|
Net Income (Quarter)
|
110.60M | 153.90M | 207.30M | 229.80M | 153.00M | 158.50M | 169.10M | 191.60M | 194.60M | 204.70M | 185.50M | 188.40M | 197.50M | 206.80M | 247.30M | 232.00M | 241.90M | 247.80M | 270.30M | 287.70M | 304.30M | 305.80M | 303.60M | 315.90M | 309.50M | 333.20M | 277.10M | 303.20M | 313.30M | 324.60M | 362.70M | 366.80M | 400.40M | 390.00M | 404.20M | 386.60M | 455.50M | 459.60M | 581.60M | 272.00M | 554.00M | 555.90M | 545.10M | 593.90M | 166.60M | 728.50M | 698.60M | 929.60M | 764.80M | 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 |
|
Depreciation and Depletion (Quarter)
|
16.70M | 16.60M | 16.40M | 15.50M | 15.40M | 15.50M | 15.90M | 15.80M | 16.60M | 17.90M | 18.50M | 19.00M | 19.10M | 19.90M | 20.60M | 21.30M | 21.50M | 21.90M | 22.10M | 25.10M | 27.10M | 28.00M | 28.30M | 28.30M | 29.10M | 32.20M | 33.10M | 31.90M | 32.20M | 33.80M | 34.00M | 33.40M | 35.60M | 36.30M | 35.00M | 36.70M | 36.90M | 37.80M | 40.20M | 44.60M | 41.90M | 44.10M | 45.70M | | 46.10M | 48.20M | 49.70M | | 49.00M | 50.40M | 51.70M | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
20.60M | 23.40M | 24.00M | 21.10M | 20.10M | 23.00M | 23.20M | 23.20M | 21.40M | 25.00M | 27.40M | 24.90M | 24.10M | 25.90M | 27.30M | 26.80M | 23.70M | 27.90M | 29.70M | 33.30M | 29.20M | 32.60M | 34.10M | 37.50M | 31.00M | 35.60M | 40.80M | 41.60M | 36.80M | 38.80M | 42.30M | 43.70M | 36.80M | 37.40M | 36.40M | 41.40M | 45.60M | 45.20M | 44.50M | 61.80M | 43.50M | 47.20M | 45.40M | 70.50M | 58.30M | 53.30M | 52.90M | 81.70M | 57.50M | 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 |
|
Gains from Sales and Divestitures (Quarter)
|
| -0.01M | 0.01M | 0.14M | 0.00M | 0.01M | 0.01M | 0.20M | 875.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
2.00M | -0.75M | -1.04M | 2.20M | 40.19M | 39.17M | 0.22M | 5.70M | 0.70M | 2.70M | 2.50M | -5.90M | | 7.70M | 1.30M | 2.40M | 0.10M | -2.80M | 0.40M | 15.30M | 3.40M | 40.30M | -34.70M | 2.90M | 5.10M | 0.70M | 43.10M | 7.60M | 52.30M | | | -46.60M | 47.60M | 30.30M | 0.10M | -70.60M | -1.80M | -5.40M | -81.50M | 0.30M | 0.60M | -2.20M | -1.90M | -3.30M | -0.40M | -5.70M | -3.70M | -40.70M | | -11.60M | 11.60M | | -5.70M | -50.30M | -29.90M | 7.00M | 0.60M | -23.20M | | -9.60M | -2.80M | | -13.40M | | 15.70M | 5.30M | | |
|
Asset Writedowns and Impairment (Quarter)
|
35.60M | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| 21.88M | 22.10M | 619.40M | 21.71M | 20.70M | 22.05M | 876.20M | 20.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
139.40M | 130.40M | 196.80M | 69.00M | 256.70M | 195.50M | 259.30M | 21.30M | 336.00M | 274.50M | 330.00M | 7.90M | 265.80M | 228.70M | 366.50M | 41.80M | 459.40M | 268.50M | 430.40M | 74.90M | 487.10M | 238.50M | 490.50M | 127.80M | 543.80M | 342.90M | 506.90M | 136.90M | 72.50M | -86.70M | 282.40M | -97.70M | 188.50M | -49.30M | 213.60M | -123.30M | 521.00M | 408.30M | 557.10M | 133.50M | 578.70M | 370.10M | 551.90M | 22.00M | 787.70M | 853.00M | 276.20M | 2.00M | 994.70M | 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 |
|
Amortizatization of Intangibles (Quarter)
|
0.10M | 0.10M | 0.10M | 0.20M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
