|
Net Income (Quarter)
|
164.59M | 180.58M | 153.34M | 141.62M | 172.34M | 159.04M | 176.87M | 155.94M | 115.97M | 61.14M | 196.51M | -427.63M | -449.42M | 110.98M | 87.92M | 154.18M | 59.14M | 33.60M | 195.04M | 63.10M | 111.98M | 6.53M | 94.18M | 191.95M | -60.74M | 91.96M | 349.43M | 320.36M | 185.97M | -4.12M | 145.98M | -888.25M | 9.68M | 49.99M | 201.70M | -431.26M | 84.70M | -88.58M | 60.98M | 52.60M | -67.43M | -18.45M | 30.56M | -59.33M | 90.79M | 36.61M | 155.10M | 117.98M | 209.67M | 82.45M | 45.20M | 131.37M | -43.26M | 55.80M | -49.17M | -7.55M | 42.56M | 170.58M | 268.40M | 349.24M | 236.62M | 349.36M | 312.96M | 393.12M | 209.53M | 341.87M | 455.94M | 520.88M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 60.80M | 62.60M | 59.70M | 61.90M | 0.60M | 0.60M | 0.60M | 60.30M | 54.60M | 1.30M | 51.60M | 204.40M | 5.10M | 21.80M | 5.10M | 76.50M | 18.60M | 4.00M | 29.40M | 97.30M | 42.90M | 3.50M | 5.90M | 47.00M | 47.40M | 48.50M | 4.80M | 53.40M | 56.80M | 2.90M | 59.10M | 58.50M | 58.60M | 60.00M | 61.60M | 64.70M | 65.90M | 76.90M | 80.70M | 86.50M | 86.70M | 93.40M | 107.10M | 120.20M | 122.30M | 122.10M | 130.90M | 143.00M |
|
Share-based Compensation (Quarter)
|
| | 22.19M | 33.62M | 19.48M | 25.04M | 26.23M | 28.87M | 25.57M | 31.27M | 28.69M | 28.90M | 23.59M | -16.66M | 14.04M | 16.00M | 16.49M | 7.43M | 14.29M | 16.37M | 13.30M | 8.15M | 10.62M | 11.74M | 12.08M | 8.85M | 12.21M | 11.75M | 11.48M | 7.09M | 5.90M | 4.25M | 7.05M | 8.37M | 10.10M | 9.59M | 8.65M | 10.58M | 7.55M | 7.37M | 5.02M | 10.76M | 9.63M | 12.02M | 7.20M | 3.78M | 7.21M | 11.08M | 3.12M | 5.43M | 6.43M | 5.93M | 3.50M | 5.76M | 11.85M | 7.54M | 6.60M | 8.41M | 8.20M | 11.01M | 6.79M | 8.40M | 6.80M | 6.12M | 2.58M | 6.81M | 7.32M | 2.51M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 13.74M | -33.96M | 58.57M | -24.28M | 28.14M | -52.96M | 17.77M | 12.93M | -1.83M | -1.35M | -2.22M | 95.95M | 4.49M | -26.38M | -16.61M | 211.87M | -5.57M | -44.22M | -5.94M | 45.62M | 0.40M | 1.11M | 10.17M | -71.59M | -80.40M | 7.70M | -5.26M | 113.98M | -11.54M | -0.78M | -1.13M | 63.30M | 1.08M | -6.66M | 0.98M | -8.20M | -55.28M | 12.68M | -3.45M | -14.76M | -29.03M | -29.37M | -26.94M | 30.59M | 4.74M | 1.12M | 20.62M | -0.87M |
|
Gains from Investment Securities (Quarter)
|
0.66M | 0.51M | 0.59M | 146.09M | 18.89M | -20.20M | 0.02M | 81.35M | 18.54M | 7.11M | -15.40M | -10.24M | -2.13M | 6.94M | -9.81M | 5.00M | 2.50M | 12.39M | 3.00M | -2.48M | -4.80M | 6.28M | 3.85M | -7.11M | | 10.23M | -10.23M | | | 3.37M | 34.73M | -17.69M | 4.17M | 7.01M | -6.07M | -5.59M | 5.23M | 7.17M | -1.88M | -10.42M | -0.02M | | | -28.73M | 14.15M | 0.20M | 0.10M | 12.92M | -0.04M | 17.79M | -17.65M | 15.89M | -0.01M | -0.06M | 2.63M | 0.49M | 28.31M | 1.93M | -30.25M | 9.05M | 18.95M | -11.26M | 4.92M | 7.56M | -4.65M | -2.35M | 4.05M | 18.48M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | 6.29M | 1.16M | 81.37M | 2.71M | 753.22M | 15.01M | 16.87M | 1.29M | 2.19M | 1.05M | 3.17M | 1.17M | 2.69M | 0.35M | 0.86M | 4.94M | 1.42M | 1.29M | 5.32M | 17.99M | 11.21M | 4.50M | 0.76M | 3.82M | 13.79M | 1.89M | 1.30M | 0.10M | 0.55M | | | 0.07M | 1.26M | | | | | | | | |
