|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 331.65M | 349.80M | 320.76M | 336.04M | 342.28M | 322.36M | 277.67M | 325.14M | 380.58M | 296.51M | 270.21M | 306.06M | 313.00M | 287.94M | 291.86M | 310.42M | 344.33M | 329.63M | 317.32M | 335.68M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 283.10M | | | 288.10M | 283.05M | 271.33M | 261.92M | 270.17M | 269.12M | 260.50M | 259.79M | 262.48M | 254.27M | 254.54M | 255.98M | 253.92M | 271.61M | 279.03M | 274.21M | 270.15M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | | 0.14M | 0.14M | 0.14M | 0.12M | 0.08M | 0.08M | 0.08M | 0.02M | 0.08M | 0.07M | 0.07M | 0.04M | 0.04M | 0.04M | 0.05M | 0.20M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.78M | 12.15M | -11.87M | 0.05M | 0.12M | 0.03M | 17.38M | 0.00M | 0.29M | -0.33M | 0.06M | 4.81M | -4.65M | 0.28M | 20.25M | 4.76M | -5.27M | -0.07M | 29.67M | 0.03M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | | 1.45M | 0.76M | 0.30M | -2.29M | 0.17M | 2.14M | -1.94M | 9.11M | 0.82M | 0.31M | 0.85M | -1.96M | 1.16M | -0.78M | 1.36M | 1.85M | 0.60M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 778.29M | 880.20M | 805.68M | 424.10M | 672.22M | 797.20M | 810.00M | 371.59M | 712.54M | 688.93M | 913.86M | 453.43M | 603.32M | 780.17M | 918.38M | 399.92M | 673.08M | 703.52M | 1,036.46M | 354.17M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.41M | | | 3.19M | 0.54M | 2.56M | 2.21M | 0.29M | 0.22M | -0.40M | -2.04M | 0.52M | 0.52M | -0.60M | -2.53M | 1.55M | -3.33M | 1.54M | -0.43M | -1.58M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.60M | | | 100.00M | -41.84M | 1.14M | -76.21M | 118.08M | -32.30M | -47.22M | -43.67M | 68.94M | -32.11M | 18.04M | -93.87M | 103.73M | -35.93M | -99.86M | -28.86M | -59.04M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.64M | | | -43.86M | 48.28M | -41.94M | 33.80M | -23.48M | 41.26M | -49.28M | 26.06M | 12.17M | 0.98M | -23.66M | -8.56M | 3.87M | -0.26M | -43.57M | 1.63M | -55.22M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.44M | | | -223.15M | -28.17M | 71.32M | 104.37M | -212.61M | 17.80M | 84.04M | 38.32M | -146.26M | 0.62M | 79.18M | 166.17M | -214.37M | 13.92M | 78.62M | 79.13M | -65.74M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.42M | 118.31M | 5.65M | -67.69M | -12.07M | 6.23M | 90.64M | -83.52M | -8.43M | 5.43M | 100.18M | -51.89M | -15.43M | 15.53M | 98.09M | -71.52M | -17.12M | 28.33M | 123.57M | -75.06M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -139.96M | -146.61M | 19.01M | -0.53M | -138.92M | -140.08M | -1.87M | -0.66M | -147.50M | -7.08M | -136.51M | -1.10M | -133.56M | -138.97M | -3.37M | -3.45M | -140.30M | -157.25M | -2.79M | -0.51M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.45M | | | -13.36M | -17.63M | -4.57M | 14.47M | -9.42M | 5.21M | -16.55M | 43.49M | -9.52M | -21.30M | -12.83M | 34.31M | 3.59M | -16.68M | -16.10M | 17.73M | -18.73M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 637.55M | 729.03M | 1,267.71M | 422.84M | 531.43M | 652.71M | 1,193.77M | 369.04M | 562.84M | 677.27M | 1,072.27M | 450.24M | 467.51M | 636.53M | 1,200.88M | 394.30M | 530.11M | 541.00M | 1,341.29M | 351.39M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.74M | | | 58.49M | 55.91M | 55.64M | 50.57M | 55.24M | 54.69M | 52.89M | 52.60M | 53.29M | 51.78M | 51.98M | 51.98M | 50.81M | 54.10M | 55.75M | 53.67M | 52.66M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 283.10M | | | 288.10M | 283.05M | 271.33M | 261.92M | 270.17M | 269.12M | 260.50M | 259.79M | 262.48M | 254.27M | 254.54M | 255.98M | 253.92M | 271.61M | 279.03M | 274.21M | 270.15M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.52M | -839.01M | 2,100.39M | -2.14M | -57.38M | -609.24M | 1,067.44M | 6.96M | -390.86M | -224.61M | 1,560.72M | -160.69M | -161.20M | -178.81M | 1,387.18M | -6.22M | -366.32M | -194.37M | 1,451.71M | 10.97M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.10M | 0.26M | 0.08M | 0.06M | 0.05M | 0.34M | 0.11M | 0.31M | 0.16M | 0.03M | 0.16M | 0.10M | 0.06M | 0.09M | 0.07M | 0.25M | 0.17M | 0.19M | 0.19M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.70M | -2.16M | -4.60M | -0.63M | -1.96M | -57.22M | -2.63M | -1.52M | -0.71M | -1.49M | 3.62M | -1.28M | -1.91M | -1.09M | 4.24M | -1.00M | -0.69M | -1.24M | 2.94M | -2.51M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | -1.14M | -0.02M | -0.21M | -3.75M | -6.92M | -1.10M | -3.29M | -0.49M | -0.47M | -0.10M | -3.49M | -0.07M | -0.47M | -1.09M | -2.50M | -3.53M | -3.55M | -0.93M | -1.90M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -606.30M | 190.94M | -442.02M | -253.50M | -256.07M | -178.63M | -344.08M | -694.70M | -173.14M | -37.71M | -710.12M | -413.88M | -295.93M | 354.11M | -749.92M | -582.83M | -289.78M | 582.85M | -569.05M | -459.79M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 1.70M | 3.63M | -14.88M | 2.40M | 0.50M | 0.03M | 0.25M | 3.45M | 0.42M | 0.02M | -6.79M | 6.07M | 0.41M | -0.02M | | | 1.03M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.41M | | | 70.41M | -10.86M | -1180.56M | -20.65M | -52.10M | -29.58M | -1201.10M | -7.75M | -52.63M | -35.99M | | | -32.23M | -41.21M | | | 53.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,174.84M | -0.19M | -0.01M | -1152.90M | 2,294.59M | -0.14M | 0.01M | -1144.49M | 2,287.18M | -0.02M | -0.01M | | | -6.84M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | 0.78M | 0.07M | | | -0.20M | -0.15M | | | 0.54M | | | | 1.19M | | | | 1.21M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.95M | | | 240.53M | | | | -377.95M | | | | -15.72M | | | | -219.57M | | | | -54.22M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 1,423.41M | | | | 1,652.96M | | | | 1,077.89M | | | | 1,103.94M | | | | 1,169.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 634.03M | 1,568.04M | -832.68M | 424.98M | 588.81M | 1,261.95M | 126.34M | 362.08M | 953.70M | 901.88M | -488.45M | 610.94M | 628.71M | 815.34M | -186.30M | 400.51M | 896.43M | 735.37M | -110.42M | 340.42M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.67M | 919.96M | 825.69M | 239.75M | 264.50M | -706.48M | 829.05M | -377.76M | 360.12M | -561.54M | 354.39M | -16.26M | 135.59M | 990.65M | 450.97M | -220.76M | 199.13M | 1,123.84M | 772.24M | -55.41M |