|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 226.65M | 274.10M | 199.09M | 232.16M | -678.87M | 257.39M | 246.95M | -23.66M | 267.05M | 358.90M | -7.14M | 306.65M | 74.30M | 29.66M | 108.08M | 76.83M | 34.00M | 187.32M | 36.59M | -1586.23M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.20M | 98.66M | 104.11M | 99.67M | 100.21M | 99.47M | 100.14M | 105.98M | 117.77M | 118.27M | 116.13M | 117.92M | 124.02M | 126.96M | 124.10M | 122.84M | 102.27M | 94.62M | 99.11M | 117.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.33M | 65.61M | 34.68M | 38.40M | 47.02M | 37.05M | 40.80M | 89.57M | 47.13M | 36.62M | 35.67M | 40.12M | 43.24M | 51.00M | 29.88M | 39.74M | 39.81M | 35.27M | 38.83M | 21.49M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.79M | -44.83M | -53.05M | -80.84M | -99.16M | -101.38M | -34.12M | -160.04M | -157.62M | -90.11M | -92.21M | -111.89M | -73.08M | -66.69M | -94.58M | -70.74M | 166.32M | -11.85M | -165.78M | -1035.70M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.02M | 6.45M | -37.57M | -0.01M | -0.01M | -4.92M | 2.44M | -2.19M | -11.39M | 11.39M | 0.75M | | -0.01M | 0.01M | -6.64M | -19.34M | 26.85M | | -81.61M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.30M | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 510.24M | 917.97M | 753.22M | 630.00M | 568.13M | 336.38M | 709.53M | 599.53M | 564.96M | 426.81M | 958.51M | 529.58M | 808.84M | 835.73M | 883.44M | 555.12M | 817.52M | 768.73M | 515.21M | -288.82M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 833.10M | | | | | | | | | | | | 33.20M | | -0.01M | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 324.84M | 319.91M | 321.09M | 329.01M | 327.37M | 306.04M | 300.56M | 301.27M | 344.41M | 340.35M | 332.51M | 343.22M | 345.94M | 347.61M | 332.56M | 329.27M | 221.81M | 208.56M | 236.91M | 747.16M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.93M | 24.14M | 25.22M | 25.91M | 27.21M | 27.94M | 28.65M | 29.34M | 29.73M | 31.40M | 32.94M | 32.88M | 35.14M | 34.91M | 35.12M | 34.42M | 32.54M | 33.04M | 27.73M | 24.82M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.20M | 98.66M | 104.11M | 99.67M | 100.21M | 99.47M | 100.14M | 105.98M | 117.77M | 118.27M | 116.13M | 117.92M | 124.02M | 126.96M | 124.10M | 122.84M | 102.27M | 94.62M | 99.11M | 117.60M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.44M | 31.79M | 42.17M | 34.19M | 46.39M | 27.33M | 4.07M | -30.77M | 89.75M | -7.49M | 27.16M | -50.93M | 80.59M | 9.55M | -28.76M | 36.73M | 65.83M | 22.74M | -92.03M | -44.18M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -75.53M | 189.55M | 18.51M | 25.38M | -96.50M | -155.63M | 209.59M | -209.11M | 185.01M | -103.36M | 133.73M | -158.67M | 53.77M | -29.59M | 104.99M | -181.40M | 157.65M | 135.86M | -252.12M | -746.23M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.32M | | | | 2,474.33M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.22M | 34.62M | 78.04M | 115.90M | 75.75M | 32.88M | 71.45M | 119.48M | 72.00M | 75.44M | 22.90M | 120.77M | 39.28M | 7.45M | 53.94M | 93.55M | 30.51M | 34.37M | 14.95M | 193.47M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.42M | 131.17M | 142.47M | 156.10M | 167.93M | 139.33M | 152.29M | 162.19M | 168.81M | 169.79M | 157.35M | 145.44M | 179.22M | 166.26M | 184.00M | 127.58M | 152.17M | 169.81M | 168.21M | 261.34M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 932.03M | 3.27M | 865.05M | 4.73M | 5.21M | 15.04M | 40.70M | 4,046.78M | 54.63M | -1.65M | 125.84M | 2.56M | 370.11M | 1.13M | 113.27M | 49.89M | 155.94M | -3.97M | 150.24M | 1,389.25M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.76M | | | | | | 0.37M | | | | 962.43M | | | | 3.48M | 7,362.35M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.05M | | | | -7.87M | | | | | 4.38M | 4.38M | 4.38M | -4.20M | 4.38M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1065.01M | -133.93M | -997.95M | -160.82M | -202.87M | -123.24M | -188.60M | -4206.79M | 205.26M | -118.14M | -241.43M | -148.00M | -549.32M | -149.31M | 672.73M | -173.09M | -303.73M | 556.45M | -309.92M | 5,716.14M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | 37.75M | 23.67M | 1.71M | | 42.65M | -44.36M | | | | 12.73M | 29.39M | 3.67M | -30.94M | 1.93M | | | 41.41M | 46.70M | 8.66M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 277.26M | -218.43M | -95.18M | -376.33M | -366.32M | -61.92M | -572.13M | 3,610.83M | -909.57M | -242.88M | -618.32M | -276.70M | -280.48M | 111.21M | -1845.80M | -31.53M | -490.74M | -1603.74M | 5,858.53M | -8410.51M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.57M | | | 5.53M | 133.78M | -121.59M | 5.30M | 6.22M | 11.04M | 178.36M | -162.61M | 63.62M | -52.73M | 179.60M | 62.33M | 61.12M | 60.38M | -72.32M | 9.28M | 68.25M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.16M | -36.72M | -5.68M | -36.15M | -78.82M | -93.56M | 109.31M | 18.58M | 15.96M | -70.27M | 48.25M | -34.03M | -19.62M | 54.73M | -113.91M | 61.79M | 168.56M | -24.70M | 15.97M | -8.73M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -262.35M | 528.89M | -345.59M | 56.70M | -79.88M | 57.65M | 58.11M | 22.15M | -123.40M | -4.49M | 147.01M | 70.85M | -40.57M | 852.37M | -403.54M | 412.30M | 191.61M | -303.26M | 6,079.78M | -2991.93M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 376.81M | 786.80M | 610.74M | 473.90M | 400.21M | 197.04M | 557.24M | 437.33M | 396.15M | 257.01M | 801.17M | 384.14M | 629.62M | 669.48M | 699.43M | 427.55M | 665.36M | 598.92M | 347.00M | -550.16M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -277.51M | 565.61M | -339.91M | 92.84M | -1.06M | 151.21M | -51.20M | 3.56M | -139.36M | 65.79M | 98.76M | 104.88M | -20.96M | 797.64M | -289.63M | 350.51M | 23.05M | -278.56M | 6,063.81M | -2983.20M |