.84M | -912.06M | -147.42M | -102.50M | -305.21M | -57.85M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.29M | 0.56M | 0.28M | 29.38M | 5.49M | 0.03M | 18.12M | 22.85M | 9.65M | 0.21M | 33.99M | 31.88M | 23.30M | 0.34M | | 20.18M | 6.47M | 0.72M | | 11.39M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 377.15M | -173.44M | -648.23M | 107.71M | -804.11M | -1071.76M | -835.75M | -411.56M | -313.47M | -486.40M | -441.44M | 465.17M | -909.40M | -258.17M | -372.11M | 741.48M | -221.97M | -236.09M | -4.00M | -113.02M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.15M | 134.47M | -182.13M | 239.20M | -115.62M | -81.20M | -4.54M | 63.96M | -55.09M | -1.22M | -21.94M | 631.32M | -621.91M | 252.53M | -174.48M | -38.25M | -28.35M | 209.14M | -114.41M | -83.41M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -94.83M | 1,192.12M | 845.44M | 173.80M | 833.73M | 1,415.09M | 1,165.81M | 548.74M | 489.55M | 280.29M | 978.97M | 223.97M | 363.98M | 891.60M | 378.65M | 125.01M | 340.98M | 546.94M | -159.64M | 84.53M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.15M | 134.47M | -182.13M | 239.20M | -115.62M | -81.20M | -4.54M | 63.96M | -55.09M | -1.22M | -21.94M | 631.32M | -621.91M | 252.53M | -174.48M | -38.25M | -28.35M | 209.14M | -114.41M | -83.41M |