|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 7.70M | 8.40M | -28.50M | -19.40M | | -15.30M | -10.60M | | | | | 160.90M | 186.30M | 278.40M | 229.70M | 143.30M | 268.30M | 310.90M | 244.60M | 259.90M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 98.00M | 96.50M | 1.60M | 95.90M | 94.00M | 94.50M | 0.80M | 93.00M | 97.00M | 93.30M | 4.80M | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 5.80M | 12.00M | 11.80M | 7.90M | 9.20M | 9.90M | 6.50M | | | | | | | | | 17.70M | | | | 57.80M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 17.90M | -25.00M | -56.10M | 23.00M | -33.80M | -10.30M | 8.10M | | | | -31.30M | | | | -185.40M | 12.50M | | | -51.30M | 47.30M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 9.30M | -14.30M | 1.40M | 5.40M | -51.90M | -33.40M | 111.80M | -4.50M | 21.70M | | 133.50M | 49.70M | | -37.80M | 237.80M | 8.60M | -19.90M | -0.40M | 5.00M | 76.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.80M | 1.30M | 28.20M | 1.10M | | 3.60M | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 66.20M | -22.90M | -6.10M | 161.00M | -26.20M | -41.30M | -53.10M | 148.40M | -143.30M | -47.80M | -160.60M | 199.60M | 52.30M | 31.90M | -57.30M | 26.30M | -45.00M | -26.50M | -110.80M | 42.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -85.90M | 135.90M | 483.50M | -329.40M | -96.90M | 212.00M | 566.40M | -386.20M | 156.20M | 221.90M | 701.10M | -126.70M | 230.90M | 277.90M | 578.90M | 441.70M | 344.20M | 525.10M | 453.60M | 332.50M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 23.40M | 23.20M | 23.40M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 98.00M | 96.50M | 1.60M | 95.90M | 94.00M | 94.50M | 0.80M | 93.00M | 97.00M | 93.30M | 94.50M | 99.50M | 92.10M | 94.00M | 107.10M | 102.40M | 115.20M | 118.20M | 105.90M | 103.60M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 187.90M | -33.50M | -246.90M | 64.40M | 258.40M | 52.30M | -214.90M | 392.10M | 86.00M | 109.50M | -359.90M | 19.50M | 170.10M | 84.70M | -38.20M | -88.10M | 166.40M | 45.00M | -336.00M | 122.60M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -56.60M | -43.30M | -31.80M | 15.90M | 27.60M | -16.10M | 7.60M | 94.70M | 8.00M | 10.20M | -21.70M | 76.20M | -4.30M | -3.60M | -26.30M | 76.30M | 14.30M | -41.00M | -26.30M | 63.70M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 23.60M | -30.40M | 15.80M | -26.90M | 53.80M | 107.80M | -82.60M | 123.30M | 99.50M | 52.90M | -213.20M | 27.40M | 90.20M | 6.30M | -115.70M | 33.20M | | | | 148.40M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 8.30M | 5.30M | 35.80M | 1.80M | -37.40M | 16.60M | -43.10M | 12.80M | 5.90M | 27.30M | -11.70M | 10.90M | -36.00M | 6.10M | 53.80M | 19.50M | -24.70M | -54.20M | -32.70M | -15.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 4.00M | -22.90M | 19.90M | -183.50M | 7.10M | -66.30M | 407.20M | 14.30M | 43.30M | 31.80M | 231.60M | 80.50M | 36.80M | -10.50M | 255.90M | 121.20M | 3.20M | -38.80M | 192.80M | -2.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 39.70M | 47.30M | 60.50M | 27.30M | 36.10M | 30.90M | 63.60M | 57.30M | 52.80M | 43.60M | 71.50M | 52.00M | 50.80M | 52.60M | 126.20M | 61.80M | 83.60M | 77.30M | 94.50M | 55.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -11.30M | 7.00M | 8.90M | 238.50M | -230.60M | 5.50M | 16.80M | | 20.90M | 54.40M | 9.40M | | | | 13.70M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 905.40M | | 288.50M | | | | | | | 186.10M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 3.20M | | 0.50M | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 273.60M | 293.80M | 62.00M | 203.70M | 25.80M | -16.20M | -51.10M | -52.80M | -26.60M | 15.90M | -62.10M | 136.30M | -49.20M | -50.40M | -112.50M | -58.20M | -82.60M | -70.20M | -87.30M | -53.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3,614.20M | -0.30M | -3613.90M | -5.10M | -0.40M | -0.40M | -14.00M | -13.70M | -34.80M | -0.90M | 0.30M | -7.30M | -2.20M | 23.20M | -4.70M | -21.40M | -6.80M | -6.30M | -13.20M | 14.80M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3,528.50M | -3851.20M | 3,359.70M | -13.10M | -447.60M | -166.10M | -169.90M | -87.50M | -54.30M | -134.90M | -379.80M | -256.20M | -161.70M | -104.60M | -125.50M | -365.90M | -514.90M | -531.60M | -208.50M | -350.90M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 48.60M | | | | | | | | 21.80M | 21.70M | 21.70M | 23.40M | 21.50M | 100.00M | 21.00M | 60.00M | 20.50M | 20.20M | 19.90M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3.60M | -12.60M | 5.90M | 14.40M | 0.60M | -3.10M | 0.20M | -8.30M | -12.40M | 2.80M | 1.60M | -8.30M | -8.60M | 6.40M | -20.70M | 11.50M | 16.50M | 3.30M | -2.50M | 0.90M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 102.10M | 179.10M | 293.40M | -124.40M | -518.10M | 26.60M | 345.60M | -534.80M | 62.90M | 105.70M | 260.80M | -254.90M | 11.40M | 129.30M | 320.20M | 29.10M | -236.80M | -73.40M | 155.30M | -71.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -125.60M | 88.60M | 423.00M | -356.70M | -133.00M | 181.10M | 502.80M | -443.50M | 103.40M | 178.30M | 629.60M | -178.70M | 180.10M | 225.30M | 452.70M | 379.90M | 260.60M | 447.80M | 359.10M | 276.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3,716.20M | -3421.50M | 3,905.20M | -138.80M | -518.70M | 29.70M | 345.40M | -526.50M | 75.30M | 102.90M | 259.20M | -246.60M | 20.00M | 122.90M | 340.90M | 17.60M | -253.30M | -76.70M | 157.80M | -72.00M |