|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 273.67M | 248.89M | 451.94M | 218.90M | 576.25M | 430.82M | 782.92M | 292.05M | 547.34M | 277.82M | 523.37M | 170.33M | 297.25M | 111.70M | 245.59M | -76.00M | 231.68M | 196.72M | 260.46M | -147.19M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.42M | -5.42M | 11.86M | -7.55M | -55.82M | 11.97M | -1.73M | -14.79M | -49.32M | 72.27M | -68.63M | 1.28M | -35.37M | 212.56M | -33.37M | 22.39M | -11.65M | 61.38M | -11.36M | 6.87M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.73M | 51.40M | 140.39M | -27.75M | -111.17M | 2.54M | 0.16M | 8.88M | -0.53M | 72.77M | -0.81M | -67.00M | 114.38M | -31.04M | 1.29M | 10.11M | 7.39M | 42.17M | 80.00M | -71.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.03M | 3.34M | 1.47M | 10.09M | 7.08M | 1.28M | 2.96M | -18.52M | 4.96M | -5.03M | 5.01M | -2.19M | 5.80M | -2.99M | -3.10M | -0.36M | 9.50M | 0.10M | 4.18M | -2.88M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 502.17M | 1,390.19M | -183.59M | -1119.95M | 1,296.40M | 1,953.66M | -180.19M | 196.76M | 1,953.15M | 1,314.46M | -147.59M | -249.62M | 556.94M | 1,113.15M | -293.98M | -1037.84M | 696.55M | 1,271.06M | -337.82M | -569.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.93M | 60.07M | 132.77M | 132.39M | 134.40M | 62.41M | 131.39M | 134.49M | 134.60M | 139.05M | 138.04M | 140.20M | 143.48M | 148.17M | 147.68M | 155.03M | 159.37M | 189.34M | 170.84M | 172.63M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 785.10M | -316.74M | 696.98M | -105.88M | 483.00M | -526.55M | 779.46M | -727.30M | 154.17M | -852.11M | 749.65M | -265.36M | 290.18M | -438.50M | 263.43M | -249.48M | 657.27M | -678.22M | 375.58M | 12.98M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -732.18M | -214.45M | 1,274.14M | 696.00M | -853.12M | -799.10M | 1,417.23M | -211.84M | -1577.44M | -65.64M | 1,036.40M | -319.95M | -626.46M | -237.75M | 833.88M | 524.14M | -1123.81M | -181.03M | 1,057.23M | 301.82M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 502.38M | -855.53M | -81.80M | -3.85M | 40.76M | 107.34M | -177.17M | 80.15M | -87.94M | 221.00M | -198.07M | -62.21M | 179.09M | -132.60M | 623.11M | -483.00M | -405.68M | -10.54M | -81.13M | 330.85M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.92M | -16.80M | -8.56M | 1.46M | 0.45M | -11.19M | 1.60M | -2.09M | -3.36M | -40.39M | 5.63M | -11.64M | 3.13M | -32.54M | -5.00M | 1.00M | -0.99M | -50.68M | -12.76M | -10.85M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.21M | 79.02M | 74.88M | 56.01M | 76.57M | -152.24M | 122.60M | 113.69M | 137.94M | 190.29M | 142.45M | 203.64M | 195.32M | 267.35M | 192.66M | 164.91M | 175.90M | 195.10M | 116.00M | 104.96M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.30M | 3.70M | 2.82M | 3.32M | 1.99M | 6.19M | 5.03M | 7.61M | 10.18M | 6.82M | 2.33M | 5.38M | 4.96M | 3.15M | 7.39M | 0.79M | 6.40M | 19.86M | 4.47M | 1.09M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.57M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.80M | 55.55M | | 17.61M | | | 0.06M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | | 3.83M | 29.48M | 20.13M | | 42.12M | 44.56M | 65.64M | -152.32M | | | | | 162.13M | 346.28M | | 4.89M | 0.14M | 46.97M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -107.89M | 75.84M | -52.20M | -103.94M | -183.75M | -117.20M | -110.71M | -322.77M | -217.60M | -299.10M | -99.62M | -85.74M | -334.12M | -912.12M | -6.67M | -39.22M | -506.28M | -328.44M | -247.87M | 42.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.41M | 23.98M | 50.33M | -41.07M | -52.99M | 46.73M | 18.04M | -29.29M | -45.68M | 31.39M | 10.43M | -17.98M | -23.03M | 32.72M | -0.33M | -1.05M | 2.52M | -0.54M | 0.25M | -0.63M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -307.71M | -1338.59M | 156.00M | 1,035.66M | -835.72M | -1469.63M | 129.96M | -26.46M | -1250.67M | -248.30M | -174.50M | -375.44M | -545.61M | 281.31M | -36.04M | 1,068.22M | -307.49M | -955.26M | 644.21M | 392.05M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.17M | 42.17M | 42.17M | 42.17M | 42.17M | 42.17M | 42.17M | 42.17M | 42.17M | 42.17M | 42.17M | 42.17M | 42.17M | 42.17M | 42.17M | 42.17M | 42.17M | 42.20M | 42.17M | 42.17M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.48M | -3.61M | -3.55M | -0.17M | -7.59M | -3.44M | 1.42M | -1.62M | 0.19M | 2.61M | -3.97M | 1.19M | 3.32M | 1.70M | -2.55M | 1.95M | -6.37M | 7.75M | -0.26M | 0.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.08M | 123.82M | -83.33M | -188.40M | 269.34M | 363.38M | -159.53M | -154.09M | 485.08M | 769.66M | -425.67M | -709.61M | -319.47M | 484.03M | -339.25M | -6.88M | -123.58M | -4.89M | 58.26M | -133.85M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 427.96M | 1,311.17M | -258.46M | -1175.96M | 1,219.83M | 2,105.90M | -302.79M | 83.07M | 1,815.21M | 1,124.16M | -290.03M | -453.27M | 361.62M | 845.79M | -486.65M | -1202.75M | 520.65M | 1,075.96M | -453.82M | -673.97M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.56M | 127.44M | -79.78M | -188.23M | 276.94M | 366.83M | -160.94M | -152.47M | 484.89M | 767.05M | -421.70M | -710.80M | -322.79M | 482.34M | -336.69M | -8.84M | -117.21M | -12.63M | 58.52M | -134.36M |