|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 504.97M | 451.46M | 387.73M | 348.09M | 128.91M | 388.04M | 395.46M | 590.96M | 709.54M | 651.07M | 682.06M | 726.73M | 785.14M | 698.00M | 949.00M | 962.00M | 923.00M | 808.00M | 845.00M | 904.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.33M | 65.75M | 65.36M | 63.83M | 62.37M | 66.97M | 87.49M | 80.19M | 82.35M | 84.87M | 85.75M | 87.08M | 91.30M | 89.00M | 88.00M | 86.00M | 91.00M | 92.00M | 85.00M | 87.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.58M | 57.67M | 21.72M | 30.40M | 27.31M | 65.02M | 24.69M | 27.83M | 25.46M | 77.89M | 30.17M | 20.62M | 26.32M | 76.00M | 30.00M | 24.00M | 29.00M | 80.00M | 28.00M | 37.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.68M | -40.03M | -20.90M | -113.34M | -176.93M | 193.62M | -62.14M | -41.67M | 2.19M | -56.03M | -25.57M | 43.91M | 69.68M | -27.00M | 77.00M | -304.00M | -50.00M | 3.00M | -12.00M | 2.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.48M | -0.65M | 8.53M | -1.10M | -77.22M | -7.44M | 9.99M | -21.44M | -250.11M | -4.35M | 7.30M | -19.34M | 4.38M | 5.00M | 2.00M | -1.00M | 14.00M | -18.00M | 37.00M | -42.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 693.60M | 424.36M | 581.11M | 542.97M | 893.29M | 457.36M | 618.78M | 718.76M | 1,185.11M | 649.96M | 702.03M | 795.09M | 1,236.92M | 744.00M | 935.00M | 630.00M | 1,467.00M | 782.00M | 862.00M | 984.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.25M | 79.77M | 78.74M | 78.86M | 77.07M | 87.01M | 142.26M | 145.15M | 126.58M | 155.52M | 142.03M | 141.22M | 139.24M | 140.00M | 138.00M | 136.00M | 139.00M | 140.00M | 148.00M | 148.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.33M | 65.75M | 65.36M | 63.83M | 62.37M | 66.97M | 87.49M | 80.19M | 82.35M | 84.87M | 85.75M | 87.08M | 91.30M | 89.00M | 88.00M | 86.00M | 91.00M | 92.00M | 85.00M | 87.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.63M | -74.07M | -75.08M | 313.06M | 15.23M | 1.23M | -160.80M | 269.89M | -93.32M | -63.95M | -149.49M | 309.83M | -11.39M | -138.00M | -224.00M | 347.00M | 9.00M | -76.00M | -154.00M | 399.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.20M | 190.78M | 52.53M | 31.41M | -62.58M | 137.14M | -80.68M | -28.97M | -80.49M | 138.00M | 32.04M | -100.61M | -170.43M | 136.00M | 2.00M | -8.00M | -36.00M | 163.00M | 73.00M | 43.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.58M | -20.36M | -32.96M | 144.86M | 39.85M | 107.58M | -98.47M | 109.65M | -26.76M | 4.77M | -90.98M | 7.76M | 34.45M | -42.00M | -111.00M | 166.00M | 106.00M | -6.00M | -97.00M | 250.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.79M | -161.56M | 161.17M | 372.88M | -388.01M | 1.67M | -9.54M | -16.52M | 137.39M | -220.34M | 179.26M | -96.27M | -8.66M | -46.00M | -99.00M | -165.00M | 137.00M | -10.00M | -151.00M | 124.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.78M | 46.59M | 16.31M | -18.64M | -11.75M | 8.05M | -4.83M | 32.99M | 65.79M | 136.92M | -213.21M | 63.17M | 40.12M | 93.00M | -81.58M | -17.33M | -12.09M | 28.00M | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.54M | 27.55M | -4.62M | -46.99M | 25.88M | 186.58M | -20.39M | -101.84M | -96.35M | -5.50M | 3.64M | 11.89M | -90.03M | -31.00M | 36.00M | -39.00M | 45.00M | 29.00M | | 15.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.89M | 48.20M | 57.40M | 53.26M | 71.18M | 83.56M | 102.15M | 86.90M | 108.40M | 97.75M | 106.37M | 79.21M | 116.67M | 95.00M | 121.00M | 88.00M | 131.00M | 89.00M | 94.00M | 103.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.85M | 7.75M | 14.64M | 6.93M | 10.03M | 11.11M | 0.53M | 0.19M | 1.18M | 0.71M | 0.65M | 7.54M | 0.10M | 13.00M | | 19.00M | | 6.00M | 26.00M | 5.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,146.11M | | | -0.11M | | | | | | | | | 1,013.00M | | 1.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.47M | 0.90M | | 443.00M | 4.30M | 27.00M | 1.28M | 37.00M | 37.00M | 0.97M | 2.44M | 0.88M | 621.12M | 1.00M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.19M | 5.31M | 8.43M | 3.92M | 14.15M | 16.47M | 14.13M | 4.48M | 21.71M | 4.03M | 2.85M | 1.78M | 15.63M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.43M | -41.95M | -32.42M | -51.40M | -293.07M | -7927.42M | -94.31M | -63.19M | -92.08M | -55.99M | -75.12M | -63.19M | -103.70M | -87.00M | 499.00M | -67.00M | -121.00M | -1078.00M | -68.00M | -93.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.70M | 9.40M | 0.55M | 5.97M | 8.75M | 0.16M | | 4.09M | | | | | 2.00M | | 1.00M | -3.00M | | -1.00M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -407.67M | -420.95M | 1,686.62M | -466.41M | 3,116.38M | 1,339.57M | -274.57M | -880.24M | -1155.76M | -617.86M | -687.38M | -700.29M | -1109.47M | -711.00M | -1393.00M | -577.00M | -1296.00M | 306.00M | -835.00M | -841.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.84M | 132.92M | 132.63M | 132.54M | -398.10M | 171.18M | 171.18M | 170.87M | -513.23M | 190.42M | -187.54M | | 0.12M | 210.00M | 210.00M | 210.00M | 231.00M | 228.00M | 228.00M | 227.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.02M | -1.00M | 7.97M | -6.87M | -23.88M | -15.08M | 3.86M | 3.44M | 2.78M | -2.36M | -5.64M | -8.95M | -7.05M | 3.00M | -16.00M | 27.00M | 8.00M | -4.00M | -5.00M | -1.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 243.52M | -39.53M | 2,243.28M | 18.29M | 3,692.72M | -6145.57M | 253.75M | -221.22M | -59.95M | -26.26M | -66.11M | 22.67M | 16.70M | -51.00M | 25.00M | 13.00M | 58.00M | 6.00M | -46.00M | 49.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 619.70M | 376.16M | 523.71M | 489.71M | 822.11M | 373.80M | 516.63M | 631.86M | 1,076.71M | 552.21M | 595.66M | 715.88M | 1,120.25M | 649.00M | 814.00M | 542.00M | 1,336.00M | 693.00M | 768.00M | 881.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 234.50M | -38.54M | 2,235.31M | 25.16M | 3,716.59M | -6130.49M | 249.89M | -224.66M | -62.74M | -23.90M | -60.47M | 31.62M | 23.75M | -54.00M | 41.00M | -14.00M | 50.00M | 10.00M | -41.00M | 50.00M |