|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | -0.30M | | 79.40M | -8.30M | 21.60M | 29.60M | 56.70M | 49.30M | 39.10M | 41.70M | 54.60M | 31.80M | 62.60M | 52.40M | 53.50M | 59.50M | 42.20M | 60.80M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.00M | 95.30M | 94.60M | 96.50M | 92.80M | 93.30M | 92.10M | 93.10M | 93.50M | 95.90M | 100.00M | 102.10M | 100.50M | 103.00M | 108.00M | 109.40M | 108.40M | 111.90M | 114.30M | 117.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 8.20M | 9.00M | 14.50M | 16.60M | -1.00M | 8.40M | 12.30M | 14.10M | 13.70M | 10.90M | -0.40M | 15.90M | 7.20M | 18.90M | 3.80M | 15.80M | 16.20M | 12.10M | 9.10M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.60M | -25.50M | -0.70M | 28.20M | -28.10M | 38.60M | -16.90M | -6.30M | -0.70M | -22.00M | 22.70M | | -0.20M | 16.00M | 42.90M | -60.90M | 25.10M | -18.60M | -72.60M | 133.40M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | | 31.50M | 10.80M | 6.60M | 1.20M | | | 0.30M | | | | | 3.60M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.40M | 122.20M | 141.40M | 167.20M | 100.20M | 116.30M | 136.10M | 180.90M | 95.00M | 163.40M | 141.70M | 120.30M | 97.60M | 138.30M | 160.20M | 206.00M | 124.20M | 161.30M | 218.30M | 144.30M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.00M | 95.30M | 94.60M | 96.50M | 92.80M | 93.30M | 92.10M | 93.10M | 93.60M | 96.10M | 100.10M | 102.30M | 100.60M | 103.20M | 108.00M | 109.60M | 108.60M | 112.00M | 114.40M | 117.30M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -352.00M | 1,015.40M | 228.00M | 238.70M | 150.00M | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.30M | 13.80M | 14.60M | 11.00M | 11.80M | 7.60M | 7.00M | 4.70M | 5.20M | 5.70M | 5.50M | 3.80M | 7.10M | 8.80M | 4.30M | 4.70M | 7.10M | 10.30M | 8.30M | 11.10M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.50M | 150.00M | | | -300.00M | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -446.80M | -63.50M | -179.60M | -227.80M | -179.00M | -297.10M | -130.40M | -467.00M | -122.90M | -421.70M | -316.00M | -358.70M | -311.60M | -387.40M | -432.40M | -285.30M | -234.70M | -130.30M | -287.40M | -364.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.80M | 3.30M | 0.30M | -0.50M | 19.70M | 10.70M | 0.50M | 0.50M | 4.40M | 6.70M | 5.30M | -2.00M | 14.20M | 5.50M | 2.00M | -21.70M | 9.60M | 5.80M | 5.60M | 878.00M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,074.10M | -1.50M | 246.50M | 172.80M | 395.90M | -0.80M | 442.70M | 10.50M | 165.40M | 420.00M | 323.80M | 510.80M | 557.40M | 727.60M | 12.00M | -1.40M | 879.80M | | 146.40M | 3,815.30M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.30M | 550.70M | | 300.00M | | 250.00M | | | 250.00M | | 250.00M | | 300.00M | 113.50M | | | 406.60M | | 223.30M | 103.50M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.20M | -2.00M | 3.30M | -2.20M | 0.90M | 2.50M | -2.70M | -0.70M | 2.80M | -9.60M | 1.80M | -2.10M | | | | | 4.20M | -4.40M | 105.50M | -34.90M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 12.70M | 9.00M | 30.20M | 8.00M | | | | | 2.60M | 4.60M | 4.30M | 13.00M | 0.10M | 1.90M | 15.20M | 1.50M | 46.40M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.70M | 18.20M | 18.30M | 18.10M | 20.40M | 18.80M | 18.70M | 18.70M | 20.90M | 19.90M | 19.90M | 19.90M | 22.00M | 21.00M | 20.90M | 20.90M | 23.50M | 22.20M | 22.10M | 22.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,038.70M | -602.40M | 187.50M | -160.70M | 385.60M | -286.60M | 413.80M | -8.40M | -98.30M | 397.20M | 61.00M | 484.20M | 245.00M | 594.30M | -50.20M | -18.60M | 461.60M | -36.00M | 10.60M | 4,508.60M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.80M | 1.60M | -1.20M | -0.40M | -1.80M | -1.60M | -3.40M | 1.90M | -0.20M | 1.20M | -1.20M | 1.80M | -2.60M | -0.60M | 2.40M | -4.10M | 4.70M | 2.60M | -0.30M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 666.50M | -541.00M | 148.10M | -221.70M | 305.00M | -469.00M | 416.10M | -292.60M | -126.40M | 140.10M | -114.50M | 247.60M | 28.40M | 344.60M | -320.00M | -102.00M | 355.80M | -2.40M | -58.80M | 4,288.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 428.40M | -893.20M | -86.60M | -71.50M | -49.80M | 116.30M | 136.10M | 180.90M | 95.00M | 163.40M | 141.70M | 120.30M | 97.60M | 138.30M | 160.20M | 206.00M | 124.20M | 161.30M | 218.30M | 144.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 668.30M | -543.70M | 149.30M | -221.30M | 306.80M | -467.40M | 419.50M | -294.50M | -126.20M | 138.90M | -113.30M | 245.80M | 31.00M | 345.20M | -322.40M | -97.90M | 351.10M | -5.00M | -58.50M | 4,288.50M |