|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.98M | | | | 274.21M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | 0.15M | | | | 0.02M | | | | 0.54M | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.54M | -298.75M | 167.59M | -2.14M | -57.36M | -41.23M | -25.03M | 6.96M | -74.85M | -26.97M | 97.60M | -33.63M | -27.44M | -30.46M | -186.38M | -6.22M | -62.08M | -34.80M | -195.70M | 10.97M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,018.03M | 2,826.35M | | | 1,838.22M | 2,590.05M | | | 1,736.37M | 2,641.47M | | | 1,825.79M | 2,742.55M | | | 1,836.52M | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.53M | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.47M | | | | -28.86M | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.56M | | | | 1.63M | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.17M | | | | 79.13M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.20M | | | | 23.72M | | | | 16.83M | | | | 98.09M | | | | 123.57M | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | -23.87M | -3.35M | -3.21M | -0.39M | 61.12M | -79.07M | 1.09M | -9.02M | 3.74M | 26.99M | -8.93M | -6.46M | 0.51M | 5.56M | -3.25M | -10.59M | -8.53M | 0.81M | 9.36M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 637.54M | 729.05M | 967.31M | | | 652.70M | 1,193.78M | | | 677.30M | 1,072.25M | | | 636.52M | 913.61M | | | 540.99M | 1,032.01M | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.99M | | | | 53.66M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -377.56M | -288.79M | 2,100.38M | -187.06M | -223.49M | -278.15M | 1,067.44M | -178.43M | -207.28M | -224.60M | 1,560.72M | -160.69M | -161.22M | -178.77M | 1,387.17M | -164.63M | -197.44M | -194.36M | 1,451.70M | -143.97M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.09M | 0.25M | 0.08M | 0.07M | 0.04M | 0.34M | 0.11M | 0.30M | 0.17M | 0.03M | 0.16M | 0.11M | 0.06M | 0.09M | 0.07M | 0.26M | 0.15M | 898.15M | 0.19M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.72M | -2.14M | -2.16M | -0.63M | -1.97M | -57.20M | -2.63M | -1.52M | -0.71M | -1.49M | -3.84M | -1.28M | -1.92M | -1.09M | -3.00M | -1.00M | -0.69M | -1.22M | -1.71M | -2.51M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | -1.15M | | -0.21M | -3.74M | -6.92M | -1.10M | -3.29M | -0.50M | -0.47M | -0.10M | -3.49M | -0.10M | -0.48M | -1.06M | -2.50M | -3.52M | -3.55M | -0.93M | -1.90M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -606.31M | 190.96M | -442.04M | -253.50M | -256.06M | -178.63M | -344.08M | -694.70M | -173.13M | -37.73M | -710.12M | -413.88M | -295.93M | 354.13M | -749.93M | -582.83M | -289.78M | 582.86M | -569.06M | -459.79M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.49M | 0.09M | | -15.32M | 2.87M | 1.54M | 2.40M | -5.05M | 1.61M | 4.05M | 3.45M | -6.53M | 0.99M | -1.01M | 6.08M | -4.29M | 0.63M | 1.55M | | -1.19M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.41M | | | 70.41M | -10.86M | -1180.57M | -20.65M | -52.10M | -29.58M | -1201.10M | -7.75M | -52.63M | -35.97M | -1192.65M | -7.54M | -32.23M | -41.22M | | | 53.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,174.84M | -0.19M | | -1152.92M | 2,294.59M | -0.14M | | -1144.47M | 2,287.18M | -0.02M | | -1297.37M | 2,502.63M | -6.84M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | | | 0.78M | 0.07M | | | -0.20M | -0.15M | | | 0.54M | 0.03M | | | 1.19M | -4.84M | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,015.10M | 1,017.85M | -1133.07M | 187.06M | 223.49M | 930.85M | 126.35M | 178.43M | 207.28M | 901.90M | -488.47M | 160.69M | 161.22M | 815.30M | -473.56M | 164.63M | 197.44M | 735.35M | -419.70M | 143.97M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.64M | 920.01M | 525.27M | -183.09M | -266.92M | -706.50M | 829.06M | -746.80M | -202.70M | -561.53M | 354.37M | -466.51M | -331.91M | -202.00M | 156.14M | -615.05M | -331.00M | 1,123.85M | 462.95M | -406.80M |