|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.49M | 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 |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 364.56M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.33M | 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 |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.62M | 31.25M | 35.41M | -3.69M | -4.60M | -10.68M | 163.96M | -4.00M | 59.00M | 27.00M | 67.00M | 3.00M | 63.00M | -136.00M | 210.00M | 43.00M | 5.00M | 63.00M | -144.00M | 146.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.01M | | 2.41M | 3.41M | 0.79M | 1.34M | 1.47M | 3.00M | 7.00M | 5.00M | -15.00M | 1.00M | | | 19.00M | | 1.00M | 4.00M | 63.00M | 2.00M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 599.20M | 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 |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.68M | 50.35M | 50.06M | 49.57M | 51.88M | 51.87M | 51.68M | 52.00M | 52.00M | 52.00M | 52.00M | 52.00M | 51.00M | 52.00M | 53.00M | 48.00M | 50.00M | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.43M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 364.56M | 368.58M | 376.05M | 385.77M | 381.39M | 378.32M | 386.51M | 405.00M | 410.00M | 411.00M | 411.00M | 474.00M | 438.00M | 494.00M | 502.00M | 480.00M | 449.00M | 533.00M | 551.00M | 544.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.71M | 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 |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.03M | 100.27M | 54.63M | 48.60M | -69.45M | 146.28M | -11.43M | -73.00M | 44.00M | 114.00M | 76.00M | -56.00M | 45.00M | -87.00M | 193.00M | -149.00M | 149.00M | -49.00M | 74.00M | -62.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -55.66M | 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 |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.97M | 67.29M | -10.30M | -31.74M | -34.63M | -31.87M | -34.76M | | 42.00M | 86.00M | -256.00M | 77.00M | 76.00M | -255.00M | 552.00M | -155.00M | 84.00M | -13.00M | 97.00M | 180.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 692.23M | -1060.98M | 6.99M | 3.07M | 30.26M | 6.57M | 208.10M | 40.00M | 1,128.00M | -1015.00M | 2,628.00M | 707.00M | -582.00M | 162.00M | 50.00M | 17.00M | 1,722.00M | -1348.00M | 603.00M | 123.00M |
|
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 |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.50M | | | | 80.34M | -0.01M | | | | | | | | | | | | 69.00M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 4.00M | | 13.00M | 42.00M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.07M | | -0.07M | | | | | | | | | | 450.00M | 320.00M | 235.00M | 595.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -728.73M | -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 |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.95M | | | 7.37M | 10.37M | | -17.73M | 4.00M | 21.00M | | -38.00M | | 8.00M | -28.00M | -10.00M | -4.00M | 19.00M | -25.00M | -16.00M | 42.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.68M | -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 |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.05M | 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 |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.96M | -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 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.11M | -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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -93.03M | 1,725.73M | 885.12M | 578.05M | 771.32M | 813.72M | 551.91M | 652.00M | -387.00M | 1,800.00M | -1629.00M | -109.00M | 1,494.00M | 596.00M | 931.00M | 792.00M | -778.00M | 2,362.00M | 541.00M | 594.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.15M | -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 |