|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 751.34M | 555.24M | 471.75M | 592.57M | 345.81M | 539.32M | 476.54M | 647.72M | 864.84M | 593.46M | 515.03M | 651.73M | -1760.94M | 564.93M | 487.92M | 608.44M | 227.99M | 530.82M | 468.86M | 641.49M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.04M | 14.29M | 16.44M | 18.32M | 21.54M | 19.00M | 23.37M | 20.01M | 365.76M | 22.90M | 23.00M | 25.40M | 34.89M | 26.12M | 30.40M | 29.00M | 39.13M | 30.70M | 36.70M | 30.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.41M | 18.10M | 22.89M | 39.80M | 104.82M | 13.82M | -18.51M | 1.27M | -22.28M | 0.88M | 5.12M | 3.02M | -263.41M | -4.83M | -38.90M | -15.59M | 174.71M | -41.72M | -95.35M | -20.66M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.00M | 10.00M | -17.00M | -30.00M | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,288.20M | 777.93M | 361.82M | 843.37M | 1,228.02M | 793.59M | 354.47M | 724.72M | 1,068.01M | 830.26M | 434.13M | 669.48M | 1,070.25M | 811.80M | 583.75M | 769.03M | 952.75M | 944.17M | 373.43M | 801.99M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.53M | 2.64M | 2.73M | 2.45M | 3.45M | 1.91M | 2.02M | 2.14M | 3.20M | 2.81M | 2.74M | 2.60M | 3.83M | 3.02M | 3.04M | 3.02M | 3.76M | 3.21M | 2.77M | 2.79M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.64M | 99.59M | 99.69M | 102.08M | 140.86M | 109.25M | 113.71M | 116.12M | 158.49M | 120.22M | 124.97M | 129.22M | 175.34M | 133.17M | 123.49M | 127.03M | 197.41M | 148.19M | 137.48M | 138.22M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.37M | 1.58M | 25.81M | 33.98M | 64.37M | -4.10M | -18.17M | -16.04M | 44.99M | -6.86M | -11.51M | 84.91M | -28.27M | -9.87M | 64.45M | -12.76M | 76.79M | -36.70M | 57.04M | 66.27M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.75M | 136.99M | 256.47M | 277.63M | 334.60M | 39.31M | 122.24M | -68.38M | -3.98M | 21.90M | 176.53M | 155.39M | 99.29M | 136.18M | 317.93M | 188.21M | 251.59M | 205.34M | 347.04M | 104.14M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 394.85M | 89.27M | 189.56M | 376.39M | 569.47M | 6.57M | -117.89M | -128.59M | 56.22M | 33.76M | -50.82M | 143.55M | 117.65M | 170.03M | 279.75M | 153.83M | 53.80M | 243.49M | -7.73M | 111.71M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.48M | 107.41M | -94.64M | 1.11M | -24.40M | 73.95M | 13.45M | -23.36M | 28.79M | 96.79M | -0.51M | -26.54M | 226.65M | 103.02M | 67.57M | -34.64M | -67.51M | 114.58M | 70.60M | 21.04M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.11M | 102.27M | 105.87M | 161.21M | 303.04M | 114.40M | 144.84M | 171.21M | 366.22M | 235.43M | 255.38M | 235.10M | 346.79M | 247.03M | 292.70M | 345.89M | 441.63M | 314.17M | 337.80M | 345.51M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.12M | 3.71M | 10.20M | 24.01M | 15.96M | 4.89M | -1.44M | 34.09M | 20.81M | 1.94M | 10.68M | 8.62M | 19.60M | 12.61M | 17.49M | 24.73M | 8.50M | 6.29M | 2.56M | 8.83M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -243.12M | -90.96M | -120.35M | -149.41M | -287.38M | -113.89M | -156.12M | -208.97M | -397.20M | -270.51M | -273.48M | -372.26M | -370.25M | -265.75M | -297.67M | -353.84M | -483.17M | -326.71M | -340.79M | -345.59M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.83M | -3.36M | 69.82M | -69.82M | -7.30M | 40.83M | -45.34M | 159.37M | -173.03M | -9.70M | 1.23M | 162.83M | 21.87M | 36.00M | 28.30M | 46.71M | -124.38M | -0.97M | 52.44M | 16.28M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -849.17M | -895.95M | -963.95M | -670.92M | -939.67M | -675.65M | -169.07M | -543.59M | -671.77M | -552.23M | -140.62M | -326.12M | -664.77M | -538.10M | -288.35M | -451.33M | -469.04M | -602.71M | -40.19M | -487.65M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | -1.23M | 0.79M | 0.58M | 0.37M | 1.36M | 2.21M | 1.47M | 3.10M | -1.59M | 1.09M | 0.17M | -12.42M | -2.11M | -0.84M | 3.86M | 2.64M | 1.08M | 5.41M | -0.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 195.69M | -210.21M | -721.70M | 23.62M | 1.34M | 5.41M | 31.50M | -26.37M | 2.14M | 5.93M | 21.11M | -28.74M | 22.81M | 5.85M | -3.11M | -32.28M | 3.18M | 15.84M | -2.15M | -31.76M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,042.08M | 675.66M | 255.94M | 682.16M | 924.98M | 679.19M | 209.64M | 553.51M | 701.80M | 594.83M | 178.75M | 434.38M | 723.46M | 564.77M | 291.05M | 423.14M | 511.12M | 630.00M | 35.62M | 456.48M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 195.91M | -208.98M | -722.49M | 23.04M | 0.97M | 4.05M | 29.28M | -27.84M | -0.96M | 7.52M | 20.03M | -28.90M | 35.23M | 7.96M | -2.27M | -36.14M | 0.54M | 14.75M | -7.55M | -31.26M |