|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,116.50M | 1,345.50M | 1,145.80M | 1,442.30M | 1,659.30M | 1,648.20M | 968.30M | 949.60M | 1,351.70M | 1,525.50M | 955.70M | 1,183.70M | 1,366.80M | 1,299.80M | 851.90M | 819.10M | 1,033.10M | 916.80M | 601.40M | 658.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.70M | 23.80M | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.40M | 21.70M | 23.70M | 28.90M | 23.40M | 25.70M | 22.90M | 26.00M | 26.30M | 30.60M | 40.90M | 22.10M | 25.00M | 25.40M | 43.00M | 29.80M | 23.40M | 29.90M | 41.40M | 5.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.70M | 7.90M | -17.70M | -5.90M | 9.30M | -14.80M | -3.20M | -25.50M | 9.40M | 65.20M | -11.30M | -8.60M | -10.00M | 10.90M | -40.10M | -53.00M | -8.10M | -22.00M | -19.50M | -33.60M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.40M | 1,137.60M | 33.00M | 28.70M | 0.10M | -66.60M | 25.70M | 30.10M | 0.10M | 2.50M | 37.50M | 44.10M | 1.30M | 79.10M | 27.60M | 35.80M | 0.80M | 69.00M | 29.70M | 24.70M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.60M | 11.00M | 4.80M | 15.20M | 10.60M | 39.80M | 27.50M | 23.80M | 10.80M | 18.10M | 6.10M | 13.60M | 14.80M | 44.40M | 16.60M | 30.00M | 54.20M | 57.30M | 11.20M | 32.10M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.40M | 568.90M | -174.10M | -660.50M | 271.80M | 1,124.60M | 829.10M | 644.50M | 787.50M | 2,043.00M | -153.40M | -316.70M | 698.30M | 1,961.60M | 646.70M | -436.20M | 738.60M | 2,471.80M | 854.00M | -412.50M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 1.30M | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.50M | 18.50M | 19.40M | 19.90M | 20.90M | 21.20M | 19.80M | 26.70M | 23.70M | 21.40M | 20.00M | 21.10M | 22.40M | 23.60M | 24.10M | 24.60M | 25.20M | 27.40M | 27.70M | 28.10M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 443.90M | -4.80M | 1,003.70M | 1,133.70M | 926.50M | -1004.90M | -320.70M | -216.60M | -38.90M | -285.60M | 466.40M | 242.70M | 153.90M | -1004.30M | -181.70M | -48.10M | 375.90M | -1374.90M | -398.80M | 1,283.10M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -82.40M | 109.40M | 306.20M | 287.50M | 442.70M | -0.90M | -472.30M | 68.90M | 64.90M | 236.70M | 127.50M | -291.50M | 129.60M | 54.00M | 71.00M | -119.60M | 201.30M | -69.00M | -254.10M | 335.30M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.00M | 72.50M | 221.80M | 394.90M | 160.60M | 334.20M | -330.20M | -9.60M | 97.70M | 218.30M | 130.00M | -157.60M | 182.00M | 177.00M | -65.20M | 188.10M | 13.60M | 111.70M | -20.10M | 46.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.40M | -80.40M | 30.90M | 41.60M | 35.50M | 40.20M | 47.50M | 31.70M | 29.10M | 40.30M | 47.60M | 23.70M | 62.00M | 32.00M | 13.30M | 34.30M | 46.00M | 43.80M | 27.40M | 37.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80M | | | | | | | | | 52.00M | 9.90M | | 5.00M | 4.50M | | | 18.40M | 4.50M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.10M | | | 290.50M | | 97.10M | 6.40M | 110.00M | 10.90M | 1.00M | | 36.90M | 2.50M | 51.00M | 2.10M | | | 80.00M | 7.90M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.80M | -45.30M | -26.50M | -42.20M | -304.20M | -42.00M | -142.90M | -37.70M | -127.90M | -1.70M | -39.30M | -26.70M | -95.10M | -29.50M | -57.10M | -37.40M | -29.00M | -45.20M | -116.20M | -44.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | | 62.80M | -24.30M | -9.30M | 62.20M | -17.80M | -0.70M | -12.20M | -24.10M | -10.20M | -16.50M | 6.90M | -3.90M | -10.50M | 15.90M | 7.00M | 43.10M | 21.50M | -28.30M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -372.40M | 744.50M | -572.00M | -72.80M | 27.60M | -194.00M | -646.60M | -144.70M | -326.20M | -1549.20M | -362.80M | 92.20M | -676.60M | -408.10M | -2064.60M | -77.30M | -562.80M | -2058.20M | -1218.10M | -122.10M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.10M | 71.60M | 80.10M | 79.10M | 79.20M | 78.10M | 86.10M | 85.60M | 85.20M | 84.30M | 99.90M | 99.20M | 98.40M | 97.70M | 128.50M | 125.50M | 122.40M | 118.40M | 131.50M | 129.70M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -262.80M | 1,268.10M | -772.60M | -775.50M | -4.80M | 888.60M | 39.60M | 462.10M | 333.40M | 492.10M | -555.50M | -251.20M | -73.40M | 1,524.00M | -1475.00M | -550.90M | 146.80M | 368.40M | -480.30M | -578.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.00M | 649.30M | -205.00M | -702.10M | 236.30M | 1,084.40M | 781.60M | 612.80M | 758.40M | 2,002.70M | -201.00M | -340.40M | 636.30M | 1,929.60M | 633.40M | -470.50M | 692.60M | 2,428.00M | 826.60M | -449.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -262.80M | 1,268.10M | -772.60M | -775.50M | -4.80M | 888.60M | 39.60M | 462.10M | 333.40M | 492.10M | -555.50M | -251.20M | -73.40M | 1,524.00M | -1475.00M | -550.90M | 146.80M | 368.40M | -480.30M | -578.80M |