|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | 382.00M | 404.00M | 461.00M | 467.00M | 493.00M | 479.00M | 493.00M | 609.00M | 445.00M | 536.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | 28.00M | 29.00M | 29.00M | 27.00M | 31.00M | 29.00M | 32.00M | 32.00M | 36.00M | 36.00M | 35.00M | 37.00M | 41.00M | 40.00M | 41.00M | 40.00M | 42.00M | 44.00M | 44.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | 24.00M | 37.00M | 45.00M | 47.00M | 24.00M | 35.00M | 42.00M | 53.00M | | 51.00M | 60.00M | 47.00M | | 25.00M | 48.00M | 51.00M | | 27.00M | 26.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.00M | -89.00M | | 1.00M | | 21.00M | | | 1.00M | -4.00M | | 1.00M | -1.00M | -10.00M | 2.00M | | 1.00M | 7.00M | 1.00M | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 32.00M | 17.00M | 78.00M | 43.00M | 82.00M | -2.00M | 156.00M | 77.00M | 29.00M | 11.00M | 339.00M | 122.00M | 67.00M | 37.00M | 335.00M | 132.00M | 136.00M | 6.00M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 252.00M | 289.00M | 279.00M | 87.00M | 309.00M | 273.00M | 377.00M | 130.00M | 406.00M | 462.00M | 636.00M | 229.00M | 608.00M | 572.00M | 752.00M | 148.00M | 631.00M | 507.00M | 832.00M | 135.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 8.00M | 8.00M | 9.00M | 9.00M | 8.00M | 9.00M | 11.00M | 10.00M | 11.00M | 11.00M | 11.00M | 9.00M | 9.00M | 9.00M | 10.00M | 9.00M | 10.00M | 11.00M | 12.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | 28.00M | 29.00M | 29.00M | 27.00M | 31.00M | 29.00M | 32.00M | 32.00M | 36.00M | 36.00M | 35.00M | 37.00M | 41.00M | 40.00M | 41.00M | 40.00M | 42.00M | 44.00M | 44.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 101.00M | -117.00M | 125.00M | 83.00M | 99.00M | -121.00M | 154.00M | 101.00M | 78.00M | -94.00M | 58.00M | 58.00M | 62.00M | -80.00M | 146.00M | 60.00M | 86.00M | -94.00M | 159.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M | -39.00M | 32.00M | 30.00M | 46.00M | 26.00M | 89.00M | 87.00M | 68.00M | 17.00M | 78.00M | 36.00M | 26.00M | -36.00M | 72.00M | 44.00M | 51.00M | -11.00M | 96.00M | 49.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.00M | 22.00M | -14.00M | 27.00M | 10.00M | 35.00M | -13.00M | 19.00M | -10.00M | 16.00M | -21.00M | 12.00M | | -2.00M | -3.00M | 1.00M | 3.00M | 37.00M | -25.00M | 40.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 37.00M | -19.00M | -21.00M | 18.00M | 16.00M | -68.00M | 82.00M | -83.00M | 20.00M | 82.00M | -21.00M | 57.00M | -159.00M | 201.00M | -371.00M | 48.00M | 20.00M | -47.00M | 123.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -59.00M | -42.00M | -6.00M | -14.00M | 41.00M | 37.00M | 77.00M | -56.00M | 49.00M | 98.00M | 94.00M | -230.00M | 16.00M | 58.00M | 91.00M | -198.00M | 6.00M | 7.00M | 70.00M | -99.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | -2.00M | 2.00M | 14.00M | 7.00M | 33.00M | 2.00M | 24.00M | -10.00M | 28.00M | -3.00M | 26.00M | 4.00M | 33.00M | 2.00M | -14.00M | 18.00M | 49.00M | 16.00M | 37.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 25.00M | 25.00M | 32.00M | 29.00M | 33.00M | 31.00M | 35.00M | 36.00M | 37.00M | 36.00M | 48.00M | 40.00M | 41.00M | 42.00M | 56.00M | 58.00M | 66.00M | 60.00M | 71.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | | | 422.00M | 15.00M | 10.00M | | 740.00M | 12.00M | 14.00M | 73.00M | 1,599.00M | 661.00M | 29.00M | 111.00M | 99.00M | 45.00M | 907.00M | 93.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.00M | | | 3.00M | | | | | | 1.00M | | | 71.00M | | 47.00M | | -1.00M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.00M | -37.00M | -25.00M | -29.00M | -451.00M | -48.00M | -41.00M | -35.00M | -776.00M | -48.00M | -50.00M | -121.00M | -1568.00M | -702.00M | -24.00M | -167.00M | -158.00M | -246.00M | -973.00M | -164.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 1.00M | | -1.00M | | -1.00M | -5.00M | -6.00M | -7.00M | -2.00M | -2.00M | -2.00M | -3.00M | -1.00M | -2.00M | -3.00M | 1.00M | -6.00M | -5.00M | -1.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 4.00M | -225.00M | -647.00M | -244.00M | -1032.00M | -65.00M | 1,133.00M | -1079.00M | -5.00M | 67.00M | 601.00M | -516.00M | 3,019.00M | -4516.00M | -24.00M | -129.00M | -231.00M | -141.00M | 1,390.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.00M | | | 1,045.00M | 38.00M | | | | 2,038.00M | | | | 4,396.00M | | | 5,233.00M | 59.00M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.00M | -3.00M | -8.00M | -22.00M | | 16.00M | 2.00M | 2.00M | -8.00M | 10.00M | -6.00M | -2.00M | 12.00M | -14.00M | 10.00M | 22.00M | -14.00M | 2.00M | -5.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 457.00M | 258.00M | 26.00M | -597.00M | -408.00M | -807.00M | 287.00M | 1,230.00M | -1447.00M | 401.00M | 663.00M | 703.00M | -1478.00M | 2,901.00M | -3802.00M | -33.00M | 366.00M | 16.00M | -280.00M | 1,356.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.00M | 264.00M | 254.00M | 55.00M | 280.00M | 240.00M | 346.00M | 95.00M | 370.00M | 425.00M | 600.00M | 181.00M | 568.00M | 531.00M | 710.00M | 92.00M | 573.00M | 441.00M | 772.00M | 64.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 455.00M | 256.00M | 29.00M | -589.00M | -386.00M | -807.00M | 271.00M | 1,228.00M | -1449.00M | 409.00M | 653.00M | 709.00M | -1476.00M | 2,889.00M | -3788.00M | -43.00M | 344.00M | 30.00M | -282.00M | 1,361.00M |