|
Cash from Operations (Quarter)
|
63.74M | 19.07M | 178.59M | 413.80M | 31.27M | 76.33M | 248.08M | 349.81M | -43.81M | -203.02M | 202.64M | 10.73M | -16.14M | 428.47M | 22.32M | 327.56M | 66.45M | 222.37M | 375.09M | 192.21M | -318.18M | 118.38M | -47.21M | 982.52M | -424.62M | -10.40M | 21.00M | 88.81M | 84.22M | -61.67M | -84.22M | 268.43M | 493.14M | -167.80M | 581.38M | 433.96M | -45.29M | 129.14M | -225.17M | -185.50M | -303.44M | 13.57M | -317.62M | 781.69M | -504.86M | 147.77M | 207.90M | 186.32M | -279.48M | 177.25M | 305.32M | 34.47M | -138.84M | 88.02M | 128.97M | 795.22M | -34.60M | -89.68M | 165.43M | 561.11M | 267.72M | 193.01M | -53.73M | 811.00M | -607.98M | 149.58M | 1,273.62M | 1,241.89M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 60.72M | 62.59M | 59.83M | 62.66M | 63.26M | 65.90M | 64.77M | 63.90M | 58.38M | 56.70M | 57.14M | 58.72M | 32.97M | 27.97M | 28.61M | 25.76M | 24.42M | 30.34M | 34.43M | 41.54M | 48.87M | 49.94M | 51.15M | 55.51M | 56.28M | 57.60M | 59.40M | 59.65M | 63.20M | 65.71M | 65.69M | 65.29M | 65.21M | 66.55M | 67.42M | 70.54M | 68.86M | 71.70M | 77.74M | 89.69M | 90.58M | 97.34M | 111.16M | 124.42M | 125.88M | 124.65M | 138.06M | 140.63M |
|
Change in Receivables (Quarter)
|
325.71M | 346.07M | 497.56M | 788.26M | 484.26M | 470.82M | 717.98M | 785.02M | 471.60M | 326.56M | 772.02M | 720.76M | 648.95M | 990.18M | 661.43M | 930.71M | 1,125.89M | 924.74M | 1,113.25M | -3734.60M | 108.18M | 37.30M | 5.47M | -613.58M | 125.07M | 9.99M | 216.27M | 76.33M | -96.31M | 45.98M | 47.67M | -176.25M | -252.24M | 387.48M | 193.32M | -414.32M | 37.63M | -119.29M | 260.38M | 23.57M | 82.90M | -271.20M | 136.50M | 125.40M | -242.68M | -60.35M | -27.06M | -15.06M | 320.46M | -64.63M | -335.40M | 176.52M | -144.29M | -1.50M | -31.24M | 58.30M | -33.93M | 211.52M | 207.46M | -80.86M | -17.50M | -12.11M | 98.44M | 436.51M | 306.82M | 110.31M | -220.17M | -227.59M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.90M | 31.18M | 61.95M | 3.38M | -12.60M | 74.54M | 54.08M | 20.35M | 175.99M | -15.53M | 3.75M | -180.90M | 123.00M | 8.63M | 131.04M | -57.56M | 149.47M | 66.02M | 218.88M | -157.57M | 202.78M | 121.00M | -323.10M | -378.40M |
|
Change in Account Payables (Quarter)
|