16.70M | 16.60M | 16.40M | 15.50M | 15.40M | 15.50M | 15.90M | 15.80M | 16.60M | 17.90M | 18.50M | 19.00M | 19.10M | 19.90M | 20.60M | 21.30M | 21.50M | 21.90M | 22.10M | 25.10M | 27.10M | 28.00M | 28.30M | 28.30M | 29.10M | 32.20M | 33.10M | 31.90M | 32.20M | 33.80M | 34.00M | 33.40M | 35.60M | 36.30M | 35.00M | 36.70M | 36.90M | 37.80M | 40.20M | 44.60M | 41.90M | 44.10M | 45.70M | | 46.10M | 48.20M | 49.70M | | 49.00M | 50.40M | 51.70M | | 54.50M | 54.70M | 56.80M | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | 79.00M | 8.90M | 3.20M | 1.60M | 1.00M | | | | | | | | 6.70M | -1.30M | -2.90M | 5.00M | 458.70M | 258.50M | 366.90M | 213.80M | 566.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
-18.20M | 10.20M | -23.40M | 35.40M | -68.10M | 0.03M | 0.03M | 166.00M | -103.30M | -26.80M | -98.50M | 218.40M | -104.00M | 12.60M | -105.60M | 212.60M | -188.20M | 7.00M | -114.80M | 213.80M | -189.90M | 59.00M | -135.90M | 256.00M | -202.60M | 36.00M | -160.00M | 319.50M | -208.10M | 102.00M | -221.50M | 452.90M | -344.00M | 84.90M | -163.10M | 201.60M | -187.90M | -87.00M | -163.50M | 326.80M | -223.70M | -26.20M | -173.90M | 314.20M | -123.70M | -381.80M | 45.60M | 368.80M | -281.80M | -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 |
|
Capital Expenditures (Quarter)
|
30.80M | 34.50M | 37.70M | 30.90M | 25.00M | 43.00M | 33.40M | 16.60M | 11.70M | 21.30M | 16.50M | 32.80M | 18.60M | 18.00M | 19.10M | 21.20M | 22.80M | 18.70M | 33.10M | 31.20M | 25.40M | 34.30M | 22.90M | 43.60M | 41.30M | 38.60M | 34.70M | 36.70M | 35.20M | | | | | | | 57.00M | 36.70M | 41.90M | 42.90M | 47.00M | 47.70M | 46.80M | 54.40M | 55.70M | 46.00M | 59.30M | 50.10M | 59.20M | 58.80M | 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 |
|
Change in Acquisitions & Divestments (Quarter)
|
17.70M | 21.50M | 2.60M | 14.80M | -1.10M | 3.10M | 40.20M | -21.00M | 16.20M | -9.70M | 6.10M | -12.50M | -2.10M | -5.90M | 173.60M | 52.50M | -5.20M | -4.90M | -11.70M | 70.30M | 97.90M | 23.90M | 2.00M | 42.80M | 52.70M | 142.90M | 32.10M | 206.80M | 176.20M | | | | | | | 40.80M | 37.20M | 222.10M | 84.30M | 8.80M | 33.50M | 70.30M | 8.20M | 19.40M | 299.10M | 48.80M | 34.00M | 72.20M | 60.30M | 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 |
|
Cash from Investing Activities (Quarter)
|
-47.30M | -17.20M | -77.60M | -24.60M | -174.40M | -48.60M | -42.10M | -11.80M | -17.00M | -49.40M | -65.50M | -33.10M | -9.30M | -165.40M | -27.50M | -107.90M | -31.60M | -25.60M | -81.40M | -298.90M | -29.80M | -158.00M | -227.90M | -27.70M | -34.10M | 0.20M | -14.70M | 157.60M | 207.80M | -45.80M | -51.70M | -4.10M | 29.40M | 108.20M | -62.20M | -36.40M | -519.80M | -424.20M | 113.60M | -45.10M | -33.80M | 4.70M | -47.60M | -247.80M | 27.60M | -25.20M | -55.50M | 16.80M | -30.80M | 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 |
|
Other financing activities (Quarter)
|
1.30M | 7.50M | 11.40M | 11.80M | 11.70M | 8.80M | 4.60M | 25.60M | 13.90M | 4.30M | 8.70M | 8.40M | 13.90M | 11.90M | 7.90M | 25.60M | 12.70M | 10.30M | 3.30M | 19.20M | 8.90M | 8.70M | 6.80M | -24.40M | | 16.60M | 5.50M | -22.10M | 270.80M | | | | | | | 276.30M | 177.80M | 140.20M | 168.20M | -15.80M | 66.00M | 124.30M | 196.80M | 136.60M | 76.10M | 11.60M | 211.00M | 258.80M | 183.10M | 116.00M | -276.40M | -89.50M | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
