|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.80M | 184.70M | -667.80M | 171.30M | 110.30M | 159.80M | 122.00M | 126.20M | 130.90M | 156.60M | 5.90M | 158.00M | 190.70M | 164.60M | -450.30M | 213.20M | 181.10M | 210.40M | -83.30M | 226.30M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.50M | 18.10M | 18.50M | 19.20M | 19.00M | 18.70M | 19.30M | 19.00M | 18.10M | 18.00M | 18.70M | 17.90M | 18.40M | 18.90M | 18.30M | 17.80M | 17.90M | 17.70M | 17.80M | 18.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.70M | 27.20M | 31.30M | 39.90M | 46.00M | 7.40M | 31.50M | 41.90M | 33.50M | 42.10M | 41.90M | 45.10M | 50.60M | 52.20M | 55.40M | 52.70M | 60.20M | 60.00M | 84.80M | 61.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.70M | 35.30M | 5.50M | 33.30M | 33.50M | 11.80M | -1.60M | 30.20M | 22.50M | 36.40M | -6.20M | 31.40M | 18.00M | 3.20M | 62.80M | 24.60M | 17.20M | -88.60M | 64.20M | 6.60M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M | | | | | | 0.10M | 0.10M | 0.70M | 0.30M | 0.70M | 0.80M | 1.10M | 1.10M | 1.50M | 2.00M | 2.30M | 2.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 0.40M | 12.50M | 0.80M | 0.10M | 0.10M | 1.70M | 1.20M | 1.20M | 1.40M | 9.20M | 3.40M | 3.40M | 3.40M | 37.00M | 43.40M | 2.60M | 2.60M | 146.20M | 54.90M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 2.00M | 1.70M | 2.80M | 4.30M | 2.00M | 1.50M | 5.00M | 3.00M | 1.80M | 1.60M | 5.10M | 4.60M | 4.00M | 1.70M | 5.30M | 3.90M | 2.80M | 6.60M | 5.70M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 376.60M | 382.60M | 484.10M | 183.50M | 264.00M | 317.10M | 369.70M | 254.80M | 329.40M | 242.50M | 388.40M | 180.50M | 384.90M | 336.60M | 486.60M | 272.20M | 372.90M | 456.20M | 643.50M | 299.70M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 3.30M | 3.20M | 2.60M | 3.90M | 3.70M | 3.70M | 3.50M | 3.40M | 3.30M | 3.30M | 3.30M | 1.90M | 1.50M | 1.70M | 1.70M | 1.60M | 1.60M | 1.90M | 1.90M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.80M | 164.90M | 167.20M | 165.60M | 164.00M | 164.60M | 177.40M | 165.90M | 165.90M | 168.60M | 170.00M | 165.50M | 167.50M | 171.30M | 175.80M | 170.80M | 174.90M | 175.40M | 182.70M | 181.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.80M | 8.90M | -0.40M | 32.40M | 49.60M | -51.70M | 7.80M | 35.30M | -7.10M | 40.80M | -45.90M | 89.70M | -6.40M | 17.10M | 18.70M | 33.20M | -5.40M | 26.70M | -8.50M | 50.60M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | -3.20M | 3.90M | 8.20M | -6.10M | -6.50M | 12.00M | -9.30M | 4.30M | -0.30M | 38.30M | -40.60M | 3.20M | -3.40M | 30.10M | -11.40M | -3.40M | -1.90M | 30.80M | -0.10M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.60M | 32.20M | 52.30M | -186.50M | 37.00M | -11.00M | 25.00M | -155.70M | 49.30M | 32.60M | -32.20M | -133.90M | 43.70M | 14.50M | 59.20M | -137.00M | 117.40M | -28.50M | 58.00M | -174.10M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.00M | 1.60M | -31.20M | 48.80M | -36.80M | 0.30M | 14.70M | 59.60M | -58.70M | -17.20M | -21.90M | 70.10M | -78.40M | -0.60M | -4.90M | 47.60M | -82.80M | -63.60M | 84.20M | 58.30M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | -53.30M | -4.40M | -6.90M | -14.80M | -33.10M | 37.10M | 29.10M | -91.80M | 75.00M | -10.00M | 31.20M | -11.00M | -25.90M | 26.40M | 4.60M | 30.90M | -57.50M | 8.30M | 40.80M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.70M | 13.40M | 54.30M | 24.80M | -2.20M | 30.70M | 10.10M | 10.50M | 86.70M | 43.70M | -84.30M | 5.80M | 10.00M | 25.90M | 152.60M | 47.00M | 52.80M | 55.70M | -74.70M | 62.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | | | 2.20M | 0.50M | | | | 0.10M | 3.30M | -0.10M | 0.10M | 1.50M | | | 5.70M | 12.10M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,553.10M | 44.00M | 32.40M | 6.70M | | 0.10M | | 34.00M | 0.70M | 0.20M | 646.00M | 0.20M | 6.20M | -0.40M | 0.10M | 1,046.10M | 0.20M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.50M | -1.70M | | | | | | 26.90M | | -16.40M | | | | | 16.90M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.50M | 3.40M | 8.60M | 2.50M | 3.10M | 3.00M | 0.90M | 0.90M | 1.20M | 5.60M | 0.30M | 0.10M | 0.10M | 0.10M | 6.60M | 0.10M | | 0.70M | | 7.60M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.30M | -90.00M | -1583.50M | -90.10M | -34.20M | -49.80M | -49.80M | -64.60M | -52.70M | -101.30M | -50.60M | -33.40M | -718.60M | -53.10M | -63.30M | -84.80M | -81.50M | -1078.00M | -65.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.50M | | | 14.90M | 15.90M | | | -21.80M | 80.00M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 522.10M | -692.30M | 73.20M | 1,240.90M | -1310.10M | -682.50M | -432.80M | -755.30M | -329.90M | 272.60M | 1,525.40M | -835.90M | -761.70M | 807.50M | 637.80M | 935.30M | -1923.10M | 195.90M | 548.40M | -741.10M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.90M | 40.70M | 51.20M | 51.10M | 51.30M | 51.00M | 49.70M | 50.70M | 50.50M | 59.70M | 60.00M | 0.20M | 118.90M | 63.50M | 60.80M | 0.90M | 122.50M | 66.20M | 63.70M | 64.40M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | -2.60M | 0.20M | -4.50M | -17.20M | -11.20M | 6.90M | 0.90M | -0.30M | -4.80M | 5.70M | -3.80M | -0.10M | 6.10M | -10.90M | 3.90M | 7.80M | -1.90M | -0.20M | -6.40M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 898.80M | -352.60M | 467.50M | -163.60M | -1015.00M | -549.20M | -106.00M | -549.40M | -65.40M | 457.60M | 1,818.20M | -709.80M | -410.30M | 431.60M | 1,060.40M | 1,148.10M | -1627.20M | 568.70M | 113.70M | -513.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 381.30M | 369.20M | 429.80M | 158.70M | 266.20M | 286.40M | 359.60M | 244.30M | 242.70M | 198.80M | 472.70M | 174.70M | 374.90M | 310.70M | 334.00M | 225.20M | 320.10M | 400.50M | 718.20M | 237.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 898.70M | -350.00M | 467.30M | -159.10M | -1136.20M | -399.60M | -112.90M | -550.30M | -65.10M | 462.40M | 1,812.50M | -706.00M | -410.20M | 425.50M | 1,071.30M | 1,144.20M | -1635.00M | 570.60M | 113.90M | -506.90M |