|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.25M | 234.01M | 225.00M | 217.95M | 262.17M | 248.88M | 225.32M | 214.84M | 239.70M | 271.50M | 255.86M | 229.80M | 251.66M | 276.26M | 246.00M | 243.88M | 284.08M | 278.38M | 265.62M | 353.71M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.47M | 19.51M | 19.97M | 21.14M | 22.64M | 23.28M | 24.94M | 25.98M | 27.76M | 28.29M | 27.95M | 28.93M | 17.63M | 7.20M | 31.20M | 28.40M | 17.22M | 1.38M | 40.22M | 35.38M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.89M | 16.45M | 27.99M | 32.63M | 34.02M | 34.18M | 20.59M | 26.10M | 30.14M | 29.07M | 26.17M | 24.98M | 21.98M | 4.70M | 36.13M | 18.37M | 6.96M | 9.78M | 27.81M | 27.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.72M | 1.83M | 0.97M | 1.90M | -12.76M | 2.88M | -25.19M | -0.50M | -11.30M | -7.11M | -27.77M | 0.65M | -10.32M | -9.31M | -45.73M | -7.98M | -17.52M | -13.00M | 10.60M | 30.15M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.34M | | 227.44M | 72.30M | 143.36M | 93.91M | -311.23M | 35.44M | -36.92M | -2.92M | 4.40M | -0.12M | 185.46M | -183.88M | -5.57M | 114.75M | 147.24M | -265.14M | 513.88M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.04M | 10.90M | 18.50M | 25.48M | 27.23M | 37.27M | 41.12M | 39.27M | 35.15M | 29.08M | 21.66M | 25.34M | 28.14M | 28.08M | 21.57M | 30.66M | 31.50M | 27.68M | 32.80M | 42.35M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 278.59M | 243.10M | 597.52M | -112.25M | 154.11M | 396.75M | 316.19M | 877.66M | 221.29M | 285.67M | 716.50M | 350.18M | 540.92M | 400.79M | 648.67M | -74.15M | 1,140.25M | -378.93M | 812.74M | -56.62M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.55M | 54.73M | 55.05M | 54.90M | 56.59M | 51.61M | 67.17M | 57.70M | 55.60M | 57.33M | 54.77M | 55.80M | 54.80M | 59.00M | 61.38M | 63.70M | 61.66M | 60.24M | 76.54M | 79.45M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | 1.66M | 1.93M | 1.97M | 2.16M | 1.82M | 1.80M | 1.79M | 1.79M | 1.84M | 1.83M | 2.03M | 2.05M | 1.80M | 2.12M | 2.27M | 2.57M | 10.36M | 5.86M | 3.71M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.47M | 19.51M | 19.97M | 21.14M | 22.64M | 23.28M | 24.94M | 25.98M | 27.76M | 28.29M | 27.95M | 28.93M | 17.63M | 7.20M | 31.20M | 28.40M | 17.22M | 1.38M | 40.22M | 35.38M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.98M | 314.33M | -289.76M | 818.97M | 406.74M | -275.47M | -351.56M | -372.34M | 728.06M | 377.09M | -522.55M | 382.89M | 114.39M | 87.36M | -407.72M | 565.65M | 174.71M | 192.85M | -434.02M | 843.81M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.35M | 135.38M | -4.58M | 323.27M | 187.71M | -243.96M | -350.96M | 102.11M | 508.96M | 221.59M | -118.69M | 398.54M | 329.27M | 61.09M | -125.68M | 126.40M | 945.00M | -580.52M | 8.12M | 311.11M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -110.63M | -75.30M | 49.48M | 1.15M | 11.94M | 12.48M | -8.03M | -40.10M | -37.94M | -36.20M | 44.95M | 22.02M | 54.96M | -59.61M | -26.54M | 27.27M | 7.93M | 18.68M | -66.89M | -39.03M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.24M | 28.69M | 37.08M | 31.39M | 35.24M | 41.00M | 43.80M | 36.74M | 42.19M | 38.24M | 36.66M | 41.19M | 44.10M | 45.78M | 44.11M | 44.77M | 52.64M | 50.91M | 52.44M | 51.09M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.27M | 430.06M | 57.07M | 35.86M | -2.12M | 126.37M | 56.80M | 126.69M | 0.00M | 303.22M | -1.59M | 59.50M | 0.37M | 185.85M | 577.10M | 153.72M | 0.93M | | -2088.43M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.00M | | | | | | | | | | 420.21M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.51M | | | | 43.37M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -99.80M | -458.75M | -94.14M | -67.25M | -33.12M | -167.38M | -100.60M | -159.03M | -42.19M | -144.43M | -35.08M | -102.34M | -44.27M | -231.63M | -429.24M | -183.92M | -38.72M | -60.28M | 1,510.28M | 369.12M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.57M | -21.85M | 39.73M | 0.34M | -0.34M | | 10.36M | 0.26M | | -0.03M | -2.52M | 3.18M | -1.09M | 14.57M | -16.65M | 10.83M | -11.16M | 11.16M | 28.00M | 0.28M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 375.25M | 220.55M | -235.30M | -49.82M | 172.21M | -162.51M | -271.11M | -217.72M | -24.10M | -259.65M | -396.75M | -158.55M | -80.69M | 415.47M | 228.75M | 142.30M | -63.94M | -180.64M | 1,664.04M | -416.17M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.73M | -55.27M | -26.32M | 68.07M | -26.20M | -122.42M | 43.81M | 29.30M | 9.10M | -68.83M | 60.59M | -28.15M | -71.34M | 23.08M | -146.85M | 42.85M | 110.35M | 2.89M | 90.49M | -71.94M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 627.78M | -50.37M | 241.76M | -161.26M | 267.00M | -55.55M | -11.70M | 530.22M | 164.11M | -187.24M | 345.26M | 61.14M | 344.62M | 607.72M | 301.33M | -72.92M | 1,147.93M | -616.97M | 4,077.55M | -175.61M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 252.35M | 214.41M | 560.45M | -143.64M | 118.86M | 355.75M | 272.39M | 840.93M | 179.11M | 247.43M | 679.84M | 308.99M | 496.82M | 355.01M | 604.56M | -118.92M | 1,087.61M | -429.84M | 760.30M | -107.71M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 554.05M | 4.90M | 268.08M | -229.32M | 293.20M | 66.86M | -55.51M | 500.92M | 155.01M | -118.41M | 284.67M | 89.29M | 415.96M | 584.64M | 448.19M | -115.77M | 1,037.58M | -619.86M | 3,987.06M | -103.68M |