|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.34M | 162.97M | 21.57M | 222.50M | 215.85M | 261.19M | 39.68M | 301.83M | 173.83M | 196.10M | 23.28M | 232.23M | 215.41M | 115.97M | -118.43M | 130.80M | 105.75M | 375.17M | -282.56M | 24.12M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.37M | 10.69M | 8.12M | 8.90M | 10.86M | 13.83M | 20.76M | 23.63M | 20.79M | 20.12M | 18.36M | 16.21M | 12.78M | 10.82M | 9.19M | 6.82M | 10.59M | 8.43M | 5.91M | 8.54M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.46M | -2.11M | -18.30M | 6.31M | -3.83M | -5.46M | -12.96M | 5.65M | -9.90M | -4.20M | -21.60M | 5.40M | -5.25M | -1.96M | -24.46M | 18.57M | -4.72M | 78.27M | -7.98M | 1.94M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.56M | 0.33M | -0.05M | 5.41M | -16.51M | 8.94M | -0.33M | -0.82M | 31.98M | -11.42M | -17.56M | 0.29M | -0.08M | -0.04M | -17.23M | -0.17M | -1.42M | 0.78M | -32.37M | -3.38M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 275.18M | 118.28M | 28.58M | -83.18M | -110.98M | 69.33M | -65.92M | -255.15M | 190.01M | 100.14M | 24.84M | -128.24M | 258.24M | 237.05M | 251.61M | 10.74M | 262.21M | -467.76M | 434.57M | -252.14M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 481.52M | 281.25M | 50.15M | 139.32M | 104.86M | 330.52M | -26.24M | 46.68M | 363.84M | 296.25M | 48.12M | 104.00M | 473.64M | 353.01M | 133.18M | 141.53M | 367.96M | -92.59M | 152.02M | -228.02M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.61M | 3.20M | 3.38M | 3.70M | -50.80M | -25.11M | -22.70M | 3.01M | 3.50M | -72.50M | 79.20M | 3.36M | 3.44M | 3.57M | 3.60M | 3.27M | -35.76M | -11.38M | -1.29M | 1.35M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.10M | 41.16M | 42.70M | 39.26M | 38.13M | 37.48M | 37.08M | 34.35M | 37.87M | 40.37M | 45.52M | 41.50M | 38.87M | 39.19M | 41.10M | 41.70M | 40.42M | 44.21M | 46.03M | 44.14M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.73M | 23.93M | -95.21M | 74.99M | 59.61M | 16.12M | -68.34M | 77.99M | 1.54M | -7.45M | -60.64M | 47.12M | 18.81M | -29.40M | -56.31M | 72.59M | -5.74M | -20.44M | -79.06M | 64.01M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.28M | 26.49M | 239.42M | 2.63M | 31.36M | -27.41M | 247.59M | -123.05M | 28.41M | -66.11M | 139.49M | -131.53M | -104.01M | -17.83M | 88.76M | -42.22M | -100.78M | -119.29M | 214.71M | -102.80M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.01M | -28.30M | 5.24M | 106.97M | -111.21M | 41.98M | -33.24M | 43.79M | -59.83M | 30.50M | 14.12M | 53.23M | 10.93M | -77.07M | -42.53M | 203.28M | -67.18M | -61.06M | 50.52M | 195.71M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.73M | 6.33M | -1.28M | 7.30M | 25.08M | 10.50M | 13.89M | -40.56M | 45.23M | 15.10M | -6.05M | -35.75M | 10.30M | 25.98M | 30.00M | 14.87M | 10.64M | -63.07M | 32.11M | 173.81M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,385.36M | -2233.02M | 58.70M | 28.00M | 2,483.19M | 1,262.64M | 785.00M | 917.14M | 1,211.84M | -1990.08M | 3,734.64M | 907.77M | 1,188.18M | -1955.53M | 3,498.86M | 736.80M | 1,029.15M | -1663.86M | 2,451.49M | 368.84M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,043.88M | 1,024.03M | 933.91M | 965.19M | 1,106.76M | 1,038.93M | 824.12M | 890.85M | 978.61M | 920.38M | 780.97M | 841.91M | 945.05M | 870.18M | 783.19M | 828.00M | 912.97M | 718.44M | 190.79M | 246.70M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -358.55M | -150.27M | 76.10M | -121.14M | -372.32M | -252.28M | -27.27M | -70.59M | -274.61M | -165.94M | -1.17M | -112.50M | -284.53M | -89.15M | 102.85M | 61.40M | -151.25M | 295.33M | 3,573.30M | -92.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.67M | -175.00M | 205.79M | | 55.26M | -1.18M | -27.48M | 51.82M | -51.75M | 161.08M | -31.30M | 0.01M | 0.00M | 100.73M | 1.38M | -37.44M | 37.45M | 1.26M | -2.06M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -733.65M | 194.82M | -333.38M | -483.50M | 1,168.44M | -463.47M | -423.43M | 178.59M | -153.75M | 228.74M | -428.22M | -25.93M | 207.92M | 131.46M | -885.77M | 150.19M | -566.70M | -131.16M | -2462.62M | -959.34M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.10M | 23.11M | 23.11M | 24.06M | 23.09M | 23.02M | 23.02M | 24.12M | 24.07M | 24.58M | 23.54M | 24.39M | 22.97M | 22.09M | 21.77M | 22.92M | 21.84M | 21.53M | 20.10M | 21.54M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.72M | -4.17M | -4.22M | -1.74M | -12.67M | -18.95M | 13.84M | 3.82M | -4.31M | -7.92M | 10.11M | -7.02M | -3.80M | 11.02M | -16.34M | 3.30M | 9.08M | -1.37M | 2.48M | -7.31M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -612.39M | 321.63M | -211.36M | -467.06M | 888.31M | -404.18M | -463.11M | 158.50M | -68.83M | 351.12M | -371.16M | -41.45M | 393.24M | 406.35M | -666.09M | 356.41M | -340.92M | 70.22M | 1,265.18M | -1286.68M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -903.84M | 2,514.28M | -8.55M | 111.32M | -2378.33M | -932.12M | -811.25M | -870.47M | -848.00M | 2,286.33M | -3686.52M | -803.77M | -714.54M | 2,308.54M | -3365.68M | -595.27M | -661.19M | 1,571.27M | -2299.47M | -596.86M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -610.67M | 325.80M | -207.13M | -465.32M | 900.98M | -385.23M | -476.95M | 154.68M | -64.52M | 359.05M | -381.27M | -34.43M | 397.04M | 395.33M | -649.75M | 353.11M | -350.00M | 71.59M | 1,262.69M | -1279.36M |