|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.40M | 288.00M | -249.20M | 168.60M | 687.60M | 279.30M | 521.00M | 555.20M | 387.50M | 279.00M | 707.20M | 332.60M | 358.90M | 448.10M | 414.00M | 279.80M | 637.20M | 486.60M | 1,069.70M | 487.40M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.10M | 190.20M | 186.90M | 181.10M | 241.90M | 206.50M | 224.30M | 228.80M | 236.10M | 235.30M | 245.40M | 247.20M | 255.30M | 262.10M | 285.20M | 286.10M | 292.20M | 302.00M | 309.00M | 322.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.90M | 14.70M | 14.60M | 13.50M | 13.80M | 14.50M | 15.70M | 15.00M | 15.00M | 15.70M | 16.70M | 14.60M | 15.10M | 17.70M | 15.80M | 17.60M | 17.10M | 17.50M | 17.30M | 23.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80M | 1.20M | -9.40M | 21.10M | 84.70M | 10.60M | 8.70M | 106.00M | 93.00M | 53.10M | 97.50M | 79.80M | 91.00M | 93.30M | 102.90M | 56.90M | 169.80M | 158.80M | 131.10M | 123.90M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | | | | 0.26M | | | | 1.44M | | | | 0.90M | | | | 0.16M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -232.60M | 0.11M | -13.20M | -0.40M | 0.00M | -0.13M | -9.20M | 0.30M | -0.00M | -0.71M | 42.00M | 0.44M | 0.00M | -0.56M | -8.20M | 2.40M | -0.00M | 0.10M | -42.40M | -0.18M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 0.50M | 452.30M | 0.50M | 0.50M | 2.70M | 6.10M | 0.90M | 1.70M | 3.40M | 0.90M | 1.00M | 0.20M | 2.80M | 2.20M | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.20M | | | | 88.80M | | | | 87.50M | | | | 89.00M | | | | 105.20M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 623.80M | 495.20M | 504.10M | 748.20M | 635.50M | 459.60M | 537.50M | 1,169.80M | 676.80M | 407.30M | 957.70M | 876.40M | 904.50M | 540.90M | 1,327.90M | 954.40M | 858.30M | 599.20M | 1,505.50M | 739.50M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 1.00M | 1.00M | 1.10M | 1.10M | 1.30M | 1.30M | 1.60M | 1.50M | 1.40M | 1.40M | 1.60M | 1.60M | 1.00M | 6.40M | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | 2.50M | 2.50M | 2.40M | 1.90M | 2.90M | 3.30M | 3.20M | 3.20M | 3.40M | 3.40M | 3.70M | 3.50M | 3.70M | 3.90M | 3.90M | 4.00M | 4.90M | 4.50M | 4.90M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 211.90M | 222.80M | 219.70M | 209.10M | 269.90M | 287.20M | 329.80M | 324.80M | 332.10M | 331.30M | 341.40M | 340.50M | 348.60M | 355.40M | 378.50M | 367.60M | 373.70M | 383.50M | 390.50M | 426.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.00M | 390.90M | 32.60M | 216.20M | 34.70M | -330.30M | -140.30M | -440.80M | -71.90M | 315.50M | 217.80M | -39.80M | -263.10M | 63.50M | 314.40M | -217.10M | -102.70M | 121.90M | 87.10M | 198.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.70M | 254.20M | -168.60M | -55.90M | 107.10M | 269.30M | -84.30M | -237.50M | 148.30M | 223.30M | -170.10M | -147.00M | 86.80M | 107.40M | -80.70M | -78.80M | 184.20M | 41.30M | -57.20M | -96.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.30M | -57.20M | 58.60M | -64.00M | 57.30M | -30.90M | 73.10M | -46.90M | 100.10M | -126.20M | 128.60M | -43.40M | 61.70M | -134.70M | 155.90M | -147.60M | 191.70M | -161.00M | 158.80M | -161.20M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.70M | 122.70M | 183.50M | 204.40M | 215.10M | 395.90M | 518.90M | 475.70M | 598.00M | 591.70M | 720.00M | 669.80M | 740.30M | 828.80M | 726.90M | 792.20M | 906.10M | 671.80M | 963.20M | 899.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20M | 4.30M | 1.00M | 1.30M | 16.00M | 4.70M | 0.20M | 1.70M | 1.00M | 1.80M | 0.90M | 1.10M | 0.90M | 0.40M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,311.10M | -10.90M | | | | | | | | | | | | | 1,261.30M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80M | 2.80M | 5.70M | 6.80M | 850.20M | | -840.20M | 1.20M | 2.80M | 0.50M | 1.00M | 0.70M | 0.30M | 0.40M | 4.10M | 2.50M | 1.20M | 2.40M | 1.70M | 3.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -95.90M | -113.70M | -173.60M | -197.00M | 445.40M | -3896.00M | -502.10M | -480.80M | -593.80M | -599.20M | -727.00M | -677.90M | -749.80M | -847.30M | -746.30M | -813.30M | -956.80M | -691.10M | -1180.80M | -2160.90M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | 4.50M | | 2.90M | 19.60M | 8.60M | 4.70M | 0.20M | 0.10M | 21.60M | 29.00M | 1.80M | 0.20M | 16.60M | 46.50M | 29.30M | 0.20M | 17.10M | -70.20M | 15.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -567.40M | -361.90M | -400.60M | -573.80M | -1062.80M | 3,475.30M | -9.30M | -696.20M | -125.40M | 162.00M | -228.50M | -230.30M | -98.20M | 267.20M | -551.50M | -147.00M | 60.20M | 102.90M | -282.70M | 1,355.40M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.90M | 22.90M | 80.10M | 108.00M | 109.80M | 81.00M | 80.90M | 85.30M | 114.30M | 115.20M | 112.50M | 116.60M | 167.60M | 166.40M | 164.90M | 167.20M | 218.40M | 216.90M | 215.80M | 218.90M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.50M | 19.60M | -70.10M | -22.60M | 18.10M | 38.90M | 26.10M | -7.20M | -42.40M | -29.90M | 2.20M | -31.80M | 56.50M | -39.20M | 30.10M | -5.90M | -38.30M | 11.00M | 42.00M | -66.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 521.10M | 372.50M | 320.60M | 543.80M | 420.40M | 63.70M | 18.60M | 694.10M | 78.80M | -184.40M | 237.70M | 206.60M | 164.20M | -287.90M | 601.00M | 162.20M | -47.80M | -72.60M | 542.30M | -160.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.50M | 19.60M | -70.10M | -22.60M | 18.10M | 38.90M | 26.10M | -7.20M | -42.40M | -29.90M | 2.20M | -31.80M | 56.50M | -39.20M | 30.10M | -5.90M | -38.30M | 11.00M | 42.00M | -66.00M |