|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | 0.76M | 3.82M | 13.79M | 1.89M | 1.30M | 0.10M | 0.55M | | | 0.07M | 1.26M | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.85M | -18.65M | 11.67M | 34.04M | -55.37M | 25.50M | 14.82M | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.97M | 151.43M | 3.10M | | 1.86M | 324.50M | 6.60M | 78.40M | | | | 7.68M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.53M | -0.04M | -0.04M | -0.13M | -0.14M | -0.26M | -0.28M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 |