|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.40M | 285.05M | 308.58M | 445.33M | 293.74M | 351.29M | 322.01M | 493.04M | 17.30M | 341.54M | -1286.57M | 523.73M | 337.22M | -116.18M | 10.76M | 552.69M | 354.61M | 369.45M | 423.21M | 608.75M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.65M | 276.85M | | 289.33M | 294.24M | 302.14M | | 312.95M | 320.00M | 329.53M | | 339.91M | 354.59M | 366.14M | | 379.58M | 385.60M | 395.39M | | 420.48M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.47M | 70.96M | 155.71M | 67.56M | 59.41M | 43.78M | 176.03M | 149.20M | 5.84M | -76.76M | 7.12M | 156.98M | 140.93M | 45.10M | 92.90M | -56.52M | 67.46M | 4.68M | 11.70M | 81.40M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.40M | 12.00M | | 17.14M | 12.90M | 10.70M | | 22.82M | 1.40M | 16.80M | | 16.40M | 9.90M | 29.20M | | 22.90M | 18.60M | 18.10M | | 30.80M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 396.03M | 712.83M | 442.33M | 371.94M | 469.88M | 847.09M | 712.39M | 69.16M | 578.12M | 521.88M | 477.01M | 291.31M | 670.71M | 555.58M | 642.13M | 1,040.60M | 1,057.31M | 1,099.61M | 916.06M | 1,324.33M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.65M | 276.85M | | 289.33M | 294.24M | 302.14M | | 312.95M | 320.00M | 329.53M | | 339.91M | 354.59M | 366.14M | | 379.58M | 385.60M | 395.39M | | 420.48M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.08M | 72.94M | -22.70M | 291.72M | -115.59M | 118.25M | 176.21M | 225.61M | -363.43M | 131.08M | 131.13M | 212.17M | -116.33M | 81.97M | 254.81M | 288.98M | -237.76M | -76.76M | 389.69M | 264.74M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -120.40M | 29.59M | | 19.50M | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -103.94M | 27.16M | 229.31M | -68.91M | -14.64M | 95.37M | 365.84M | -258.48M | -230.66M | 103.39M | 98.10M | -107.01M | 24.66M | -149.54M | 278.98M | -131.37M | -25.14M | -46.76M | 287.46M | -145.39M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 734.22M | 787.88M | | 764.60M | 784.50M | 803.60M | | 977.14M | 1,062.37M | 1,086.11M | | 1,149.44M | 1,071.47M | 1,070.93M | | 1,007.38M | 1,042.02M | 1,125.96M | | 1,009.31M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 745.00M | -845.71M | | | 745.00M | 11.00M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.02M | 80.78M | | 90.41M | 78.59M | 171.66M | | 64.31M | 151.26M | 126.30M | | 41.73M | 49.71M | 54.93M | | 64.01M | 59.89M | 132.35M | | 40.95M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -793.46M | -920.31M | -1029.09M | -858.25M | -940.81M | -1129.09M | -1202.35M | -1051.55M | -1346.12M | -1561.31M | -911.75M | -1446.85M | -1484.13M | -392.48M | -1212.21M | -999.23M | -1103.96M | -1189.60M | -1013.38M | -1149.94M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.34M | -10.51M | -1.10M | -26.09M | -16.05M | -8.06M | 2.01M | -27.00M | -0.84M | -10.35M | -8.28M | -23.73M | -24.77M | -6.98M | -1.61M | -23.00M | -3.81M | -3.38M | -4.54M | -29.34M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 589.84M | 57.60M | 589.64M | 429.89M | 463.02M | 727.58M | 409.46M | 623.41M | 783.23M | 1,042.35M | 420.25M | 1,349.52M | 585.65M | -92.94M | 494.58M | 31.95M | 283.82M | 18.93M | -23.16M | -82.84M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.83M | -0.05M | | | | | 75.39M | 172.79M | 581.99M | 159.27M | | 218.02M | 247.38M | -0.01M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.89M | 207.07M | 201.83M | 219.77M | 219.88M | 221.39M | 239.48M | 235.35M | 235.49M | 235.69M | 230.12M | 250.77M | 252.10M | 260.12M | 256.27M | 276.23M | 276.51M | 281.38M | 300.10M | 290.02M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.41M | -149.88M | 2.88M | -56.42M | -7.91M | 445.58M | -80.50M | -358.99M | 15.22M | 2.92M | -14.49M | 193.98M | -227.76M | 70.17M | -75.49M | 73.31M | 237.17M | -71.06M | -120.48M | 91.55M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -338.19M | -75.05M | 442.33M | -392.66M | -314.62M | 43.48M | 712.39M | -907.99M | -484.25M | -564.23M | 477.01M | -858.13M | -400.76M | -515.35M | 642.13M | 33.21M | 15.29M | -26.35M | 916.06M | 315.01M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.41M | -149.88M | 2.88M | -56.42M | -7.91M | 445.58M | -80.50M | -358.99M | 15.22M | 2.92M | -14.49M | 193.98M | -227.76M | 70.17M | -75.49M | 73.31M | 237.17M | -71.06M | -120.48M | 91.55M |