|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | -1.17M | | -1.00M | -1.00M | 6.00M | -1.00M | | 1.00M | | | 1.00M | -1.00M | | | -1.00M | -1.00M | -1.00M | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 443.82M | 436.76M | 430.00M | 424.00M | 421.00M | 438.00M | 445.00M | 412.00M | 417.00M | 438.00M | 424.00M | 428.00M | 423.00M | 419.00M | 425.00M | 420.00M | 429.00M | 429.00M | 432.00M | 426.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.95M | -2.92M | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.80M | 39.80M | 58.00M | 65.00M | 63.00M | 80.00M | 42.00M | 52.00M | 35.00M | -14.00M | -10.00M | -10.00M | -9.00M | 50.00M | -13.00M | -29.00M | 140.00M | 32.00M | 4.00M | 9.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 553.66M | 490.11M | 466.00M | 637.00M | 683.00M | 524.00M | 478.00M | 743.00M | 621.00M | 511.00M | 526.00M | 552.00M | 629.00M | 558.00M | 651.00M | 752.00M | 442.00M | 749.00M | 583.00M | 677.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.76M | 12.21M | 31.00M | 19.00M | 28.00M | 40.00M | 28.00M | 16.00M | 23.00M | 35.00M | 39.00M | 34.00M | 37.00M | 50.00M | 40.00M | 42.00M | 33.00M | 41.00M | 33.00M | 36.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.00M | 99.00M | 76.00M | 107.00M | 96.00M | 92.00M | 93.00M | 100.00M | 96.00M | 94.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 443.82M | 436.76M | 430.00M | 424.00M | 421.00M | 438.00M | 445.00M | 412.00M | 417.00M | 438.00M | 424.00M | 428.00M | 423.00M | 419.00M | 425.00M | 420.00M | 429.00M | 429.00M | 432.00M | 426.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.13M | 79.55M | 64.00M | 123.00M | -45.00M | -8.00M | 7.00M | -99.00M | 74.00M | 44.00M | -8.00M | 54.00M | 17.00M | -2.00M | -36.00M | 22.00M | 248.00M | -201.00M | 33.00M | 70.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.23M | 2.35M | 6.00M | 7.00M | -3.00M | -1.00M | -4.00M | | 1.00M | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.37M | 6.86M | 13.00M | 69.00M | -90.00M | -21.00M | 45.00M | -47.00M | 15.00M | -20.00M | -33.00M | -2.00M | 8.00M | -5.00M | 11.00M | 2.00M | -47.00M | -29.00M | 57.00M | 8.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.04M | -42.50M | -137.00M | 4.00M | -17.00M | -148.00M | -230.00M | -45.00M | -20.00M | -42.00M | -120.00M | -127.00M | -68.00M | -116.00M | -146.00M | 4.00M | -207.00M | -104.00M | -122.00M | -46.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 523.29M | 513.32M | 584.00M | 611.00M | 722.00M | 714.00M | 641.00M | 1,011.00M | 805.00M | 777.00M | 686.00M | 639.00M | 599.00M | 761.00M | 514.00M | 689.00M | 527.00M | 405.00M | 427.00M | 405.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.20M | 19.39M | 3.00M | 32.00M | 19.00M | -1.00M | 48.00M | 5.00M | 7.00M | 3.00M | 11.00M | 1.00M | 7.00M | | 2.00M | 4.00M | 5.00M | 7.00M | 1.00M | 4.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 283.00M | 425.00M | 5.00M | 18.00M | 10.00M | | | | 250.00M | 297.00M | | 16.00M | 1.00M | 1.00M | | | | 11.00M | 1.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -327.50M | -589.09M | -783.00M | -199.00M | -369.00M | -499.00M | -377.00M | -830.00M | -607.00M | -849.00M | -810.00M | -495.00M | -497.00M | -644.00M | -393.00M | -550.00M | -407.00M | -300.00M | -321.00M | -267.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.90M | -3.64M | -4.00M | -2.00M | | | | -6.00M | 2.00M | -3.00M | -2.00M | -1.00M | -2.00M | -2.00M | -1.00M | -3.00M | -1.00M | -1.00M | -1.00M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 300.00M | 650.00M | 301.00M | 55.00M | 223.00M | 664.00M | 650.00M | | 993.00M | 896.00M | 297.00M | 297.00M | 299.00M | 297.00M | 297.00M | | 298.00M | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.51M | 357.05M | 63.00M | 145.00M | 103.00M | -177.00M | -216.00M | 189.00M | 112.00M | -185.00M | 288.00M | -207.00M | 324.00M | -109.00M | -311.00M | 96.00M | 571.00M | -359.00M | 33.00M | -174.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 4.00M | -23.00M | 7.00M | -1.00M | 5.00M | -24.00M | 5.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.47M | 30.70M | 34.00M | 29.00M | 31.00M | 29.00M | 35.00M | 28.00M | 33.00M | 32.00M | 35.00M | 31.00M | 35.00M | 34.00M | 38.00M | 33.00M | 37.00M | 37.00M | 39.00M | 35.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -289.08M | 564.05M | -130.00M | -200.00M | -270.00M | -261.00M | -126.00M | 69.00M | -69.00M | 382.00M | 316.00M | -122.00M | -129.00M | 88.00M | -261.00M | -183.00M | -25.00M | -443.00M | -277.00M | -373.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.22M | 3.59M | -4.00M | -11.00M | -36.00M | 47.00M | 11.00M | -17.00M | -4.00M | 1.00M | -2.00M | -5.00M | -5.00M | -9.00M | | 10.00M | | 3.00M | -1.00M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -65.26M | 469.56M | -451.00M | 227.00M | 8.00M | -189.00M | -14.00M | -35.00M | -59.00M | 45.00M | 30.00M | -70.00M | -2.00M | -8.00M | -3.00M | 29.00M | 10.00M | 9.00M | -16.00M | 37.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.37M | -23.21M | -118.00M | 26.00M | -39.00M | -190.00M | -163.00M | -268.00M | -184.00M | -266.00M | -160.00M | -87.00M | 30.00M | -203.00M | 137.00M | 63.00M | -85.00M | 344.00M | 156.00M | 272.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -62.93M | 465.07M | -447.00M | 238.00M | 44.00M | -236.00M | -25.00M | -18.00M | -55.00M | 44.00M | 32.00M | -65.00M | 3.00M | 2.00M | -3.00M | 19.00M | 10.00M | 6.00M | -15.00M | 37.00M |