|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.67M | -364.66M | -49.58M | -32.35M | 5.83M | 37.11M | -17.13M | -239.99M | 70.40M | 106.11M | 146.69M | 94.60M | -13.30M | 168.58M | 215.31M | 191.10M | | -718.38M | 251.46M | 203.47M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.78M | 6.83M | 7.77M | 7.33M | 7.62M | 7.75M | 7.59M | 7.34M | 7.57M | 7.51M | 7.67M | 7.65M | 7.65M | 7.81M | 7.78M | 9.51M | 10.43M | 11.91M | 9.88M | 9.43M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.48M | 48.16M | 53.24M | 53.12M | 50.07M | 53.69M | 56.68M | 61.56M | 56.35M | 61.43M | 56.12M | 52.94M | 61.44M | 56.65M | 59.76M | 70.19M | 67.65M | 64.50M | 88.12M | 70.85M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.11M | 190.70M | -74.99M | -27.39M | -45.34M | -36.98M | -64.56M | -145.38M | -66.06M | -79.33M | -78.92M | -35.90M | -66.39M | -75.18M | -64.40M | -2.35M | -43.83M | -66.42M | -271.41M | -63.31M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.78M | -23.61M | 29.43M | -39.63M | -0.98M | 30.07M | -2.74M | -2.31M | 43.27M | -30.36M | -67.17M | 232.14M | 49.30M | -64.82M | 25.06M | 48.21M | 0.75M | -7.79M | -10.98M | 93.24M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.65M | | | | | 61.01M | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.00M | 41.70M | 274.06M | 177.75M | 208.98M | 303.04M | 417.99M | 341.97M | 320.71M | 296.76M | 307.19M | 167.34M | 267.23M | 331.35M | 398.75M | 398.58M | 429.78M | 88.86M | 474.62M | 362.52M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.19M | 140.48M | 159.80M | 157.29M | 172.09M | 148.46M | 141.23M | 137.39M | 149.79M | 152.06M | 154.88M | 151.55M | 155.73M | 155.22M | 157.46M | 158.90M | 154.45M | 162.10M | 168.37M | 169.74M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.69M | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.78M | 6.83M | 7.77M | 7.33M | 7.62M | 7.75M | 7.59M | 7.34M | 7.57M | 7.51M | 7.67M | 7.65M | 7.65M | 7.81M | 7.78M | 9.51M | 10.43M | 11.91M | 9.88M | 9.43M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.25M | 16.59M | -6.88M | 64.78M | 9.72M | 24.51M | 9.64M | 46.27M | -28.46M | -13.98M | 18.86M | 75.46M | 8.44M | -8.72M | 22.26M | -0.86M | -66.05M | 55.52M | 51.00M | 65.81M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.01M | 7.39M | 4.49M | 14.97M | 24.81M | 17.12M | 8.53M | -0.82M | 6.27M | 0.82M | 4.93M | 1.40M | 12.84M | 4.75M | 9.29M | 18.66M | 35.62M | 26.23M | 31.91M | -7.72M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.29M | -31.98M | -0.14M | 37.85M | -27.62M | 2.85M | 28.96M | -15.41M | 34.29M | -26.82M | 10.24M | -8.10M | -19.60M | 15.45M | -12.79M | -3.13M | 19.13M | -12.67M | 62.36M | -28.97M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.72M | 42.97M | 36.85M | 48.82M | -23.24M | -21.19M | 62.29M | 148.13M | -96.98M | 7.18M | 13.55M | 53.02M | 34.68M | -29.27M | 51.02M | -95.70M | 181.04M | -256.39M | 126.28M | -22.91M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.62M | -46.46M | 31.01M | -24.70M | 16.77M | -21.23M | 4.30M | -1.52M | 25.41M | 20.52M | 15.22M | -35.94M | 14.86M | 3.17M | 2.07M | -34.84M | 12.99M | 46.28M | 12.74M | -34.78M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.77M | 16.58M | -22.96M | 84.93M | -23.17M | 0.52M | 21.08M | -9.83M | 1.83M | 17.46M | -19.76M | 127.57M | -3.83M | 1.99M | 1.13M | 22.84M | -36.28M | 28.07M | 6.67M | -27.49M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17M | 7.18M | 8.33M | 9.97M | 12.29M | 12.28M | -4.90M | 9.38M | 3.82M | 5.74M | 4.30M | -13.86M | 6.90M | 7.09M | 10.79M | -24.78M | 13.88M | 844.17M | -816.03M | 816.03M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.89M | | 25.00M | | | | | | | | | | | | 25.00M | | 30.00M | 53.50M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 760.00M | 335.00M | | | | | | 60.00M | | | 20.00M | 250.00M | 120.00M | 80.00M | 355.00M | 290.00M | 310.00M | 470.00M | 400.00M | 180.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 737.13M | -5912.37M | -26.81M | -10.09M | -37.29M | -89.16M | 4.60M | -324.38M | -4.82M | -85.74M | -174.30M | 101.80M | -271.90M | -257.09M | 214.09M | -193.29M | -168.93M | -641.02M | -327.80M | -372.16M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.28M | 4,664.04M | -465.18M | -246.61M | -270.81M | 10.78M | -289.05M | 19.60M | -29.79M | -96.67M | -78.49M | -100.31M | -56.55M | -161.09M | 246.43M | -8.28M | -813.47M | -124.53M | -10.83M | 75.44M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.64M | 0.51M | -1.69M | -1.39M | -1.49M | -4.22M | -5.45M | 4.93M | 0.33M | 0.03M | -1.02M | 1.79M | -1.70M | -0.76M | 3.07M | -2.29M | 1.70M | 4.62M | 0.20M | 0.03M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,039.76M | -1206.13M | -219.62M | -80.33M | -100.61M | 220.43M | 128.09M | 42.12M | 286.43M | 114.39M | 53.39M | 170.62M | -62.92M | -87.58M | 862.33M | 194.73M | -550.92M | -672.07M | 136.19M | 65.83M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 282.83M | 34.52M | 265.73M | 167.79M | 196.69M | 290.76M | 422.89M | 332.59M | 316.89M | 291.03M | 302.90M | 181.20M | 260.32M | 324.26M | 387.96M | 423.36M | 415.90M | -755.32M | 1,290.65M | -453.51M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,040.40M | -1206.64M | -217.93M | -78.95M | -99.12M | 224.65M | 133.54M | 37.19M | 286.10M | 114.36M | 54.40M | 168.83M | -61.23M | -86.82M | 859.26M | 197.02M | -552.61M | -676.69M | 135.99M | 65.80M |