|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | 303.08M | 164.18M | 283.80M | 242.69M | -58.14M | 336.88M | 614.84M | 527.86M | 701.58M | 565.46M | 759.72M | 599.80M | 752.75M | 744.48M | 624.21M | 552.26M | 878.37M | 773.62M | 614.29M | 885.95M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | 0.76M | 0.77M | 0.77M | 0.78M | 0.78M | 0.82M | 0.81M | 0.81M | 0.89M | 1.01M | 1.59M | 1.13M | 0.99M | 1.01M | 0.99M | 1.00M | 0.74M | 0.94M | 0.96M | 0.97M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | 2.40M | 2.40M | -5.33M | 2.71M | 3.15M | 3.49M | 3.63M | 3.47M | 1.49M | 6.56M | 4.02M | 5.00M | 0.34M | 0.01M | 12.17M | 2.90M | 4.32M | 4.54M | 4.44M | 4.12M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | 5.28M | -3.87M | -1.85M | 0.07M | -0.22M | -0.02M | 0.03M | -1.52M | -1.29M | 2.81M | -10.43M | -1.52M | 3.81M | -2.47M | 5.62M | 0.08M | -0.01M | 2.78M | -4.59M | 2.11M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 16.18M | 24.25M | 24.37M | 3.27M | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | 254.74M | 200.45M | 285.43M | 298.17M | 652.96M | 504.34M | 487.92M | 522.03M | 530.38M | 552.11M | 576.49M | 543.74M | 614.61M | 579.05M | 644.10M | 591.86M | 639.90M | 586.29M | 691.94M | 631.86M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | 9.93M | 34.10M | 20.73M | 15.98M | 7.83M | 4.29M | 4.26M | 13.64M | 10.59M | 11.19M | 10.71M | 10.40M | 11.20M | 12.58M | 12.49M | 12.36M | 12.43M | 11.01M | 11.04M | 10.89M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | 0.76M | 0.77M | 0.77M | 0.78M | 0.78M | 0.82M | 0.81M | 0.81M | 0.89M | 1.01M | 1.59M | 1.13M | 0.99M | 1.01M | 0.99M | 1.00M | 0.74M | 0.94M | 0.96M | 0.97M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | -1.30M | -0.73M | 6.42M | -7.17M | 25.94M | 31.91M | 1.58M | -12.28M | -11.96M | 10.02M | 2.58M | -39.51M | 28.84M | -28.90M | 26.13M | -22.90M | 25.51M | -41.87M | 52.25M | -60.74M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | -0.14M | 0.11M | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | -4.48M | 0.13M | -1.65M | | 4,012.83M | -4012.83M | 1.88M | 6.10M | -4.78M | 364.51M | -361.79M | 0.25M | 100.00M | 150.00M | 150.00M | 0.16M | 0.67M | 0.20M | 0.30M | 0.63M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | 9.49M | | | | | | | -0.05M | | | | | 0.01M | | | -0.03M | 3.54M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 4,574.44M | -4574.44M | 4,574.54M | 1,266.90M | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | 0.81M | 0.56M | -1.11M | | | | 5.70M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 89.19M | 217.34M | | | | | 29.58M | | | | | | | 44.48M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | 9.70M | -22.25M | 21.59M | -4028.24M | -4614.11M | -246.74M | -414.92M | -1468.86M | 258.09M | -734.12M | -954.21M | -109.16M | -311.87M | -241.57M | -260.18M | -385.58M | -329.76M | -50.12M | -139.31M | -222.90M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | 2,386.91M | | 3,219.20M | | | | 1,296.27M | 101.47M | 298.68M | 811.09M | | | 166.41M | 200.93M | 63.22M | | 375.73M | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,050.00M | | | 750.00M | | 500.60M | | -15.56M | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 600.00M | | | | 250.00M | | 158.20M | 10.94M | | | 85.88M | -3.68M | 248.36M | 175.00M | 2.67M | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | 2,386.13M | -0.35M | 3,219.12M | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | 177.00M | 178.00M | 226.79M | 227.00M | 398.00M | 239.90M | 374.02M | 380.18M | 393.59M | 392.71M | 439.02M | 439.89M | 437.74M | 437.78M | 457.96M | 462.03M | 462.17M | 461.95M | 486.26M | 486.26M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | -179.45M | 83.79M | -236.92M | 3,559.16M | 4,006.45M | -353.22M | -382.45M | 985.49M | -297.47M | -45.58M | 389.35M | -471.78M | -441.15M | -329.29M | -214.89M | -396.76M | -411.65M | -261.80M | -496.31M | -492.08M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.12M | -0.31M | 0.06M | -0.05M | 0.26M | 0.32M | -0.08M | 0.19M | 0.18M | 0.14M | -0.35M | -0.15M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | 84.99M | 261.99M | 70.10M | -170.91M | 45.30M | -95.62M | -309.45M | 38.74M | 491.12M | -227.91M | 11.69M | -37.26M | -138.16M | 8.51M | 168.95M | -190.30M | -101.33M | 274.52M | 55.98M | -83.27M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | 259.22M | 200.32M | 287.08M | 298.17M | -3359.87M | 4,517.17M | 486.04M | 515.93M | 535.16M | 187.60M | 938.28M | 543.49M | 514.61M | 429.05M | 494.10M | 591.70M | 639.23M | 586.08M | 691.64M | 631.24M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | 84.99M | 261.99M | 70.10M | -170.91M | 45.30M | -95.62M | -309.45M | 38.67M | 491.00M | -227.59M | 11.63M | -37.20M | -138.42M | 8.19M | 169.03M | -190.48M | -101.51M | 274.38M | 56.33M | -83.12M |