-259.73M | 766.36M | 264.35M | 352.76M | 441.08M | 383.33M | 345.72M | 444.64M | 495.43M | 509.75M | 483.18M | 671.07M | 646.95M | 522.45M | 642.35M | 635.59M | 1,028.54M | 681.37M | 754.53M | -2557.27M | -69.20M | -3.23M | 32.89M | -13.52M | 3.60M | 67.34M | 37.81M | 35.13M | -59.85M | -14.72M | -69.09M | -47.98M | -3.01M | -34.89M | 16.70M | -25.99M | 1.91M | 20.72M | 5.96M | 67.85M | -15.07M | 20.57M | -6.04M | 0.20M | -38.16M | -5.36M | -14.79M | 15.03M | 7.85M | -18.65M | 11.67M | 34.04M | -55.37M | 25.50M | 14.82M | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -448.92M | 176.95M | -251.66M | 104.58M | 21.57M | -104.31M | -31.16M | 39.02M | 63.16M | -129.01M | -25.86M | 250.40M | -323.69M | -17.15M | 50.93M | 31.89M | -84.83M | 219.79M | 46.37M | -48.95M | 0.05M | -74.45M | -111.10M | 583.02M | -609.22M | -33.58M | -77.96M | 611.17M | -116.58M | 66.73M | -45.83M | 144.65M | -19.89M | 59.51M | -82.42M | 30.86M | -61.55M | 18.56M | 33.10M | 89.22M | 1.11M | -114.36M | 104.30M | 277.68M | -145.80M | 198.94M | -217.33M | 168.87M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 11.07M | 28.09M | -67.23M | 26.95M | -66.81M | 12.67M | 34.98M | 20.96M | 16.68M | 3.55M | -60.78M | -20.84M | -2.31M | -9.92M | 18.65M | 162.66M | 12.21M | 16.35M | -22.26M | -55.47M | -16.51M | -5.99M | -2.08M | 32.62M | -9.43M | 0.89M | 17.69M | -186.59M | 33.28M | 3.88M | -14.54M | -35.68M | -23.50M | 66.18M | -1.78M | 2.69M | 43.65M | -63.74M | 3.28M | 25.46M | 26.24M | -22.46M | 31.93M | 11.71M | -5.93M | -33.77M | -4.99M | 12.87M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.74M | 0.12M | -4.49M | 9.01M | 0.35M | 6.77M | -4.82M | 36.52M | 12.10M | -3.56M | 2.51M | 8.20M | 5.54M | -5.51M | -35.85M | 38.16M | 6.10M | -1.96M | 30.18M | -22.40M | 28.40M | 8.15M | -35.63M | 1.04M | 54.92M | -69.34M | 45.22M | -188.09M | 1.41M | -2.87M | -1.45M | -0.57M | 30.84M | 180.47M | -162.24M | 37.87M | 139.71M | -148.56M | 481.78M | 310.27M | 89.61M | -87.96M | -14.81M | 13.86M | -91.17M | 98.34M | 21.05M | -218.14M |
|
Capital Expenditures (Quarter)
|
86.40M | 59.56M | 64.79M | 69.18M | 105.98M | 133.53M | 137.64M | 211.77M | 168.99M | 220.98M | 223.90M | 117.95M | 124.49M | 157.48M | 57.24M | -276.87M | 71.67M | 85.19M | 69.50M | 56.22M | 42.93M | 70.29M | 71.03M | 73.30M | 38.64M | -4.62M | -9.76M | -6.52M | 14.41M | 115.73M | 45.73M | 53.58M | 112.99M | -64.25M | 79.71M | 36.50M | 177.72M | 194.90M | -227.69M | -6.66M | 135.52M | 12.80M | -36.52M | -35.64M | 112.55M | -13.26M | 227.99M | 89.35M | 90.16M | -46.26M | 301.50M | -283.80M | 154.76M | 24.05M | -15.66M | 152.81M | 370.96M | 382.69M | -568.59M | 64.39M | 445.96M | 332.65M | -514.14M | 1,261.60M | 205.97M | 288.13M | -271.99M | -88.42M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | 115.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | 296.50M | | 21.11M | | | | 2.44M | | | | 7.93M | 22.81M | | | | | 4.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 238.98M | | | 1.50M | | | 290.00M | | | | | 7.56M | 240.00M | | | | | | | | | | | 145.97M | 151.43M | 3.10M | | 1.86M | 324.50M | 6.60M | 78.40M | | | | 7.68M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
