|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.00M | 147.00M | 120.00M | 140.00M | 178.00M | 138.00M | 123.00M | 129.00M | 130.00M | 148.00M | 274.00M | 153.00M | 173.00M | 101.00M | 123.00M | 149.00M | 152.00M | 145.00M | 159.00M | 149.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 52.00M | 53.00M | 52.00M | 52.00M | 54.00M | 60.00M | 55.00M | 55.00M | 53.00M | 56.00M | 53.00M | 53.00M | 54.00M | 57.00M | 54.00M | 56.00M | 54.00M | 61.00M | 55.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 7.00M | 14.00M | 9.00M | 7.00M | 12.00M | 8.00M | 12.00M | 6.00M | 9.00M | 7.00M | 14.00M | -7.00M | 8.00M | 8.00M | 24.00M | 9.00M | 10.00M | 11.00M | 21.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.00M | 172.00M | -2.00M | 3.00M | 13.00M | -12.00M | 30.00M | 32.00M | 19.00M | -194.00M | 17.00M | 11.00M | 27.00M | -177.00M | 11.00M | 8.00M | -140.00M | 324.00M | -43.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.00M | 37.00M | -24.00M | 14.00M | | 93.00M | -110.00M | -2.00M | -12.00M | 241.00M | -230.00M | -2.00M | 27.00M | 145.00M | -145.00M | 14.00M | 41.00M | -70.00M | 29.00M | 43.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | | | | | | | | -3.00M | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.00M | 350.00M | 271.00M | -83.00M | 267.00M | -19.00M | 601.00M | -9.00M | 82.00M | 335.00M | 562.00M | -202.00M | -9.00M | 213.00M | 391.00M | -395.00M | 823.00M | 118.00M | 650.00M | -390.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 22.00M | 38.00M | 35.00M | 35.00M | 35.00M | 35.00M | 32.00M | 32.00M | 32.00M | 32.00M | 27.00M | 27.00M | 28.00M | 27.00M | 25.00M | 27.00M | 26.00M | 26.00M | 21.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 3.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 52.00M | 53.00M | 52.00M | 52.00M | 54.00M | 60.00M | 55.00M | 55.00M | 53.00M | 56.00M | 53.00M | 53.00M | 54.00M | 57.00M | 54.00M | 56.00M | 54.00M | 61.00M | 55.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | -97.00M | -6.00M | 231.00M | 10.00M | 40.00M | -85.00M | 119.00M | 30.00M | -87.00M | -230.00M | 253.00M | -14.00M | -270.00M | -225.00M | 175.00M | -10.00M | -3.00M | -35.00M | 67.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -148.00M | 125.00M | -48.00M | | | 40.00M | -42.00M | -31.00M | -26.00M | 102.00M | 219.00M | -34.00M | -130.00M | -190.00M | 39.00M | -126.00M | 398.00M | -65.00M | 242.00M | -338.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -76.00M | 186.00M | -194.00M | -7.00M | -40.00M | 51.00M | -131.00M | -30.00M | -6.00M | 102.00M | -141.00M | -25.00M | -32.00M | -27.00M | -28.00M | -44.00M | -33.00M | -39.00M | 182.00M | -45.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -55.00M | -1.00M | 327.00M | 1.00M | 5.00M | 173.00M | 105.00M | 8.00M | 103.00M | -105.00M | 286.00M | 6.00M | 159.00M | -153.00M | 355.00M | 16.00M | -10.00M | 262.00M | 134.00M | 13.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,650.00M | | 7.00M | | | | | | | | | | | | | 133.00M | | -1.00M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | | | | | | | | | | 2.00M | | | | | 1.00M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -88.00M | -1708.00M | -112.00M | -43.00M | -58.00M | -77.00M | -90.00M | -60.00M | -10.00M | -41.00M | -125.00M | -71.00M | -91.00M | -76.00M | -110.00M | -199.00M | -92.00M | -96.00M | -134.00M | -71.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | 3.00M | | 4.00M | 10.00M | 3.00M | 2.00M | -10.00M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -67.00M | 1,565.00M | -87.00M | -171.00M | -164.00M | -162.00M | -161.00M | -80.00M | -77.00M | -498.00M | -116.00M | -147.00M | 101.00M | -138.00M | 540.00M | -70.00M | -555.00M | -53.00M | -54.00M | -97.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.00M | 46.00M | 48.00M | 47.00M | 47.00M | 48.00M | 50.00M | 49.00M | 50.00M | 50.00M | 51.00M | 51.00M | 51.00M | 52.00M | 52.00M | 53.00M | 53.00M | 53.00M | 54.00M | 54.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -59.00M | 207.00M | 72.00M | -297.00M | 45.00M | -258.00M | 350.00M | -149.00M | -5.00M | -204.00M | 321.00M | -420.00M | 1.00M | -1.00M | 821.00M | -664.00M | 176.00M | -31.00M | 462.00M | -558.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.00M | 351.00M | -56.00M | -84.00M | 262.00M | -192.00M | 496.00M | -17.00M | -21.00M | 440.00M | 276.00M | -208.00M | -168.00M | 366.00M | 36.00M | -411.00M | 833.00M | -144.00M | 516.00M | -403.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -59.00M | 207.00M | 72.00M | -297.00M | 45.00M | -258.00M | 350.00M | -149.00M | -5.00M | -204.00M | 321.00M | -420.00M | 1.00M | -1.00M | 821.00M | -664.00M | 176.00M | -31.00M | 462.00M | -558.00M |