|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.50M | 188.30M | 173.90M | 146.40M | 158.20M | 153.10M | 83.90M | 97.60M | 155.30M | 127.40M | 153.31M | 78.67M | 58.44M | 131.47M | 132.32M | 84.68M | 137.93M | 120.16M | 40.00 | -60.00 |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.47M | | | | 8.31M | | | | 4.11M | 6.29M | 36.96M | 8.37M | 12.91M | 8.86M | 9.51M | 17.60M | 11.97M | 12.58M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.73M | | | | -14.33M | | | | -3.24M | -0.82M | 13.84M | 29.72M | -2.25M | -1.08M | 2.34M | 23.84M | -3.47M | 374.61M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.30M | 242.60M | 154.02M | -51.50M | 209.70M | 65.80M | 189.40M | -179.40M | 181.80M | 305.10M | 239.06M | -27.40M | 140.05M | 178.22M | 210.51M | -142.23M | 188.19M | 223.94M | 336.41M | -279.47M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.66M | | | | -28.00M | | | | 0.58M | 5.76M | 7.37M | -0.02M | -0.19M | 5.05M | 8.81M | 4.34M | -0.00M | 11.20M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.60M | 172.40M | 591.40M | 158.10M | 175.60M | 170.00M | 639.30M | 102.50M | 138.70M | 157.00M | 552.80M | 125.50M | 195.50M | 520.60M | 695.60M | | 344.20M | 555.80M | 778.70M | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 983.70M | | | | 1,085.30M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.33M | | | | -10.21M | | | | -13.39M | | | | -1.77M | -10.45M | | | 0.85M | 45.69M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.97M | | | | 248.78M | | | | 412.50M | 512.14M | 599.00M | 612.90M | 542.36M | 662.15M | 708.02M | 723.85M | 955.67M | 1,009.68M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 774.36M | | | | 1,225.94M | | | | 1,089.44M | 1,137.22M | 1,110.40M | 1,096.72M | 1,110.56M | 1,232.87M | 1,215.52M | 1,247.96M | 2,370.16M | 2,417.67M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.40M | | | | 471.21M | | | | 408.29M | 427.22M | -463.80M | -479.80M | 490.07M | 445.28M | 497.48M | 585.25M | 1,264.21M | 1,051.22M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.20M | -48.70M | -37.39M | -34.00M | -55.60M | -74.50M | -79.09M | -73.90M | -56.00M | -42.50M | 35.60M | -42.17M | -36.30M | -28.35M | 40.60M | -22.28M | -33.06M | -21.78M | -29.32M | -28.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.93M | | | | -0.16M | | | | | | | | -0.37M | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.02M | | | | -1.38M | | | | -0.94M | -1.80M | -0.74M | -1.19M | -1.28M | -1.04M | -1.33M | -2.40M | -2.60M | -1.59M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -163.97M | | | | | | | | | | | | | | | | -122.72M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.87M | | | | -35.77M | -43.90M | -36.18M | -29.26M | -2.78M | -23.30M | | | -155.01M | -30.41M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -202.37M | | | | -52.87M | | | | | | -36.18M | -29.26M | -2.78M | | -34.19M | -23.50M | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.77M | -11.65M | 4.84M | -26.91M | -6.12M | 0.58M | 11.51M | | -3.31M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -161.50M | | | | -55.89M | | | | -216.43M | 72.95M | -104.62M | -160.96M | -186.72M | 142.12M | -143.99M | -173.69M | -1.52M | 265.25M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.71M | | | | -30.50M | | | | -31.89M | | -69.22M | -32.87M | -31.37M | | -68.46M | -33.59M | -33.19M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | | | | 0.56M | | | | 0.28M | -0.10M | -0.17M | 0.19M | -0.69M | 0.11M | 0.50M | -0.14M | 2.44M | 16.34M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -210.09M | | | | 81.17M | | | | -12.86M | 1.55M | -0.92M | -11.80M | 20.32M | -23.30M | 10.52M | 26.62M | 182.32M | -43.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.20M | 48.70M | 37.39M | 34.00M | 55.60M | 74.50M | 79.09M | 73.90M | 56.00M | 42.50M | -35.60M | 42.17M | 36.30M | 28.35M | -40.60M | 22.28M | 33.06M | 21.78M | 29.32M | 28.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -363.87M | | | | -108.76M | | | | -216.43M | 72.95M | -140.80M | -190.21M | -189.50M | 142.12M | -178.17M | -197.19M | -1.52M | 265.25M |