|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -210.46M | 86.87M | -162.47M | -48.96M | 228.38M | 397.40M | -202.24M | 32.57M | 315.25M | 581.41M | -225.43M | -42.70M | 376.23M | 515.68M | 281.92M | 46.30M | 302.74M | 477.98M | -136.28M | -380.02M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.89M | 55.31M | 55.67M | 50.76M | 63.36M | 48.82M | 62.83M | 57.71M | 69.96M | 65.98M | 72.94M | 70.59M | 75.58M | 75.67M | 78.16M | 89.46M | 94.34M | 97.32M | 93.18M | 99.56M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.83M | 27.32M | 129.17M | 49.24M | 12.50M | 24.44M | 23.87M | 27.57M | 27.76M | 30.57M | 30.05M | 31.40M | 28.34M | 25.71M | 24.90M | 24.55M | 61.55M | 40.81M | 28.31M | 32.78M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.78M | -14.00M | | | | 7.35M | -2.55M | 7.98M | -15.85M | -33.60M | -5.73M | -0.35M | -7.98M | -694.51M | 4.27M | 20.86M | 44.29M | -89.92M | -44.69M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.17M | -40.11M | -4.81M | 26.24M | -30.17M | 50.88M | -3.09M | 2.08M | -8.15M | 51.52M | 9.48M | -6.26M | 4.13M | 36.62M | 11.20M | 65.01M | -55.28M | 3.21M | -9.89M | -10.12M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.56M | -3.82M | -0.54M | 26.24M | 15.03M | 27.88M | 6.05M | 14.07M | 15.59M | 42.63M | 1.25M | -11.05M | 8.71M | 2.10M | 3.57M | 9.96M | 5.85M | 11.40M | -1.22M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,095.41M | -145.29M | 755.87M | 1,198.30M | 349.14M | -619.08M | 906.69M | 1,155.85M | 491.00M | -892.23M | 608.35M | 988.87M | 412.08M | -720.90M | 1,045.12M | 1,321.25M | 223.47M | -95.68M | -53.73M | 2,338.84M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.60M | 46.10M | 46.80M | 49.71M | 52.60M | | | 57.48M | | | | 62.00M | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.18M | 9.54M | 9.34M | 4.11M | 4.11M | 4.11M | 4.12M | 4.63M | 4.32M | 4.76M | -9.79M | 3.94M | 3.94M | 5.29M | -9.07M | 3.68M | 4.45M | 5.26M | -6.29M | 5.15M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.89M | 55.31M | 55.67M | 50.76M | 63.36M | 48.82M | 62.83M | 57.71M | 69.96M | 65.98M | 72.94M | 70.59M | 75.58M | 75.67M | 78.16M | 89.46M | 94.34M | 97.32M | 93.18M | 99.56M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.20M | 546.76M | -204.89M | 152.72M | 287.56M | 569.18M | -564.97M | 163.60M | 231.91M | 634.94M | -504.71M | 247.34M | 218.46M | 99.30M | -746.52M | 70.53M | 552.23M | 131.04M | -605.92M | -70.63M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 557.85M | 804.64M | -7.73M | 236.58M | 736.32M | 563.29M | -508.02M | -460.75M | 759.47M | 604.88M | -453.23M | -145.21M | 576.10M | 156.07M | -573.18M | -545.95M | 771.74M | 794.12M | -1158.32M | 281.04M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,180.39M | -1083.06M | -188.17M | 338.02M | 269.92M | -310.56M | -29.43M | 369.49M | 1,431.60M | -1943.69M | 283.51M | 1,681.43M | -1035.28M | -934.71M | 310.76M | 2,266.06M | -377.77M | -1487.17M | -59.25M | 783.97M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.30M | 45.85M | 48.82M | 62.52M | 67.75M | 75.71M | -205.99M | 116.89M | 85.64M | 102.35M | 133.72M | 134.05M | 199.64M | 158.06M | 154.88M | 170.79M | 263.42M | 275.59M | 351.91M | 308.98M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.54M | | | | 0.30M | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.70M | -4.51M | 0.42M | | | 0.64M | -0.68M | | 35.09M | 1.56M | | 11.67M | -11.67M | | 8.52M | 0.01M | 20.04M | | -12.21M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 11.97M | 364.66M | 13.96M | 25.89M | -1.08M | 218.42M | -96.38M | 27.02M | 40.21M | 46.69M | -10.01M | 27.59M | 31.88M | 48.85M | 31.35M | 18.74M | 18.24M | 11.67M | 113.20M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.73M | 5.88M | 7.33M | 6.71M | 4.37M | 5.40M | 4.05M | 2.83M | 5.46M | 1.26M | 7.51M | 2.64M | 18.65M | 1.50M | 29.51M | 9.38M | 8.41M | 3.82M | 1.25M | 5.92M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -60.40M | -61.46M | -455.20M | -114.95M | -129.78M | -114.99M | -424.96M | -59.79M | -239.42M | -164.76M | -231.84M | -170.70M | -263.71M | -208.39M | -211.48M | -217.40M | -275.03M | -340.34M | -393.68M | -417.74M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.09M | 15.88M | 6.04M | -0.33M | 13.78M | 0.89M | 0.68M | 5.94M | -5.63M | 15.17M | -15.89M | -0.62M | -0.13M | 3.75M | | -0.15M | 11.41M | 2.74M | 20.58M | 11.35M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.55M | 820.85M | -50.99M | -75.04M | -62.59M | -37.58M | 31.88M | 225.70M | -152.19M | -28.58M | -132.21M | -478.36M | -164.62M | -49.48M | 33.91M | -173.19M | -325.26M | 175.67M | 729.29M | 117.48M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.93M | 11.09M | 26.74M | 38.97M | 27.15M | 15.74M | 18.81M | 54.91M | 82.69M | 16.18M | 85.83M | 56.16M | 115.75M | 27.93M | 45.75M | 33.74M | 131.08M | 31.98M | 54.20M | 38.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.72M | -28.54M | 4.92M | -21.08M | -165.62M | -138.31M | 150.40M | 63.32M | 39.79M | -103.53M | 39.30M | -69.42M | -83.57M | 70.04M | -262.24M | 131.47M | 278.18M | -46.17M | 62.02M | -54.61M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,030.18M | 585.56M | 254.59M | 987.23M | -8.86M | -909.97M | 664.00M | 1,385.08M | 139.19M | -1189.10M | 283.59M | 270.39M | -99.81M | -908.74M | 605.31M | 1,062.14M | -98.65M | -306.51M | 343.90M | 1,983.96M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,061.11M | -191.14M | 707.05M | 1,135.78M | 281.38M | -694.79M | 1,112.68M | 1,038.96M | 405.36M | -994.58M | 474.63M | 854.82M | 212.45M | -878.96M | 890.24M | 1,150.46M | -39.95M | -371.27M | -405.64M | 2,029.86M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,019.46M | 614.10M | 249.68M | 1,008.31M | 156.76M | -771.66M | 513.61M | 1,321.76M | 99.40M | -1085.57M | 244.30M | 339.81M | -16.24M | -978.78M | 867.55M | 930.67M | -376.82M | -260.35M | 281.87M | 2,038.58M |