|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 391.00M | 528.00M | 330.00M | 399.00M | 224.00M | 331.00M | 352.00M | 300.00M | 418.00M | 416.00M | 434.00M | 314.00M | 367.00M | 382.00M | 423.00M | 253.00M | 374.00M | 397.00M | 535.00M | 432.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | 20.00M | 17.00M | 26.00M | 19.00M | 19.00M | 20.00M | 25.00M | 22.00M | 22.00M | 26.00M | 23.00M | 15.00M | 14.00M | 17.00M | 21.00M | 16.00M | 17.00M | 16.00M | 24.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.00M | 152.00M | -27.00M | -77.00M | 77.00M | 3.00M | -58.00M | -4.00M | -69.00M | -20.00M | -197.00M | 21.00M | -9.00M | -7.00M | -35.00M | 8.00M | 4.00M | 163.00M | -68.00M | 13.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 66.00M | -33.00M | 11.00M | -3.00M | -3.00M | -5.00M | -1.00M | 6.00M | -2.00M | -124.00M | 21.00M | -23.00M | -1.00M | 22.00M | 16.00M | -3.00M | 3.00M | 3.00M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 449.00M | 519.00M | 414.00M | 253.00M | 269.00M | 453.00M | 452.00M | 349.00M | 329.00M | 477.00M | 448.00M | 363.00M | 342.00M | 471.00M | 513.00M | 404.00M | 446.00M | 543.00M | 617.00M | 416.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.00M | 39.00M | 47.00M | 37.00M | 34.00M | 33.00M | 42.00M | 29.00M | 38.00M | 37.00M | 49.00M | 35.00M | 41.00M | 44.00M | 55.00M | 45.00M | 44.00M | 50.00M | 67.00M | 60.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 25.00M | 46.00M | -29.00M | 33.00M | 22.00M | 58.00M | -23.00M | 44.00M | -8.00M | 76.00M | -44.00M | 29.00M | -13.00M | 81.00M | -71.00M | 37.00M | -17.00M | 96.00M | -28.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 119.00M | 98.00M | -176.00M | -37.00M | 64.00M | 110.00M | -101.00M | -6.00M | 55.00M | 22.00M | -66.00M | -12.00M | 32.00M | 54.00M | -32.00M | -10.00M | | 136.00M | -75.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.00M | -20.00M | 4.00M | 29.00M | -52.00M | 20.00M | 20.00M | 28.00M | -9.00M | -23.00M | 47.00M | -26.00M | -20.00M | -21.00M | 38.00M | 3.00M | 18.00M | -52.00M | -17.00M | -19.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 133.00M | -111.00M | 13.00M | -11.00M | 1.00M | -4.00M | 36.00M | -17.00M | 68.00M | 75.00M | 32.00M | 8.00M | -19.00M | -9.00M | 97.00M | 38.00M | -70.00M | -47.00M | 24.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.00M | 54.00M | 92.00M | 42.00M | 55.00M | 61.00M | 121.00M | 62.00M | 60.00M | 57.00M | 106.00M | 49.00M | 50.00M | 52.00M | 106.00M | 71.00M | 71.00M | 94.00M | 135.00M | 75.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 26.00M | 26.00M | | 11.00M | 19.00M | 18.00M | | 15.00M | 17.00M | 21.00M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | 5.00M | 37.00M | 24.00M | -24.00M | | 73.00M | 5.00M | 121.00M | | -61.00M | | | | 49.00M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.00M | -25.00M | | -90.00M | -1.00M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.00M | -115.00M | -50.00M | -29.00M | -35.00M | -48.00M | -90.00M | -56.00M | 82.00M | -30.00M | -103.00M | 45.00M | -298.00M | -39.00M | -130.00M | 2.00M | -132.00M | -78.00M | -795.00M | -80.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -27.00M | 81.00M | -28.00M | 12.00M | 12.00M | 12.00M | -10.00M | -10.00M | -4.00M | -1.00M | -48.00M | -21.00M | | -4.00M | -35.00M | -13.00M | -9.00M | -6.00M | -25.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -403.00M | 85.00M | -886.00M | -377.00M | -209.00M | -342.00M | -395.00M | -334.00M | -364.00M | -223.00M | -508.00M | -247.00M | -300.00M | -444.00M | -172.00M | -443.00M | -298.00M | -81.00M | -102.00M | -375.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.00M | 148.00M | 146.00M | 165.00M | 164.00M | 162.00M | 164.00M | 170.00M | 171.00M | 169.00M | 168.00M | 189.00M | 190.00M | 188.00M | 184.00M | 198.00M | 198.00M | 197.00M | 197.00M | 207.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | -12.00M | -18.00M | | -15.00M | -28.00M | 17.00M | 3.00M | 3.00M | -8.00M | 12.00M | -7.00M | 1.00M | 16.00M | -31.00M | 10.00M | 21.00M | -2.00M | 3.00M | 5.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00M | 477.00M | -540.00M | -153.00M | 10.00M | 35.00M | -16.00M | -38.00M | 50.00M | 216.00M | -151.00M | 154.00M | -255.00M | 4.00M | 180.00M | -25.00M | 36.00M | 382.00M | -277.00M | -34.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 410.00M | 465.00M | 322.00M | 211.00M | 214.00M | 392.00M | 331.00M | 287.00M | 269.00M | 420.00M | 342.00M | 314.00M | 292.00M | 419.00M | 407.00M | 333.00M | 375.00M | 449.00M | 482.00M | 341.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 489.00M | -522.00M | -153.00M | 25.00M | 63.00M | -33.00M | -41.00M | 47.00M | 224.00M | -163.00M | 161.00M | -256.00M | -12.00M | 211.00M | -37.00M | 16.00M | 384.00M | -280.00M | -39.00M |