|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.00M | 63.00M | 26.00M | 75.00M | 20.00M | 80.00M | 150.00M | 150.00M | 1,044.00M | 242.00M | 295.00M | 347.00M | 262.00M | 432.00M | 384.00M | 460.00M | 385.00M | 502.00M | 401.00M | 469.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.00M | 83.00M | 80.00M | 58.00M | 61.00M | 66.00M | 76.00M | 81.00M | 88.00M | 98.00M | 105.00M | 80.00M | 88.00M | 96.00M | 107.00M | 112.00M | 120.00M | 133.00M | 143.00M | 148.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 40.00M | 303.00M | 325.00M | 352.00M | 361.00M | 363.00M | 381.00M | 67.00M | 68.00M | 413.00M | 422.00M | 59.00M | 57.00M | 454.00M | 470.00M | 61.00M | 11.00M | 494.00M | 547.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | 5.00M | 13.00M | 2.00M | 1.00M | | -18.00M | -7.00M | 911.00M | -30.00M | -17.00M | -28.00M | -24.00M | 5.00M | -51.00M | -32.00M | -16.00M | -124.00M | -77.00M | -102.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 303.00M | -269.00M | -10.00M | 1.00M | 240.00M | -244.00M | 430.00M | 22.00M | 41.00M | -48.00M | -11.00M | -6.00M | 358.00M | 173.00M | 175.00M | 36.00M | -80.00M | 18.00M | -12.00M | 38.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 300.00M | 320.00M | 844.00M | 863.00M | 433.00M | 265.00M | 1,162.00M | 902.00M | 580.00M | 311.00M | 1,605.00M | 1,341.00M | 620.00M | 671.00M | 1,635.00M | 1,677.00M | 716.00M | 813.00M | 2,238.00M | 1,670.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.00M | 75.00M | 83.00M | 83.00M | 86.00M | 92.00M | 97.00M | 106.00M | 112.00M | 115.00M | 126.00M | 131.00M | 132.00M | 140.00M | 147.00M | 145.00M | 148.00M | 161.00M | 167.00M | 168.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.00M | 125.00M | 126.00M | 101.00M | 105.00M | 109.00M | 118.00M | 126.00M | 136.00M | 146.00M | 154.00M | 130.00M | 136.00M | 144.00M | 154.00M | 160.00M | 172.00M | 194.00M | 212.00M | 258.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.00M | 5.00M | 620.00M | -562.00M | 51.00M | 66.00M | 785.00M | -619.00M | -16.00M | 83.00M | 852.00M | -715.00M | 216.00M | -228.00M | 981.00M | -901.00M | 302.00M | -141.00M | 1,052.00M | -912.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.00M | -36.00M | 16.00M | 69.00M | 71.00M | -24.00M | 56.00M | -46.00M | -44.00M | -98.00M | 46.00M | 107.00M | 65.00M | -130.00M | -94.00M | 234.00M | -101.00M | -85.00M | 7.00M | 250.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.00M | -15.00M | 228.00M | -203.00M | 38.00M | -32.00M | 240.00M | -259.00M | 155.00M | -95.00M | 375.00M | -240.00M | 149.00M | -125.00M | 323.00M | -287.00M | 176.00M | -100.00M | 460.00M | -439.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.00M | -10.00M | -7.00M | 15.00M | -59.00M | -112.00M | 1,060.00M | 40.00M | -42.00M | -11.00M | 1,098.00M | -10.00M | -82.00M | 61.00M | -20.00M | 139.00M | 83.00M | -179.00M | 341.00M | -82.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.00M | 94.00M | 100.00M | 93.00M | 151.00M | 162.00M | 144.00M | 165.00M | 132.00M | -234.00M | 631.00M | 135.00M | 262.00M | -348.00M | 6.00M | 205.00M | 190.00M | -329.00M | 88.00M | 100.00M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | 21.00M | 9.00M | | 10.00M | 34.00M | | 9.00M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 513.00M | 40.00M | 7.00M | | 57.00M | | 34.00M | | | 279.00M | | 10.00M | 31.00M | 41.00M | 31.00M | 18.00M | 58.00M | 139.00M | 869.00M | 1,325.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 491.00M | 556.00M | 540.00M | 577.00M | 554.00M | 569.00M | 545.00M | 880.00M | 1,073.00M | 915.00M | 654.00M | 1,073.00M | 1,040.00M | 911.00M | 728.00M | 1,181.00M | 1,100.00M | 1,129.00M | 728.00M | 1,139.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -614.00M | -197.00M | -359.00M | -280.00M | -800.00M | -629.00M | -874.00M | -524.00M | -674.00M | -525.00M | -444.00M | -734.00M | -371.00M | -658.00M | -738.00M | -217.00M | -423.00M | -551.00M | -498.00M | -451.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -149.00M | -78.00M | -155.00M | -51.00M | -178.00M | -40.00M | -75.00M | 5.00M | -94.00M | -333.00M | -381.00M | -443.00M | -137.00M | -292.00M | -471.00M | -398.00M | -546.00M | -657.00M | -739.00M | -2236.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | -10.00M | -4.00M | -5.00M | -44.00M | -12.00M | 8.00M | 1.00M | -1.00M | -4.00M | 5.00M | -4.00M | -9.00M | 5.00M | -9.00M | 5.00M | 9.00M | -4.00M | -3.00M | -5.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -456.00M | 35.00M | 326.00M | 527.00M | -589.00M | -416.00M | 221.00M | 384.00M | -189.00M | -551.00M | 785.00M | 160.00M | 103.00M | -274.00M | 417.00M | 1,067.00M | -244.00M | -399.00M | 998.00M | -1022.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.00M | 226.00M | 744.00M | 770.00M | 282.00M | 103.00M | 1,018.00M | 737.00M | 448.00M | 545.00M | 974.00M | 1,206.00M | 358.00M | 1,019.00M | 1,629.00M | 1,472.00M | 526.00M | 1,142.00M | 2,150.00M | 1,570.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -463.00M | 45.00M | 330.00M | 532.00M | -545.00M | -404.00M | 213.00M | 383.00M | -188.00M | -547.00M | 780.00M | 164.00M | 112.00M | -279.00M | 426.00M | 1,062.00M | -253.00M | -395.00M | 1,001.00M | -1017.00M |