|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -364.66M | -49.53M | -32.36M | 5.79M | 37.11M | -17.13M | -239.95M | 70.42M | 106.08M | 146.72M | 94.63M | -13.27M | 168.63M | 215.34M | 191.15M | -92.00M | -718.35M | 251.44M | 203.51M | 293.10M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 10.40M | 11.93M | 9.88M | 9.43M | 9.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.39M | 108.72M | 53.12M | 50.07M | -10.01M | 120.37M | -115.00M | 56.35M | -8.90M | 126.45M | 52.94M | 61.44M | 56.65M | -64.35M | 4.00M | 67.70M | 1.71M | 150.87M | 70.85M | 74.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -43.80M | -66.45M | -271.41M | -63.31M | -66.20M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.65M | -133.65M | | | | 61.01M | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 429.80M | 88.84M | 474.62M | 362.52M | 408.20M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.32M | 28.05M | 26.60M | 12.17M | 5.57M | 14.26M | 5.97M | 4.77M | 5.43M | 6.06M | 6.12M | 5.99M | 5.21M | 7.68M | 3.10M | 17.10M | 4.81M | 5.30M | 5.33M | 4.70M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 10.40M | 11.93M | 9.88M | 9.43M | 9.10M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -66.00M | 55.47M | 51.00M | 65.81M | 6.50M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 35.60M | 26.25M | 31.91M | -7.72M | 77.80M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 19.10M | -12.63M | 62.36M | -28.97M | -21.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2.90M | -78.25M | 126.28M | -22.91M | 12.20M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 13.00M | 46.27M | 12.74M | -34.78M | 37.40M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.45M | 13.37M | 48.60M | -23.17M | 0.52M | -1.15M | -11.99M | -42.03M | 45.42M | 33.94M | 89.79M | -54.95M | 20.07M | 34.16M | 22.84M | -41.40M | 33.19M | 6.67M | -27.49M | -51.90M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 17.50M | -18.49M | -0.98M | 1.31M | 19.34M | 4.37M | 3.82M | 9.09M | 0.95M | -13.86M | 4.09M | 9.90M | 10.79M | 13.29M | | 0.80M | 857.25M | -799.30M | 77.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 335.00M | | | | | | 60.00M | | | 20.00M | 250.00M | 120.00M | 80.00M | 355.00M | 290.00M | 310.00M | 470.00M | 400.00M | 180.00M | 520.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -169.00M | -640.95M | -327.80M | -372.16M | 123.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.88M | 14.82M | 18.15M | 21.73M | 24.87M | 21.26M | 30.16M | 21.23M | 10.87M | 5.51M | 8.85M | 0.49M | 10.94M | 0.02M | 9.20M | 11.50M | 10.44M | 0.73M | 85.19M | 32.90M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -813.50M | -124.49M | -10.83M | 75.44M | -78.50M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -0.40M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -551.00M | -671.98M | 136.19M | 65.83M | 452.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.37M | 256.56M | 196.25M | 209.96M | 301.73M | 398.65M | 337.60M | 316.89M | 287.68M | 306.24M | 181.20M | 263.14M | 321.45M | 387.96M | 385.29M | 429.80M | 88.04M | -382.63M | 1,161.82M | 331.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -552.70M | -676.60M | 135.99M | 65.80M | 452.80M |