|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.00M | 104.00M | 100.00M | 216.00M | 121.00M | 83.00M | 55.00M | 141.00M | 87.00M | 272.00M | -106.00M | 230.00M | 501.00M | 2.00M | 141.00M | 207.00M | 86.00M | 137.00M | 97.00M | 644.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 5.00M | 4.00M | 5.00M | 3.00M | 4.00M | 2.00M | 5.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 5.00M | 4.00M | 5.00M | 5.00M | 5.00M | 6.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | 13.00M | -41.00M | -1.00M | 4.00M | 66.00M | -4.00M | -1.00M | -3.00M | 21.00M | -4.00M | 68.00M | -50.00M | -28.00M | -7.00M | 13.00M | -8.00M | 40.00M | 17.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 9.00M | -22.00M | | 5.00M | 3.00M | 98.00M | -29.00M | 57.00M | -141.00M | 115.00M | -2.00M | 32.00M | 197.00M | -99.00M | 85.00M | 40.00M | -10.00M | 40.00M | -3.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.00M | 237.00M | 31.00M | 23.00M | 314.00M | 303.00M | -79.00M | 326.00M | 91.00M | -1.00M | 184.00M | 286.00M | -70.00M | 210.00M | 123.00M | 156.00M | 243.00M | 401.00M | 392.00M | 454.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 2.00M | 1.00M | 2.00M | | 1.00M | 4.00M | 2.00M | 2.00M | 2.00M | 2.00M | 9.00M | -3.00M | 14.00M | 4.00M | 3.00M | 5.00M | 12.00M | 7.00M | 9.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | 45.00M | 42.00M | 47.00M | 49.00M | 55.00M | 42.00M | 48.00M | 49.00M | 44.00M | 46.00M | 43.00M | 78.00M | 95.00M | 152.00M | 156.00M | 154.00M | 159.00M | 219.00M | 286.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.00M | 46.00M | -14.00M | 199.00M | 142.00M | -176.00M | 147.00M | -317.00M | -30.00M | 602.00M | -289.00M | 55.00M | 13.00M | -77.00M | 221.00M | -131.00M | 6.00M | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -4.00M | 19.00M | 50.00M | -56.00M | 59.00M | 119.00M | -82.00M | 220.00M | -163.00M | 207.00M | -53.00M | 106.00M | 47.00M | 165.00M | -18.00M | 108.00M | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 280.00M | -258.00M | -25.00M | -4.00M | 116.00M | -118.00M | 56.00M | 16.00M | -172.00M | 161.00M | 56.00M | | -56.00M | 108.00M | -23.00M | -251.00M | 270.00M | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.00M | 23.00M | -15.00M | -16.00M | 24.00M | 12.00M | -20.00M | -19.00M | 52.00M | 7.00M | 3.00M | -57.00M | 122.00M | -73.00M | -58.00M | 3.00M | -12.00M | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | 85.00M | -94.00M | 134.00M | -135.00M | -2.00M | 97.00M | | -3.00M | -1.00M | 125.00M | 6.00M | -67.00M | 126.00M | 135.00M | 232.00M | -204.00M | 192.00M | -180.00M | 53.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 44.00M | 82.00M | 26.00M | 29.00M | 42.00M | 89.00M | 37.00M | 50.00M | 45.00M | 83.00M | 41.00M | 70.00M | 101.00M | 132.00M | 101.00M | 160.00M | 157.00M | 159.00M | 199.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 13.00M | 7.00M | 4.00M | 7.00M | 7.00M | 14.00M | 3.00M | -3.00M | 25.00M | 6.00M | 2.00M | 988.00M | | -967.00M | | | | 28.00M | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 250.00M | | | -12.00M | 66.00M | | | | 111.00M | 185.00M | | -158.00M | 197.00M | | | 189.00M | 1,815.00M | 50.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 3.00M | 1.00M | 2.00M | 2.00M | 3.00M | 3.00M | 2.00M | 2.00M | 2.00M | 1.00M | 3.00M | 2.00M | 2.00M | 33.00M | 14.00M | 12.00M | 13.00M | 20.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.00M | -34.00M | -322.00M | -285.00M | -20.00M | -21.00M | -138.00M | -31.00M | -139.00M | -43.00M | -75.00M | -223.00M | 950.00M | -118.00M | -132.00M | -101.00M | -249.00M | -244.00M | -2213.00M | -430.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | 19.00M | | | 12.00M | 1.00M | 23.00M | | 15.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -109.00M | -202.00M | 228.00M | 341.00M | -230.00M | -254.00M | 103.00M | -188.00M | 98.00M | 61.00M | -336.00M | 123.00M | -869.00M | -202.00M | -13.00M | 23.00M | -50.00M | 2,966.00M | -527.00M | -197.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.00M | 88.00M | 93.00M | 88.00M | 88.00M | 89.00M | -265.00M | 88.00M | -88.00M | 271.00M | 100.00M | 91.00M | 158.00M | 157.00M | 160.00M | 159.00M | 163.00M | -322.00M | 128.00M | 189.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M | 1.00M | -63.00M | 79.00M | 64.00M | 28.00M | -114.00M | 107.00M | 50.00M | 17.00M | -227.00M | 186.00M | 11.00M | -110.00M | -22.00M | 78.00M | -56.00M | 3,123.00M | -2348.00M | -173.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.00M | 193.00M | -51.00M | -3.00M | 285.00M | 261.00M | -168.00M | 289.00M | 41.00M | -46.00M | 101.00M | 245.00M | -140.00M | 109.00M | -9.00M | 55.00M | 83.00M | 244.00M | 233.00M | 255.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M | 1.00M | -63.00M | 79.00M | 64.00M | 28.00M | -114.00M | 107.00M | 50.00M | 17.00M | -227.00M | 186.00M | 11.00M | -110.00M | -22.00M | 78.00M | -56.00M | 3,123.00M | -2348.00M | -173.00M |