|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 842.70M | 757.40M | 733.60M | 514.40M | 287.80M | 357.80M | 289.60M | 441.70M | 481.20M | 439.20M | 473.60M | 593.40M | 485.30M | 640.40M | 416.70M | 505.10M | 556.10M | 686.50M | 460.60M | 484.10M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.40M | 51.70M | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.40M | 52.40M | 108.30M | 63.60M | 59.30M | 62.80M | 99.70M | 58.80M | 56.60M | 54.30M | 95.90M | 58.40M | 54.20M | 49.60M | 85.10M | 50.30M | 46.60M | 37.30M | 82.70M | 49.10M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.90M | -5.70M | -50.30M | -29.90M | -157.90M | 0.60M | -23.20M | | -9.60M | -2.80M | | -13.40M | 185.00M | 15.70M | 5.30M | | 88.60M | -49.80M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 807.30M | 1,288.70M | 361.30M | 1,103.40M | 623.60M | 767.60M | -135.20M | 511.70M | 394.80M | 470.00M | -157.40M | 637.30M | 677.70M | 652.50M | -281.90M | 632.90M | 529.90M | 609.30M | -18.70M | 824.30M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.40M | 51.70M | | 54.50M | 54.70M | 56.80M | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -71.80M | -176.40M | 462.60M | -238.00M | 181.20M | -184.10M | 380.80M | -238.40M | -98.50M | -212.40M | 355.70M | -162.30M | -127.30M | -245.30M | 529.40M | -90.30M | -177.10M | -312.20M | 409.80M | -304.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.00M | 56.90M | 60.40M | 54.90M | 67.90M | 54.40M | 60.40M | 60.70M | 71.70M | 93.60M | 81.90M | 102.50M | 103.30M | 104.60M | 113.00M | 82.00M | 62.20M | 63.30M | 66.70M | 62.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.40M | 94.70M | 1,340.40M | 64.90M | 76.50M | 19.40M | 102.80M | 14.70M | 59.10M | 296.90M | 245.90M | 95.70M | 115.20M | 92.20M | 230.30M | 119.80M | 103.70M | 249.50M | 296.10M | 82.60M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.50M | 51.90M | -1155.70M | 3.80M | -29.50M | -43.80M | 28.00M | -57.50M | -78.40M | 174.00M | 90.10M | -8.60M | -84.80M | -61.60M | -22.50M | -47.80M | -9.00M | 37.90M | 249.20M | 59.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.00M | -276.40M | -89.50M | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -185.20M | -1398.40M | -1097.70M | -644.10M | -486.90M | -485.70M | -460.20M | -144.20M | -175.80M | -297.20M | -461.40M | -267.80M | -307.70M | -152.70M | -208.40M | -411.40M | -275.90M | -98.30M | -491.80M | -502.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 252.80M | 948.90M | 247.90M | 279.20M | 277.00M | 276.20M | 275.00M | 282.20M | 280.20M | 279.60M | 279.70M | 286.50M | 283.20M | 281.30M | 284.60M | 289.50M | 285.60M | 283.40M | 284.50M | 289.10M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.40M | -3.10M | 6.20M | -2.70M | -4.60M | 19.10M | -2.30M | 1.50M | -0.60M | -2.70M | 2.20M | -0.80M | -0.30M | 1.60M | -2.90M | 0.90M | -2.00M | 4.50M | -5.30M | -2.80M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 657.20M | -60.90M | -1885.90M | 460.40M | 102.60M | 257.20M | -569.70M | 311.50M | 140.00M | 344.10M | -526.50M | 360.10M | 284.90M | 439.80M | -515.70M | 174.60M | 243.00M | 553.40M | -266.60M | 379.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 744.30M | 1,231.80M | 300.90M | 1,048.50M | 555.70M | 713.20M | -195.60M | 451.00M | 323.10M | 376.40M | -239.30M | 534.80M | 574.40M | 547.90M | -394.90M | 550.90M | 467.70M | 546.00M | -85.40M | 762.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 658.60M | -57.80M | -1892.10M | 463.10M | 107.20M | 238.10M | -567.40M | 310.00M | 140.60M | 346.80M | -528.70M | 360.90M | 285.20M | 438.20M | -512.80M | 173.70M | 245.00M | 548.90M | -261.30M | 381.90M |