|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 991.20M | 317.00M | -38.20M | 221.80M | 1,052.80M | 1,134.90M | 549.50M | 387.60M | 593.30M | -68.30M | 248.90M | 393.40M | 583.60M | 388.50M | 266.70M | 240.50M | 634.80M | 466.50M | -48.90M | 319.50M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.70M | 65.10M | 66.60M | 76.30M | 67.20M | 64.20M | 64.70M | 62.10M | 64.50M | 64.10M | 63.50M | 69.30M | 71.90M | 72.70M | 72.80M | 71.40M | 66.90M | 66.50M | 68.00M | 67.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.10M | 55.70M | 58.80M | 67.60M | 55.70M | 63.60M | 67.20M | 75.60M | 71.50M | 62.20M | 54.90M | 72.80M | 70.60M | 72.70M | 75.10M | 81.00M | 74.90M | 75.30M | 59.60M | 84.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -607.80M | -127.30M | 323.30M | 1.00M | -48.50M | -92.30M | -28.80M | -64.50M | -106.40M | -206.80M | 71.90M | 39.90M | -87.00M | -52.60M | -58.40M | -27.80M | -31.30M | 253.80M | 166.90M | 23.60M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -280.90M | | -201.60M | 20.80M | -9.30M | 503.70M | -513.30M | -79.60M | 134.20M | | 10.00M | 46.90M | | 23.80M | -248.20M | -40.90M | 13.20M | 5.60M | 14.40M | 20.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.60M | 15.00M | 120.00M | 275.00M | 45.00M | 275.00M | 275.00M | 17.40M | 19.40M | | -62.10M | 27.50M | | 20.20M | 12.50M | 7.30M | 3.50M | | 52.90M | 4.80M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,227.30M | 805.30M | 838.30M | 161.80M | 736.50M | 661.00M | -175.00M | 455.30M | 487.00M | 592.40M | 12.50M | 553.20M | 625.80M | 935.60M | 760.90M | 259.30M | 160.90M | 1,272.50M | 511.90M | 645.50M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.50M | 44.10M | 90.10M | 50.90M | 44.90M | 51.40M | 52.50M | 61.50M | 75.40M | 107.60M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.20M | 133.20M | 134.70M | 143.10M | 134.80M | 120.70M | 119.80M | 112.30M | 117.40M | 125.00M | 140.10M | 147.50M | 158.90M | 182.80M | 184.00M | 183.20M | 194.30M | 202.20M | 200.20M | 204.40M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -174.30M | 53.70M | -167.00M | 87.50M | -20.20M | -64.30M | 200.40M | -77.20M | 55.40M | 98.30M | -137.80M | -40.70M | 28.40M | 28.20M | -238.20M | -70.40M | 240.90M | -158.70M | -114.50M | -103.40M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.30M | 128.80M | 139.80M | 142.60M | 100.70M | 95.00M | -18.10M | -27.90M | 93.00M | -30.20M | 96.00M | 77.70M | 110.50M | 19.20M | 66.40M | -62.00M | 89.90M | 7.40M | 29.40M | -116.20M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.20M | -54.90M | 98.80M | -461.60M | 1,095.60M | -1.70M | -745.70M | -295.00M | 167.90M | 421.00M | -495.50M | -177.10M | 61.50M | 31.40M | -94.50M | -300.50M | -18.20M | 286.00M | -215.30M | -243.20M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.70M | 89.00M | -29.70M | 101.90M | -167.80M | -34.30M | -42.10M | 65.00M | -147.40M | -32.40M | -184.20M | -2.20M | -5.50M | 69.80M | 16.40M | 69.10M | -603.80M | -229.40M | -194.00M | 18.40M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.40M | -9.70M | -88.80M | 213.60M | -79.60M | -149.90M | 34.90M | 96.80M | -41.30M | 15.90M | -66.80M | 56.10M | 46.90M | -37.30M | -37.60M | 53.50M | 22.00M | 104.40M | -119.30M | 89.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.90M | 42.00M | 51.60M | 57.90M | 36.90M | 59.10M | 86.40M | 66.60M | 71.00M | 74.20M | 65.20M | 45.90M | 33.50M | 35.00M | 39.30M | 37.10M | 26.60M | 46.20M | 43.90M | 51.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.10M | 28.10M | | | 603.00M | -582.60M | | | | | | | -14.40M | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 16.90M | | 1.90M | | 1.00M | 5.00M | 16.00M | 13.40M | | 75.00M | 9.10M | 95.00M | 15.00M | 10.00M | | 5.30M | 16.30M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 590.50M | | | | -1074.80M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.10M | 28.10M | 65.40M | | 990.30M | | -990.30M | | | | -668.50M | | | | -262.10M | | | | 56.70M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 633.50M | -1361.50M | 3,314.20M | 543.60M | 917.90M | 1,643.20M | 566.30M | 406.70M | 1,275.50M | 5,698.60M | | 55.60M | 1.90M | 39.20M | -96.70M | | | 56.60M | -33.60M | 0.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -152.70M | -233.60M | -112.70M | -648.00M | 693.50M | 1,672.20M | -141.10M | -953.00M | -753.50M | -1742.20M | -652.30M | -66.00M | 466.50M | -1181.10M | -18.60M | -47.30M | -57.00M | -35.10M | -1231.70M | -209.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.90M | -74.30M | 73.70M | 4.10M | 8.00M | 0.10M | -17.80M | 0.20M | 1.50M | 2.50M | -10.20M | 7.30M | -1.30M | -12.60M | 6.60M | 1.30M | -1.20M | 6.20M | -1.30M | 11.30M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -564.50M | -746.50M | 9.80M | -16.50M | -471.50M | -1251.90M | -7.40M | -43.40M | -9.80M | 848.60M | -646.10M | -439.60M | -245.20M | -6.60M | 7.90M | -23.00M | -11.70M | -130.20M | -137.00M | -43.80M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.40M | -25.40M | -15.80M | -9.40M | -61.20M | -52.30M | 67.20M | 20.00M | -4.10M | -28.70M | 47.90M | -23.10M | -12.60M | 42.40M | -74.40M | 34.30M | 68.30M | -3.20M | 2.50M | -18.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 510.10M | -174.80M | 735.40M | -502.70M | 958.50M | 1,081.30M | -323.50M | -541.10M | -276.30M | -301.20M | -1285.90M | 47.60M | 847.10M | -252.10M | 750.20M | 189.00M | 92.20M | 1,107.20M | -856.80M | 392.20M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,155.40M | 763.30M | 786.70M | 103.90M | 699.60M | 601.90M | -261.40M | 388.70M | 416.00M | 518.20M | -52.70M | 507.30M | 592.30M | 900.60M | 721.60M | 222.20M | 134.30M | 1,226.30M | 468.00M | 594.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 510.10M | -174.80M | 735.40M | -502.70M | 958.50M | 1,081.30M | -323.50M | -541.10M | -276.30M | -301.20M | -1285.90M | 47.60M | 847.10M | -252.10M | 750.20M | 189.00M | 92.20M | 1,107.20M | -856.80M | 392.20M |