29.79M | -0.00M | -14.91M | 10.58M | 35.82M | 23.44M | 1.69M | 495.96M | 67.45M | 310.24M | 47.28M | 67.65M | 57.87M | 25.50M | 15.49M | 9.81M | 8.78M | 51.99M | 20.92M | 12.30M | 33.70M | 130.56M | 2.55M | 61.09M | 176.76M | 22.70M | 113.90M | 40.00M | 179.30M | 74.12M | 194.93M | 77.16M | 177.68M | 75.13M | 133.50M | 80.00M | 167.13M | 304.31M | 155.66M | 508.88M | 270.09M | 417.86M | 433.01M | 365.67M | 628.94M | 228.19M | 243.05M | 92.66M | 508.29M | 241.16M | 326.32M | 1,218.83M | 900.16M | 298.09M | 672.72M | 775.81M | 1,196.33M | 1,341.73M | 1,458.37M | 567.45M | 416.97M | 807.20M | 673.83M | 593.86M | 502.94M | 564.76M | 357.22M | 228.62M |
|
Cash from Investing Activities (Quarter)
|
-181.23M | -236.50M | -187.25M | -96.70M | -262.36M | 38.62M | -360.51M | -157.82M | -263.42M | -45.56M | -193.19M | -174.29M | -182.32M | -118.98M | -43.02M | -39.40M | -141.60M | -296.02M | -56.12M | -43.36M | -20.38M | -229.46M | -198.95M | 60.98M | -290.63M | 187.85M | 100.37M | -153.77M | -145.07M | -39.34M | 20.64M | 308.29M | -293.19M | -33.25M | -77.52M | -222.84M | -374.69M | 1.87M | -422.90M | 113.01M | -139.77M | 121.89M | -36.75M | -307.66M | 96.45M | -15.16M | 35.03M | -247.55M | 271.84M | 198.25M | -553.38M | -15.75M | -2.94M | 141.23M | -760.81M | -570.05M | -645.23M | -98.39M | 443.99M | -173.16M | -568.63M | -107.35M | -665.95M | -221.39M | -88.21M | -261.99M | -227.73M | -187.23M |
|
Other financing activities (Quarter)
|
-3.25M | 3.25M | | 4.89M | | | -0.03M | 69.39M | | 16.50M | -16.79M | -0.15M | 9.49M | 57.36M | -5.28M | -34.20M | 0.01M | 0.61M | -3.73M | 38.19M | -0.45M | 16.61M | 11.68M | -57.16M | -24.16M | 11.20M | -6.20M | -12.61M | -0.11M | | -0.05M | -5.28M | -9.32M | -7.33M | -4.71M | -15.82M | -1.73M | -0.08M | -0.14M | -3.63M | -0.30M | -0.06M | 1.36M | | -0.44M | -0.37M | | | | | | | | | | | | | | | | -7.53M | -0.04M | -0.04M | -0.13M | -0.14M | -0.26M | -0.28M |
|
Cash from Financing Activities (Quarter)
|
46.72M | 7.43M | -58.26M | -17.92M | 1.96M | -12.26M | 204.97M | -44.22M | -111.27M | 248.40M | 321.18M | 112.92M | 195.78M | -281.68M | 1.68M | -4.88M | 21.36M | 155.87M | -58.34M | -17.72M | -13.88M | -12.78M | 30.24M | -50.50M | 27.26M | 116.32M | -1.08M | -41.29M | -17.95M | -70.57M | 550.79M | -598.66M | 102.16M | 34.75M | 14.69M | 40.44M | 42.16M | 27.84M | 73.19M | 112.05M | 87.84M | -7.12M | 1.02M | -6.80M | -13.44M | -9.23M | -75.53M | 15.61M | -31.45M | 22.36M | -0.12M | 49.76M | 5.76M | 119.85M | 83.84M | 99.93M | 107.69M | 108.89M | 59.54M | 60.74M | 40.70M | -68.35M | 21.78M | 30.73M | -99.62M | 446.62M | -222.56M | -243.67M |
