|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | -13.30M | -8.00M | -7.00M | -1.60M | -7.90M | -4.90M | -5.50M | -6.10M | -6.50M | -9.00M | -5.40M | -6.90M | -8.90M | -3.40M | -8.90M | 2.90M | -9.40M | -21.60M | -10.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.80M | 12.70M | 14.30M | 21.40M | 13.90M | 10.70M | 10.30M | 24.40M | 16.10M | 13.40M | 10.40M | 19.80M | 23.50M | 20.30M | 19.30M | 22.20M | 25.20M | 19.90M | 19.30M | 26.80M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | -0.20M | -4.70M | -184.30M | 0.10M | -5.50M | -5.00M | -8.30M | -7.30M | -12.20M | -9.40M | -7.20M | -8.30M | -11.00M | -5.60M | -6.00M | -5.90M | -6.60M | -7.40M | -10.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.10M | 15.60M | 46.40M | 13.00M | -8.40M | 31.70M | -13.30M | 13.90M | -8.50M | 5.00M | 515.70M | -2.10M | 16.80M | 19.20M | -17.20M | 0.90M | 0.80M | 92.50M | -92.60M | 7.80M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 488.90M | 410.80M | 431.80M | -188.20M | 421.70M | 699.90M | 570.60M | 16.80M | 531.30M | 934.50M | 944.20M | 247.20M | 711.40M | 1,287.10M | 899.90M | 339.50M | 692.10M | 1,022.50M | 1,140.40M | 626.20M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.80M | 72.20M | 76.40M | 77.30M | 79.80M | 84.00M | 82.60M | 79.80M | 88.40M | 92.00M | 87.90M | 91.50M | 96.20M | 95.00M | 96.70M | 99.10M | 98.10M | 88.30M | 90.80M | 101.10M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.60M | 91.70M | -295.30M | 370.30M | 190.10M | 149.60M | -692.90M | 414.40M | 180.60M | -182.20M | -445.50M | 329.60M | 169.30M | -428.80M | 92.30M | 331.20M | 281.80M | -41.00M | -540.40M | 92.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.60M | 44.10M | 101.40M | 74.80M | 69.10M | 58.90M | 89.00M | 77.10M | 56.90M | 83.20M | 83.50M | 83.80M | 72.90M | 88.30M | 125.60M | 118.90M | 89.90M | 68.40M | 105.80M | 79.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | 251.20M | 0.40M | 109.20M | | 125.10M | | | 4.00M | 352.60M | | 5.20M | 174.40M | 0.70M | 265.30M | 10.20M | 0.50M | | 668.20M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 900.00M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.40M | -46.70M | -336.90M | -83.30M | -174.80M | -67.10M | -215.20M | -91.00M | -556.00M | -89.10M | -436.10M | -81.70M | -544.90M | -260.00M | 323.70M | -385.10M | -100.90M | -68.60M | -85.40M | -755.70M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | | 0.10M | -2.00M | 4.10M | | | 6.40M | 0.10M | -6.50M | | | -1.60M | 5.80M | -6.50M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -382.70M | -527.40M | -662.60M | -534.60M | -467.00M | -411.40M | -439.20M | -459.20M | 22.80M | -515.70M | -398.20M | -386.70M | -117.60M | -485.90M | -1030.40M | -723.10M | -757.80M | -576.20M | -438.70M | -546.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -130.00M | 411.70M | -407.00M | 155.90M | 155.00M | -296.40M | 605.70M | 2.90M | 3.90M | 5.40M | 0.70M | 189.50M | 189.90M | 189.40M | 188.70M | 7.60M | 10.50M | 611.00M | -602.40M | 231.50M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | -10.10M | -7.20M | -4.70M | -37.50M | -41.70M | 33.80M | 14.10M | -20.10M | -21.10M | 34.80M | -24.20M | -8.70M | 38.70M | -73.10M | 39.10M | 80.30M | -7.60M | 2.70M | -13.60M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.40M | -173.60M | -579.60M | -810.80M | -258.20M | -10.00M | 140.30M | -527.60M | -29.30M | 296.40M | 135.30M | -245.40M | 24.70M | 595.40M | 120.10M | -729.60M | -86.30M | 351.60M | 637.50M | -689.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 455.30M | 366.70M | 330.40M | -263.00M | 352.60M | 641.00M | 481.60M | -60.30M | 474.40M | 851.30M | 860.70M | 163.40M | 638.50M | 1,198.80M | 774.30M | 220.60M | 602.20M | 954.10M | 1,034.60M | 546.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.80M | -163.30M | -567.70M | -806.10M | -220.10M | 221.40M | -83.80M | -533.40M | -1.90M | 329.70M | 109.90M | -221.20M | 48.90M | 541.20M | 193.20M | -768.70M | -166.60M | 377.70M | 616.30M | -675.50M |