|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.90M | 78.70M | 120.70M | 1,784.10M | 43.80M | 50.10M | 1,681.10M | -1.20M | 3.90M | 1.60M | 11.50M | | | | | 331.10M | 378.30M | 398.50M | 428.40M | 508.90M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.40M | 10.40M | 10.10M | 9.60M | 9.10M | 9.30M | 9.30M | 8.60M | 8.70M | 9.00M | 9.10M | 9.20M | 9.30M | 9.40M | 9.20M | 9.10M | 10.50M | 10.30M | 9.90M | 10.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.90M | 32.00M | 29.50M | 33.00M | 28.20M | 29.60M | 27.70M | 29.60M | 33.90M | 35.70M | 24.30M | 33.60M | 39.70M | 39.60M | 33.00M | 38.80M | 43.90M | 46.00M | 37.60M | 52.60M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.90M | 110.20M | 66.30M | 34.00M | 46.10M | 32.60M | 15.30M | -1.20M | -0.50M | -0.70M | 0.10M | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.40M | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.90M | 626.90M | 223.40M | 441.30M | -30.20M | 139.10M | 56.40M | 463.70M | 319.60M | 630.00M | 621.80M | 531.50M | 384.10M | 755.40M | 722.20M | 528.70M | 404.10M | 869.50M | 738.00M | 592.10M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 3.30M | 3.40M | 3.10M | 3.20M | 2.90M | 2.60M | 2.60M | 2.50M | 2.60M | 2.20M | 2.20M | 2.30M | 2.50M | 2.80M | 2.80M | 2.70M | 3.10M | 3.20M | 3.20M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.40M | 10.40M | 10.10M | 9.60M | 9.10M | 9.30M | 9.30M | 8.60M | 8.70M | 9.00M | 9.10M | 9.20M | 9.30M | 9.40M | 9.20M | 9.10M | 10.50M | 10.30M | 9.90M | 10.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.60M | 42.00M | 73.40M | -85.60M | 30.40M | 6.90M | 45.80M | -98.00M | 51.30M | 20.90M | 76.00M | -79.40M | -17.30M | 13.90M | 68.40M | -74.40M | 37.00M | 37.90M | 89.80M | -122.40M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.30M | 1.20M | 0.30M | 13.00M | 10.70M | 9.90M | 9.50M | 3.80M | 2.10M | 5.30M | -4.60M | 7.90M | 3.10M | -2.70M | -6.40M | 4.10M | 5.50M | 8.60M | 0.50M | 3.30M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | -9.70M | 1.40M | 10.10M | 20.80M | -6.20M | -3.40M | 11.20M | 6.70M | -5.80M | 6.10M | 0.30M | 4.20M | -11.70M | -5.80M | 2.90M | 4.10M | 6.20M | -17.10M | 34.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.60M | 27.20M | 16.20M | -106.60M | 41.90M | 5.70M | 51.40M | -103.70M | 12.70M | 19.00M | 71.00M | -69.30M | 22.00M | 45.60M | 111.00M | -107.40M | -8.00M | 66.50M | 66.00M | -94.90M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.80M | 3.90M | -8.80M | -2.40M | 41.30M | -18.40M | 5.00M | 8.10M | 41.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.20M | 4.60M | 9.80M | 7.50M | 7.50M | 6.90M | 18.20M | 9.90M | 15.00M | 3.80M | 39.30M | 9.30M | 6.40M | 8.10M | 32.60M | 12.40M | 15.20M | 4.60M | 4.60M | 14.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.50M | 3.90M | 197.60M | 53.20M | 205.70M | 322.00M | 3,699.20M | 1.10M | 16.20M | 1,952.80M | 82.60M | 1,858.70M | -0.40M | 1,605.80M | 148.80M | 124.90M | 1,880.30M | 1,275.20M | 9.60M | 27.50M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | 115.60M | 3,006.20M | -3006.20M | 2,997.10M | 2,564.70M | -3.20M | 15.30M | 13.20M | 7.20M | | 8.40M | 1.10M | 1.30M | | | | -5.10M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.90M | -20.20M | -206.80M | -66.10M | -221.50M | -347.00M | 1,844.10M | -26.80M | -25.50M | -1956.40M | -119.60M | -1878.60M | -8.80M | -1640.80M | 59.70M | -146.80M | -1904.50M | -1302.70M | -34.00M | -56.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.40M | -0.40M | -11.40M | 11.20M | -0.10M | 0.10M | | -0.20M | 0.10M | 0.10M | -0.10M | -0.10M | 0.10M | 44.00M | -44.10M | 0.20M | 1.90M | 3.80M | 10.20M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -389.70M | -406.70M | -472.30M | -508.80M | -54.10M | -838.90M | -52.10M | -52.50M | -23.30M | 179.10M | -602.80M | 1,336.90M | -321.50M | 886.30M | -832.20M | -207.80M | 1,348.00M | 514.10M | -730.70M | -444.70M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.00M | 59.10M | 59.50M | 65.30M | 65.40M | 65.50M | 66.10M | 72.30M | 72.50M | 72.70M | 72.70M | 80.50M | 80.10M | 80.50M | 80.80M | 88.60M | 88.60M | 88.80M | 89.00M | 97.40M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | -6.10M | -7.40M | -7.30M | -18.30M | -38.80M | 26.90M | 4.40M | 8.40M | -14.00M | 13.40M | -5.70M | -0.70M | 17.20M | -31.10M | 10.50M | 22.00M | -3.30M | 4.10M | -5.80M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.80M | 14.70M | -1.00M | 2,886.00M | -358.40M | -984.60M | -1101.70M | 388.80M | 281.20M | -1163.30M | -85.20M | -15.90M | 53.10M | 18.10M | -81.40M | 184.60M | -130.40M | 77.60M | -22.60M | 85.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.70M | 622.30M | 213.60M | 433.80M | -37.70M | 132.20M | 38.20M | 453.80M | 304.60M | 626.20M | 582.50M | 522.20M | 377.70M | 747.30M | 689.60M | 516.30M | 388.90M | 864.90M | 733.40M | 577.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -176.70M | 200.00M | -455.70M | -133.60M | -305.80M | -1046.80M | 1,848.40M | 384.40M | 270.80M | -1147.30M | -100.60M | -10.20M | 53.80M | 0.90M | -50.30M | 174.10M | -152.40M | 80.90M | -26.70M | 91.30M |