-89.40M | -67.60M | -47.30M | -40.40M | -61.50M | -175.90M | -141.90M | -6.80M | -67.20M | -267.30M | -285.80M | -78.30M | -50.90M | -194.50M | -76.30M | -289.80M | -21.00M | -72.90M | -111.60M | -71.30M | -116.00M | -115.50M | -322.40M | -238.50M | -205.40M | -884.30M | -597.00M | -286.60M | -50.80M | 134.60M | -129.10M | -131.10M | 146.00M | -81.20M | 205.80M | 190.90M | -242.10M | -146.10M | -74.90M | -776.40M | -306.00M | -195.50M | -121.50M | -209.70M | -992.30M | -318.80M | -108.20M | -67.00M | -307.50M | -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 |
|
Dividends Paid - Common (Quarter)
|
63.90M | 64.10M | 64.30M | 64.60M | 70.00M | 69.80M | 69.10M | 70.00M | 80.70M | 80.00M | 78.60M | 78.60M | 86.80M | 86.30M | 86.60M | 343.70M | 98.70M | 99.00M | 99.40M | 99.60M | 115.80M | 115.90M | 115.50M | 114.90M | 135.40M | 659.10M | 132.70M | 131.80M | 135.90M | | | | | | | 142.30M | 174.80M | 173.90M | 173.60M | 172.00M | 184.60M | 183.20M | 182.60M | 183.50M | 215.20M | 210.50M | 210.00M | 210.10M | 252.30M | 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 |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.40M | -19.90M | 3.10M | 16.10M | -3.40M | 7.20M | 3.10M | -1.60M | 1.30M | -7.90M | 4.20M | -13.00M | -0.70M | 0.30M | -1.80M | -0.30M | -1.20M | -6.20M | 10.80M | -1.50M | 0.90M | -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 |
|
Change in Cash (Quarter)
|
2.70M | 45.60M | 71.90M | 4.00M | 20.80M | -29.00M | 75.30M | 2.70M | 251.80M | -42.20M | -21.30M | -103.50M | 205.60M | -131.20M | 262.70M | -355.90M | 406.80M | 170.00M | 237.40M | -295.30M | 341.30M | -35.00M | -59.80M | -138.40M | 304.30M | -541.20M | -104.80M | 7.90M | 228.10M | -17.80M | 104.70M | -216.80M | 360.50M | -15.10M | 360.30M | 29.60M | -239.60M | -169.90M | 600.00M | -701.00M | 238.20M | 179.60M | 381.00M | -435.80M | -178.20M | 502.80M | 123.30M | -49.70M | 657.30M | 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 |
|
Free Cash Flow (Quarter)
|
108.60M | 95.90M | 159.10M | 38.10M | 231.70M | 152.50M | 225.90M | 4.70M | 324.30M | 253.20M | 313.50M | -24.90M | 247.20M | 210.70M | 347.40M | 20.60M | 436.60M | 249.80M | 397.30M | 43.70M | 461.70M | 204.20M | 467.60M | 84.20M | 502.50M | 304.30M | 472.20M | 100.20M | 37.30M | -86.70M | 282.40M | -97.70M | 188.50M | -49.30M | 213.60M | -180.30M | 484.30M | 366.40M | 514.20M | 86.50M | 531.00M | 323.30M | 497.50M | -33.70M | 741.70M | 793.70M | 226.10M | -57.20M | 935.90M | 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 |
|
Net Cash Flow (Quarter)
|
2.70M | 45.60M | 71.90M | 4.00M | 20.80M | -29.00M | 75.30M | 2.70M | 251.80M | -42.20M | -21.30M | -103.50M | 205.60M | -131.20M | 262.70M | -355.90M | 406.80M | 170.00M | 237.40M | -295.30M | 341.30M | -35.00M | -59.80M | -138.40M | 304.30M | -541.20M | -104.80M | 7.90M | 229.50M | 2.10M | 101.60M | -232.90M | 363.90M | -22.30M | 357.20M | 31.20M | -240.90M | -162.00M | 595.80M | -688.00M | 238.90M | 179.30M | 382.80M | -435.50M | -177.00M | 509.00M | 112.50M | -48.20M | 656.40M | 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 |