|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.68M | 226.65M | 274.10M | 199.09M | 232.16M | -678.87M | 257.39M | 246.95M | -23.66M | 267.05M | 358.90M | -7.14M | 306.65M | 74.30M | 29.66M | 108.08M | 294.49M | 34.00M | 187.32M | 36.59M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.37M | 97.20M | 98.66M | 104.11M | 99.67M | 100.21M | 99.47M | 100.14M | 105.98M | 117.77M | 118.27M | 116.13M | 117.92M | 124.02M | 126.96M | 124.10M | 122.84M | 102.27M | 94.62M | 99.11M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.16M | 43.33M | 65.61M | 34.68M | 38.40M | 47.02M | 37.05M | 40.80M | 89.57M | 47.13M | 36.62M | 35.67M | 40.12M | 43.24M | 51.00M | 29.88M | 39.74M | 39.81M | 35.27M | 38.83M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.39M | -34.79M | -44.83M | -53.05M | -80.84M | -99.16M | -101.38M | -34.12M | -160.04M | -157.62M | -90.11M | -92.21M | -111.89M | -73.08M | -66.69M | -94.58M | -70.74M | 166.32M | -11.85M | -165.78M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.29M | 20.60M | -13.52M | -17.60M | -0.01M | -0.01M | -0.09M | 45.62M | -2.19M | 0.00M | -34.53M | -34.35M | -12.07M | 12.07M | | 32.85M | 7.51M | -27.13M | -5.74M | 61.19M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 599.41M | 510.24M | 917.97M | 753.22M | 630.00M | 568.13M | 336.38M | 709.53M | 599.53M | 564.96M | 426.81M | 958.51M | 529.58M | 808.84M | 835.73M | 883.44M | 555.12M | 817.52M | 768.73M | 515.21M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 833.10M | | | | | | | | | | | | 33.20M | | -0.01M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.20M | 324.84M | 319.91M | 321.05M | 329.01M | 327.37M | 306.04M | 300.59M | 301.27M | 344.41M | 340.35M | 332.51M | 343.22M | 345.94M | 347.61M | 332.56M | 329.27M | 221.81M | 208.56M | 236.91M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.05M | 22.93M | 24.14M | 25.22M | 25.91M | 27.21M | 27.94M | 28.65M | 29.34M | 29.73M | 31.40M | 32.94M | 32.88M | 35.14M | 34.91M | 35.12M | 34.42M | 32.54M | 33.04M | 27.73M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.37M | 97.20M | 98.66M | 104.11M | 99.67M | 100.21M | 99.47M | 100.14M | 105.98M | 117.77M | 118.27M | 116.13M | 117.92M | 124.02M | 126.96M | 124.10M | 122.84M | 102.27M | 94.62M | 99.11M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.14M | 54.44M | 31.79M | 42.17M | 34.19M | 46.39M | 27.33M | 4.07M | -30.77M | 89.75M | -7.49M | 27.16M | -50.93M | 80.59M | 9.55M | -28.76M | 36.73M | 65.83M | 22.74M | -92.03M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | -75.53M | 189.55M | 18.51M | 25.38M | -96.50M | -155.63M | 209.59M | -209.11M | 185.01M | -103.36M | 133.73M | -158.67M | 53.77M | -29.59M | 104.99M | -102.08M | 78.33M | 135.86M | -252.12M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.13M | 118.22M | 34.62M | 78.04M | 115.90M | 75.75M | 32.88M | 71.45M | 119.48M | 72.00M | 75.44M | 22.90M | 120.77M | 39.28M | 7.45M | 53.94M | 93.55M | 30.51M | 34.37M | 14.95M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.16M | 133.42M | 131.17M | 142.47M | 156.10M | 167.93M | 139.33M | 152.29M | 162.19M | 168.81M | 169.79M | 157.35M | 145.44M | 179.22M | 166.26M | 184.00M | 127.58M | 152.17M | 169.81M | 168.21M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.07M | 932.03M | 3.27M | 865.05M | 4.73M | 5.21M | 15.04M | 40.70M | 4,046.78M | 54.63M | -1.65M | 125.84M | 2.56M | 370.11M | 1.13M | 113.27M | 49.89M | 155.94M | -3.97M | 150.24M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.76M | | | | | | 0.37M | | | | 962.43M | | | | 3.48M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | | | | 18.08M | 0.93M | 4.38M | 4.38M | 4.38M | -4.20M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -96.94M | -1065.01M | -133.93M | -997.95M | -160.82M | -202.87M | -123.24M | -188.60M | -4206.79M | 205.26M | -118.14M | -241.43M | -148.00M | -549.32M | -149.31M | 672.73M | -173.09M | -303.73M | 556.45M | -309.92M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.82M | 1.75M | 37.75M | 23.67M | 1.71M | | 42.65M | 4.28M | | | | 26.20M | 0.09M | 2.03M | 30.94M | -29.01M | | | 1.15M | 86.97M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -369.02M | 277.26M | -218.43M | -95.18M | -376.33M | -366.32M | -61.92M | -572.13M | 3,610.83M | -909.57M | -242.88M | -618.32M | -276.70M | -280.48M | 111.21M | -1845.80M | -31.53M | -490.74M | -1603.74M | 5,858.53M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.73M | 70.24M | 69.07M | 68.77M | -185.05M | 6.22M | 124.42M | 64.98M | 64.82M | 63.62M | 63.43M | -97.69M | 8.73M | 10.33M | 111.17M | 57.96M | -121.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.14M | 15.16M | -36.72M | -5.68M | -36.15M | -78.82M | -93.56M | 109.31M | 18.58M | 15.96M | -70.27M | 48.25M | -34.03M | -19.62M | 54.73M | -113.91M | 61.79M | 168.56M | -24.70M | 15.97M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.30M | -262.35M | 528.89M | -345.59M | 56.70M | -79.88M | 57.65M | 58.11M | 22.15M | -123.40M | -4.49M | 147.01M | 70.85M | -40.57M | 852.37M | -403.54M | 412.30M | 191.61M | -303.26M | 6,079.78M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 513.25M | 376.81M | 786.80M | 610.74M | 473.90M | 400.21M | 197.04M | 557.24M | 437.33M | 396.15M | 257.01M | 801.17M | 384.14M | 629.62M | 669.48M | 699.43M | 427.55M | 665.36M | 598.92M | 347.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.44M | -277.51M | 565.61M | -339.91M | 92.84M | -1.06M | 151.21M | -51.20M | 3.56M | -139.36M | 65.79M | 98.76M | 104.88M | -20.96M | 797.64M | -289.63M | 350.51M | 23.05M | -278.56M | 6,063.81M |