|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.03M | 123.14M | 147.69M | 216.24M | 211.74M | 129.33M | 337.00M | 207.00M | 276.00M | 227.00M | 231.00M | 301.00M | 296.00M | -14.00M | 343.00M | 367.00M | 374.00M | 264.00M | 415.00M | 477.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 368.58M | 376.05M | 385.77M | 381.39M | 378.32M | 386.51M | 405.00M | 410.00M | 411.00M | 411.00M | 474.00M | 438.00M | 444.00M | 445.00M | 431.00M | 449.00M | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.71M | 96.38M | 89.95M | 104.68M | 101.83M | 107.54M | 99.00M | 104.00M | 98.00M | 106.00M | 101.00M | 125.00M | 122.00M | 114.00M | 113.00M | 127.00M | 130.00M | 128.00M | 128.00M | 145.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.41M | 3.41M | 0.79M | 1.34M | 1.47M | 3.00M | 7.00M | 5.00M | -15.00M | 1.00M | | | 127.00M | | 1.00M | 4.00M | 63.00M | 2.00M | 17.00M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 664.75M | 892.11M | 581.12M | 801.58M | 820.29M | 760.01M | 692.00M | 741.00M | 785.00M | 999.00M | 598.00M | 912.00M | 758.00M | 981.00M | 809.00M | 944.00M | 1,014.00M | 1,144.00M | 717.00M | 1,067.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.39M | 4.38M | 4.20M | 4.54M | 4.53M | 4.73M | 5.00M | 5.00M | 5.00M | 4.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 368.58M | 376.05M | 385.77M | 381.39M | 378.32M | 386.51M | 405.00M | 410.00M | 411.00M | 411.00M | 474.00M | 438.00M | 444.00M | 445.00M | 431.00M | 449.00M | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.98M | -109.44M | 100.73M | 26.30M | -29.82M | 56.79M | 54.00M | 99.00M | 47.00M | -50.00M | 85.00M | 56.00M | 12.00M | -180.00M | 133.00M | 36.00M | 11.00M | -140.00M | 106.00M | 152.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.44M | 122.46M | -75.98M | 158.20M | 43.21M | -11.43M | -73.00M | 44.00M | 114.00M | 76.00M | -56.00M | 45.00M | -87.00M | 193.00M | -149.00M | | 100.00M | 74.00M | -62.00M | -18.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.73M | 27.60M | 13.88M | -33.66M | 29.66M | -17.87M | 5.00M | 3.00M | -15.00M | 11.00M | -9.00M | 12.00M | -17.00M | 5.00M | -2.00M | -43.00M | -46.00M | 13.00M | -7.00M | -17.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.29M | -10.30M | -6.12M | -4.14M | 155.63M | -93.38M | | 42.00M | 86.00M | 18.00M | 77.00M | 76.00M | 51.00M | 241.00M | -164.00M | 12.00M | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 678.28M | 817.40M | 412.52M | 484.83M | 552.73M | 827.92M | 530.00M | 638.00M | 617.00M | 996.00M | 707.00M | 648.00M | 724.00M | 987.00M | 750.00M | 989.00M | 1,136.00M | 1,436.00M | 1,256.00M | 1,578.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.49M | 34.09M | 195.39M | 56.02M | -1.51M | 0.09M | 72.00M | | 5.00M | | | 247.00M | | | | | | | 258.00M | 90.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.50M | | | | 80.34M | -0.01M | | | | | | | | | | | | 69.00M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 4.00M | | 13.00M | 42.00M | | 33.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.07M | | -0.07M | | | | | | | | | | 450.00M | 320.00M | 235.00M | 595.00M | 459.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -821.63M | -820.70M | -258.76M | -1369.12M | -663.55M | -1071.57M | -522.00M | -669.00M | -752.00M | -1281.00M | -727.00M | -734.00M | -1365.00M | -1111.00M | -964.00M | -1440.00M | -1370.00M | -2710.00M | -1459.00M | -1116.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.59M | | 43.88M | | 37.67M | 0.46M | 45.00M | | 42.00M | | 48.00M | | 44.00M | -1.00M | 50.00M | | 45.00M | | 49.00M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -266.39M | 92.82M | -168.91M | 862.29M | 489.07M | -325.45M | 542.00M | -327.00M | 18.00M | -22.00M | -397.00M | 294.00M | 1,348.00M | 478.00M | 15.00M | 1,191.00M | -1159.00M | 1,225.00M | 349.00M | -355.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 398.27M | | | 796.02M | -0.02M | 301.00M | | | 433.00M | | | 976.00M | 697.00M | 99.00M | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 262.36M | 259.45M | 289.67M | 283.05M | 291.17M | 288.11M | 326.00M | 321.00M | 325.00M | 403.00M | 412.00M | 405.00M | 413.00M | 413.00M | 468.00M | 460.00M | 467.00M | 461.00M | 519.00M | 510.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.08M | -6.33M | 4.59M | -101.13M | -39.06M | 37.60M | 24.00M | -47.00M | -35.00M | 42.00M | -40.00M | -6.00M | 39.00M | -42.00M | 20.00M | 33.00M | -10.00M | | -6.00M | -5.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -430.36M | 157.90M | 158.04M | 193.62M | 606.75M | -599.41M | 736.00M | -302.00M | 16.00M | -262.00M | -566.00M | 466.00M | 780.00M | 306.00M | -120.00M | 728.00M | -1525.00M | -341.00M | -399.00M | -409.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.53M | 74.70M | 168.60M | 316.75M | 267.56M | -67.92M | 162.00M | 103.00M | 168.00M | 3.00M | -109.00M | 264.00M | 34.00M | -6.00M | 59.00M | -45.00M | -122.00M | -292.00M | -539.00M | -511.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -423.27M | 164.23M | 153.45M | 294.75M | 645.81M | -637.01M | 712.00M | -255.00M | 51.00M | -304.00M | -526.00M | 472.00M | 741.00M | 348.00M | -140.00M | 695.00M | -1515.00M | -341.00M | -393.00M | -404.00M |