|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.52M | 105.74M | 43.41M | -74.00M | -102.01M | -64.16M | -74.72M | -125.95M | | 79.00M | 114.00M | 1,188.00M | 107.00M | 132.00M | 193.00M | 94.00M | 68.00M | 228.00M | 252.00M | 145.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.00M | 65.00M | 66.00M | 69.00M | 67.00M | 71.00M | 69.00M | 68.00M | 48.00M | 49.00M | 52.00M | 54.00M | 56.00M | 58.00M | 60.00M | 69.00M | 62.00M | 59.00M | 59.00M | 57.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 264.63M | 264.72M | 279.00M | 292.65M | 311.51M | 308.01M | 314.20M | 361.29M | 369.00M | 352.00M | 349.00M | 345.00M | 385.00M | 370.00M | 368.00M | 397.00M | 459.00M | 392.00M | 376.00M | 399.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | 3.00M | -1063.00M | 6.00M | 27.00M | 5.00M | -5.00M | 18.00M | 66.00M | 61.00M | 73.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.62M | 1.94M | 26.72M | -9.00M | 4.50M | -11.41M | -16.37M | -9.86M | 11.00M | 5.00M | 13.00M | 9.00M | | 141.00M | 3.00M | 4.00M | 10.00M | -57.00M | 542.00M | 121.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 452.43M | 198.47M | 384.65M | 615.45M | 439.72M | 114.36M | 408.67M | 694.26M | 277.00M | 425.00M | 451.00M | 996.00M | 372.00M | 571.00M | 406.00M | 1,112.00M | 457.00M | 616.00M | 588.00M | 1,278.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.12M | 26.20M | 34.00M | 38.00M | 39.00M | 38.00M | 33.00M | 29.00M | 28.00M | 23.00M | 20.00M | 18.00M | 14.00M | 9.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.61M | 33.75M | 35.48M | 38.16M | 39.43M | 42.26M | 44.83M | 48.48M | 49.00M | 52.00M | 54.00M | 58.00M | 59.00M | 62.00M | 64.00M | 66.00M | 68.00M | 72.00M | 75.00M | 77.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.46M | 85.38M | 87.13M | 89.03M | 89.85M | 92.69M | 91.85M | 89.61M | 70.00M | 71.00M | 69.00M | 72.00M | 75.00M | 79.00M | 81.00M | 91.00M | 84.00M | 81.00M | 85.00M | 97.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -392.12M | 227.51M | -6.65M | 379.26M | -462.96M | 324.84M | -61.88M | 519.01M | -473.00M | 183.00M | -38.00M | 415.00M | -509.00M | 157.00M | 114.00M | 551.00M | -601.00M | 264.00M | 126.00M | 571.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | 8.06M | -12.01M | 13.12M | 6.91M | -4.14M | 18.12M | 65.12M | -58.00M | 2.00M | -7.00M | -10.00M | 10.00M | 2.00M | -15.00M | 28.00M | -4.00M | 4.00M | -7.00M | 13.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.92M | -15.69M | 2.50M | 75.11M | -30.87M | 25.07M | 47.06M | 94.75M | -223.00M | 36.00M | -32.00M | 124.00M | -193.00M | 69.00M | -12.00M | 95.00M | -131.00M | 32.00M | -25.00M | 98.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.57M | 92.61M | -18.05M | 687.47M | -303.00M | 63.28M | -2.44M | -17.45M | -344.00M | 80.00M | -111.00M | 868.00M | -525.00M | -46.00M | -110.00M | 7.00M | -670.00M | 655.00M | -644.00M | 1,128.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.80M | 36.82M | 0.00M | 73.09M | 119.01M | 168.60M | 58.66M | 50.55M | 54.00M | 41.00M | 18.00M | 214.00M | 81.00M | 56.00M | 47.00M | -39.00M | 8.00M | 10.00M | 84.00M | -38.00M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | | | 0.70M | 0.30M | 9.00M | | 1.00M | | | | 2.00M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 679.22M | | 60.65M | 450.13M | | | | | | | 9.00M | -1.00M | 512.00M | 10.00M | 302.00M | 1.00M | | | 974.00M | 1,105.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 3.27M | 1.87M | -0.17M | 7.07M | 0.10M | 4.51M | 0.33M | | | | 2.00M | | | | | | | 5.00M | 14.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -861.72M | -139.33M | -166.86M | -439.09M | -1470.74M | -487.00M | -168.06M | -380.20M | -713.00M | -385.00M | -172.00M | -481.00M | -258.00M | -346.00M | -450.00M | -727.00M | -523.00M | 13.00M | 1,687.00M | -844.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | | 7.22M | -0.18M | -0.16M | 7.54M | -0.26M | -0.14M | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.01M | 66.30M | -7.52M | 62.23M | 2,277.70M | 83.09M | -1149.07M | -7.72M | -2.00M | -49.00M | -150.00M | -67.00M | -367.00M | -347.00M | -282.00M | -154.00M | -501.00M | -349.00M | -925.00M | -1544.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | -0.32M | 0.05M | -0.92M | -0.69M | -0.14M | -0.92M | 0.75M | -1.00M | 1.00M | -1.00M | | | | | | 1.00M | 1.00M | -1.00M | 1.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -420.11M | 125.12M | 210.32M | 237.67M | 1,245.99M | -289.69M | -909.39M | 307.09M | -439.00M | -8.00M | 128.00M | 448.00M | -253.00M | -122.00M | -326.00M | 231.00M | -566.00M | 281.00M | 1,349.00M | -1109.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 382.63M | 161.65M | 384.65M | 542.36M | 320.71M | -54.24M | 350.00M | 643.70M | 223.00M | 384.00M | 433.00M | 782.00M | 291.00M | 515.00M | 359.00M | 1,151.00M | 449.00M | 606.00M | 504.00M | 1,316.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -420.30M | 125.44M | 210.27M | 238.59M | 1,246.68M | -289.55M | -908.47M | 306.34M | -438.00M | -9.00M | 129.00M | 448.00M | -253.00M | -122.00M | -326.00M | 231.00M | -567.00M | 280.00M | 1,350.00M | -1110.00M |