|
Exchange Rate Effect (Quarter)
|
-20.51M | 14.23M | 2.58M | 0.51M | -14.48M | -13.09M | 18.21M | -3.30M | 8.54M | 1.94M | -9.55M | -22.30M | 7.54M | -8.04M | 3.49M | 3.32M | -4.75M | 3.69M | 3.36M | 1.30M | 2.56M | 0.01M | -12.90M | -9.15M | -14.15M | 1.47M | -5.74M | -0.85M | 6.42M | -1.15M | 1.47M | -13.05M | -7.31M | 10.38M | 6.35M | -0.55M | -5.07M | -8.00M | 0.62M | -1.10M | -0.62M | -1.39M | -4.71M | 3.77M | -5.77M | 5.55M | 1.47M | 2.53M | -0.65M | 1.56M | 0.78M | 1.49M | 15.16M | 24.77M | -0.07M | 7.57M | 1.50M | 0.96M | -3.31M | 6.14M | -1.94M | -3.66M | 2.79M | -3.58M | 1.61M | 1.86M | -1.45M | 1.08M |
|
Change in Cash (Quarter)
|
-91.29M | -195.77M | -64.35M | 299.69M | -243.61M | 89.60M | 110.73M | 144.47M | -409.96M | 1.75M | 321.08M | -72.94M | 4.86M | 19.76M | -15.54M | 286.60M | -58.54M | 85.90M | 263.99M | 132.42M | -349.88M | -123.85M | -228.82M | 983.85M | -702.15M | 295.24M | 114.56M | -107.10M | -72.38M | -172.73M | 488.68M | -34.99M | 294.81M | -155.92M | 524.90M | 251.00M | -382.89M | 150.84M | -574.25M | 38.45M | -356.00M | 126.94M | -358.06M | 471.00M | -427.63M | 128.93M | 168.88M | -43.09M | -39.74M | 399.42M | -247.40M | 69.96M | -120.86M | 373.87M | -548.05M | 332.66M | -570.64M | -78.22M | 665.65M | 454.83M | -262.15M | 13.65M | -695.11M | 616.76M | -794.20M | 336.06M | 821.88M | 812.07M |
|
Free Cash Flow (Quarter)
|
-22.66M | -40.49M | 113.79M | 344.61M | -74.70M | -57.20M | 110.44M | 138.05M | -212.80M | -424.00M | -21.26M | -107.22M | -140.63M | 270.99M | -34.93M | 604.43M | -5.21M | 137.18M | 305.59M | 135.99M | -361.11M | 48.09M | -118.24M | 909.22M | -463.26M | -5.78M | 30.76M | 95.32M | 69.81M | -177.40M | -129.95M | 214.84M | 380.15M | -103.55M | 501.67M | 397.46M | -223.01M | -65.76M | 2.53M | -178.84M | -438.96M | 0.77M | -281.10M | 817.34M | -617.41M | 161.03M | -20.10M | 96.97M | -369.63M | 223.51M | 3.82M | 318.27M | -293.60M | 63.97M | 144.63M | 642.40M | -405.56M | -472.37M | 734.02M | 496.72M | -178.24M | -139.64M | 460.40M | -450.60M | -813.95M | -138.56M | 1,545.60M | 1,330.32M |
|
Net Cash Flow (Quarter)
|
-70.78M | -210.00M | -66.92M | 299.18M | -229.13M | 102.68M | 92.53M | 147.78M | -418.50M | -0.19M | 330.63M | -50.64M | -2.68M | 27.80M | -19.03M | 283.27M | -53.79M | 82.22M | 260.63M | 131.13M | -352.44M | -123.86M | -215.92M | 993.01M | -687.99M | 293.77M | 120.30M | -106.25M | -78.81M | -171.58M | 487.21M | -21.94M | 302.12M | -166.30M | 518.55M | 251.55M | -377.82M | 158.84M | -574.88M | 39.55M | -355.37M | 128.34M | -353.35M | 467.23M | -421.86M | 123.38M | 167.41M | -45.62M | -39.09M | 397.86M | -248.18M | 68.48M | -136.02M | 349.10M | -547.99M | 325.09M | -572.14M | -79.18M | 668.96M | 448.69M | -260.21M | 17.32M | -697.90M | 620.34M | -795.81M | 334.20M | 823.33M | 810.99M |