|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 282.40M | 216.80M | 454.20M | 536.40M | 359.90M | 266.90M | 336.90M | 7.40M | 13.60M | -43.00M | -2242.20M | 32.40M | -9.90M | 1.00M | -4096.10M | 29.90M | 32.90M | | -5.60M | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.20M | 120.60M | 116.40M | 176.60M | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 660.90M | -637.10M | -20.70M | 37.80M | 28.30M | 1,028.90M | 443.30M | 416.80M | -363.60M | -14.60M | 37.70M | 19.50M | 0.80M | 1,318.70M | -1317.90M | 293.60M | -281.50M | 33.90M | 1,255.00M | 17.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.70M | 67.70M | -108.20M | 74.30M | 4.50M | 38.60M | -62.20M | 3.00M | 0.80M | 59.30M | -8.00M | 20.80M | 10.30M | 22.70M | -4.50M | 14.10M | 144.60M | 83.90M | -95.20M | 110.40M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.50M | 74.40M | 187.50M | 216.80M | 104.50M | 238.80M | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.50M | 1.10M | 950.00M | | 0.20M | 1.00M | 50.90M | 0.10M | | 0.60M | 8.30M | 0.40M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.90M | 282.60M | 412.80M | 538.50M | -17.90M | 213.50M | 683.80M | 752.00M | 171.80M | 505.80M | 971.20M | 505.20M | 232.50M | 598.10M | 857.50M | 378.50M | 260.70M | 319.30M | 1,232.20M | 644.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,069.00M | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 1.60M | 4.00M | 1.10M | 1.20M | 1.10M | 1.20M | 1.20M | 1.10M | 1.70M | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.10M | 178.50M | 188.70M | 188.90M | 193.50M | 189.00M | -206.10M | 196.40M | 202.60M | 215.80M | -214.30M | 119.00M | 122.60M | 135.50M | 149.80M | 151.10M | 162.00M | 164.50M | 170.50M | 177.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 434.10M | 621.20M | 240.50M | -583.70M | -335.90M | 215.40M | 190.00M | -557.70M | 32.50M | 70.80M | 431.90M | -352.60M | 27.60M | -20.20M | 229.20M | -367.20M | -24.10M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -90.10M | 217.50M | -145.80M | 106.10M | -301.80M | 178.00M | 82.10M | 129.60M | 138.60M | 40.60M | 604.90M | -242.70M | -135.90M | 21.90M | 82.70M | -146.80M | 33.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.60M | -64.10M | 160.40M | -228.20M | 104.50M | -68.80M | 151.20M | -94.50M | -81.20M | 90.00M | -4.30M | 9.90M | -13.00M | 54.10M | -24.60M | 85.30M | -91.90M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.20M | -135.40M | -27.40M | 102.20M | 86.00M | -134.00M | -10.10M | 125.30M | 62.20M | -75.60M | 32.50M | 91.50M | 92.50M | -213.50M | | 249.90M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 298.20M | 198.10M | -494.00M | 5.70M | 4.30M | 32.80M | -36.60M | 7.90M | 10.60M | 3.50M | 15.90M | 7.00M | 17.30M | 0.80M | 7.70M | 18.60M | 34.10M | 25.40M | -12.40M | -7.20M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -163.70M | 2.20M | -60.80M | 45.20M | 50.90M | -30.90M | 573.80M | 68.60M | 707.20M | -660.30M | 1,078.30M | -1.00M | 358.30M | 338.30M | 1,251.40M | -0.70M | 239.20M | 383.80M | 3.80M | 40.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -156.30M | 156.30M | | | -45.40M | 713.40M | -747.80M | 759.80M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -228.70M | -294.80M | -273.60M | -256.30M | -277.10M | -392.50M | 282.20M | -352.70M | -428.30M | -541.30M | 127.50M | -316.70M | -322.20M | -322.60M | -287.90M | -198.90M | 177.70M | -371.80M | -255.70M | -252.90M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | 2.40M | 8.80M | 2.90M | 1.90M | 2.30M | 2.20M | 2.90M | 2.60M | 2.10M | 2.40M | 3.90M | 1.80M | 2.00M | 2.10M | 2.80M | 2.10M | 1.20M | 2.10M | 2.40M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -704.20M | -0.80M | 145.10M | -49.10M | -234.20M | -54.50M | -349.00M | -167.60M | -104.60M | -29.70M | -228.10M | -287.80M | 122.90M | -248.00M | 1.60M | -439.40M | -1196.60M | -67.50M | -853.40M | -100.90M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 0.10M | -0.80M | 0.50M | -0.30M | -2.00M | 0.60M | -1.00M | 1.90M | -2.00M | 0.10M | -0.40M | -0.10M | -0.20M | -1.10M | 0.70M | -0.10M | | 0.30M | -0.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -753.10M | -12.90M | 283.50M | 233.60M | -529.50M | -235.50M | 204.40M | 230.70M | -359.20M | -67.20M | 241.60M | -65.50M | -47.30M | 128.30M | 738.50M | -200.00M | -553.90M | -120.00M | 123.40M | 290.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 343.60M | 280.40M | 473.60M | 493.30M | -68.80M | 244.40M | 110.00M | 683.40M | -535.40M | 1,166.10M | -107.10M | 506.20M | -125.80M | 259.80M | -393.90M | 379.20M | 21.50M | -64.50M | 1,228.40M | 603.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -753.00M | -13.00M | 284.30M | 233.10M | -529.20M | -233.50M | 617.00M | 231.70M | -361.10M | -65.20M | 870.60M | -99.30M | 33.20M | 27.50M | 571.20M | -259.80M | -758.20M | -120.00M | 123.10M | 290.20M |