|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 336.00M | 227.00M | 103.00M | 19.00M | 43.00M | 64.00M | 224.00M | 64.00M | 205.00M | 104.00M | | | | | | 192.00M | 199.00M | 239.00M | 250.00M | 285.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.00M | 111.00M | 110.00M | 108.00M | 115.00M | 114.00M | 113.00M | 115.00M | 116.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 14.00M | 49.00M | 22.00M | 34.00M | 20.00M | 57.00M | 37.00M | 40.00M | 21.00M | 54.00M | 14.00M | 23.00M | 43.00M | 45.00M | 152.00M | 54.00M | 1.00M | -65.00M | 177.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.00M | 150.00M | 360.00M | 38.00M | 103.00M | 359.00M | 450.00M | 6.00M | 357.00M | 284.00M | 679.00M | 340.00M | 319.00M | 413.00M | 433.00M | 399.00M | 453.00M | 420.00M | 413.00M | 276.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.00M | 121.00M | -282.00M | 124.00M | 123.00M | 124.00M | -284.00M | 133.00M | 127.00M | 130.00M | -284.00M | 126.00M | 131.00M | 144.00M | -301.00M | 142.00M | 156.00M | 135.00M | -327.00M | 140.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.00M | 198.00M | -167.00M | 281.00M | 258.00M | 2.00M | -486.00M | 338.00M | 176.00M | 79.00M | -296.00M | -75.00M | 26.00M | -6.00M | 271.00M | -65.00M | -98.00M | -46.00M | 1,378.00M | 149.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.00M | -17.00M | 338.00M | 172.00M | 124.00M | -105.00M | 444.00M | 158.00M | -41.00M | 332.00M | 81.00M | 111.00M | 103.00M | 112.00M | 112.00M | 109.00M | 174.00M | -150.00M | 500.00M | 236.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 4.00M | 2.00M | 16.00M | 2.00M | 2.00M | | 11.00M | 8.00M | 2.00M | 4.00M | 3.00M | 3.00M | 5.00M | 4.00M | 2.00M | 2.00M | 3.00M | 1.00M | 1.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 523.00M | 16.00M | | | 2.00M | | | | | | -2.00M | 3.00M | 346.00M | 58.00M | 41.00M | 2.00M | -3.00M | | 1,134.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.00M | | -4.00M | | | 90.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -90.00M | -625.00M | -123.00M | -89.00M | -182.00M | -154.00M | -179.00M | -155.00M | -142.00M | -117.00M | -78.00M | -82.00M | -124.00M | -435.00M | -197.00M | -179.00M | -155.00M | -138.00M | -200.00M | -1279.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | 5.00M | 6.00M | 6.00M | -10.00M | -49.00M | 26.00M | -48.00M | -5.00M | -33.00M | 8.00M | 30.00M | -36.00M | -1.00M | 2.00M | -4.00M | 8.00M | -15.00M | -3.00M | 10.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -321.00M | 595.00M | 172.00M | -210.00M | -86.00M | -157.00M | 455.00M | -486.00M | 26.00M | -308.00M | -888.00M | -468.00M | 147.00M | -203.00M | -297.00M | -283.00M | -292.00M | 529.00M | -878.00M | 1,455.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 694.00M | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | -4.00M | -19.00M | -56.00M | -29.00M | 64.00M | 3.00M | 1.00M | -1.00M | 5.00M | -3.00M | -21.00M | 16.00M | -43.00M | 17.00M | 13.00M | 4.00M | -3.00M | -3.00M | -1.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -235.00M | 116.00M | 390.00M | -317.00M | -194.00M | 112.00M | 729.00M | -634.00M | 240.00M | -136.00M | -290.00M | -231.00M | 358.00M | -268.00M | -44.00M | -50.00M | 10.00M | 808.00M | -668.00M | 451.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.00M | 167.00M | 22.00M | -134.00M | -21.00M | 464.00M | 6.00M | -152.00M | 398.00M | -48.00M | 598.00M | 229.00M | 216.00M | 301.00M | 321.00M | 290.00M | 279.00M | 570.00M | -87.00M | 40.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -231.00M | 120.00M | 409.00M | -261.00M | -165.00M | 48.00M | 726.00M | -635.00M | 241.00M | -141.00M | -287.00M | -210.00M | 342.00M | -225.00M | -61.00M | -63.00M | 6.00M | 811.00M | -665.00M | 452.00M |