|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.50M | 120.40M | -548.10M | 109.60M | -184.50M | 150.20M | 159.70M | 173.40M | 167.80M | 208.20M | 212.00M | 209.50M | 140.40M | 218.50M | 196.50M | 250.60M | 235.10M | 300.80M | 313.50M | 385.70M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.20M | 9.20M | 8.70M | 8.60M | 8.60M | 8.60M | 9.50M | 8.50M | 8.40M | 8.50M | 7.60M | 8.60M | 8.00M | 8.60M | 8.80M | 9.40M | 10.20M | 11.40M | 11.00M | 10.50M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | 5.50M | 3.90M | 9.10M | 7.00M | 7.00M | 7.60M | 16.90M | 0.40M | 1.50M | 6.20M | 11.70M | 9.80M | 10.10M | 9.70M | 12.40M | 13.30M | 13.00M | 11.70M | 12.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.70M | 11.60M | -36.40M | -17.80M | -116.20M | -4.50M | -8.90M | -10.60M | -6.70M | 10.40M | -8.30M | -1.70M | -19.50M | -2.80M | 0.40M | -6.20M | -12.90M | -11.40M | 22.10M | 48.90M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.02M | 0.18M | 0.18M | 0.20M | 0.20M | 0.06M | 0.24M | 0.22M | 0.23M | 0.11M | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.07M | -13.30M | -0.10M | 0.06M | -46.60M | | 12.70M | 0.08M | 0.09M | 2.00M | 25.50M | 0.09M | -23.00M | 11.10M | 22.90M | 0.70M | -20.80M | -5.00M | 320.70M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | | | | | | | 0.30M | 81.00M | | | | 17.10M | 2.70M | 44.00M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.70M | 563.60M | -688.60M | 1,259.80M | -634.40M | 169.30M | -143.60M | 1,030.80M | -503.10M | 736.90M | -189.00M | 895.60M | 1,493.90M | -578.50M | -710.40M | 912.90M | 333.70M | 153.90M | 352.10M | 1,960.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 460.10M | 0.80M | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.40M | 0.40M | 0.50M | 0.60M | 0.60M | 0.70M | 0.70M | 0.60M | 0.60M | 0.70M | 0.60M | 0.60M | 0.60M | 0.50M | 0.60M | 0.60M | 0.60M | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.60M | 42.80M | 42.00M | 40.90M | 40.20M | 41.00M | 44.70M | 41.40M | 39.80M | 38.80M | 38.00M | 37.30M | 31.80M | 31.80M | 32.10M | 30.30M | 29.90M | 30.90M | 31.30M | 29.50M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.80M | -10.30M | 2.50M | 56.20M | 13.80M | -3.10M | -17.10M | 20.20M | -32.80M | 5.70M | -32.50M | 40.70M | 3.50M | -8.50M | 88.60M | 40.90M | -69.00M | -4.10M | -47.20M | 129.70M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | 2.50M | -1.70M | -11.30M | -0.70M | 0.50M | 50.30M | 0.30M | -37.10M | 40.20M | -22.50M | -113.50M | 0.20M | -1.40M | 112.10M | -69.10M | 13.20M | 54.50M | 7.90M | 0.70M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.80M | 14.70M | 2.50M | -42.70M | 35.60M | 0.40M | 2.90M | -43.80M | 33.50M | 6.90M | 0.60M | -67.70M | 28.10M | 12.20M | 28.20M | -72.40M | 39.10M | -7.00M | 34.20M | 0.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.90M | -7.50M | -5.40M | 11.20M | 2.10M | -9.70M | 17.20M | 9.90M | -7.10M | 9.60M | -18.20M | 7.00M | -3.00M | 11.90M | 10.10M | 6.90M | -2.80M | -18.70M | 15.10M | -5.40M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.40M | 16.00M | 13.70M | 10.80M | 11.40M | 10.20M | 27.40M | 12.40M | 7.80M | 7.70M | 17.10M | 7.30M | 17.80M | 12.00M | 23.80M | 14.70M | 20.30M | 16.00M | 20.00M | 19.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.10M | 3.20M | -3.20M | 3.20M | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | | | | | | 0.10M | | 0.30M | 0.50M | 0.80M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.80M | | | 0.90M | 0.90M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.60M | | 8.60M | | 41.20M | 1.40M | 64.40M | | 71.30M | -135.70M | 20.60M | | 47.30M | | 70.30M | | 177.80M | -241.10M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.50M | -90.70M | -216.20M | -24.90M | -748.00M | 28.30M | -90.50M | 1.90M | -44.70M | 25.90M | -38.20M | -13.30M | -37.10M | 35.40M | -126.80M | -19.70M | -116.90M | 167.50M | 419.30M | -17.70M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | 0.10M | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.40M | -52.40M | -53.80M | 146.50M | 289.30M | -161.10M | -193.00M | -141.20M | -207.50M | -164.90M | -142.50M | -168.60M | -177.60M | -78.10M | -70.70M | -114.50M | -103.80M | -75.80M | -77.50M | -140.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.00M | 51.50M | 51.50M | 51.40M | 51.20M | 53.40M | 53.40M | 53.30M | 53.20M | 58.50M | 58.50M | 58.50M | 58.20M | 66.30M | 66.40M | 66.40M | 66.40M | 75.70M | 75.80M | 75.80M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 2.80M | -11.60M | 0.70M | -16.50M | -14.70M | 20.50M | 21.10M | -0.80M | -2.60M | 35.10M | -25.00M | -16.40M | 74.80M | -128.50M | 125.70M | 173.70M | -32.50M | 4.90M | -58.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.80M | 423.30M | -970.20M | 1,382.10M | -1109.60M | 21.80M | -406.60M | 912.60M | -756.10M | 595.30M | -334.60M | 688.70M | 1,262.80M | -546.40M | -1036.40M | 904.40M | 286.70M | 213.10M | 698.80M | 1,744.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.30M | 547.60M | -702.30M | 1,249.00M | -645.80M | 159.10M | -171.00M | 1,018.40M | -510.90M | 729.20M | -206.10M | 888.30M | 1,476.10M | -590.50M | -734.20M | 898.20M | 313.40M | 137.90M | 332.10M | 1,940.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.60M | 420.50M | -958.60M | 1,381.40M | -1093.10M | 36.50M | -427.10M | 891.50M | -755.30M | 597.90M | -369.70M | 713.70M | 1,279.20M | -621.20M | -907.90M | 778.70M | 113.00M | 245.60M | 693.90M | 1,802.10M |