|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -166.50M | 60.84M | 36.47M | 280.56M | 362.02M | 259.00M | -155.04M | 5.59M | 60.91M | 121.57M | 134.21M | 174.94M | 326.52M | 349.99M | 235.77M | 296.34M | 356.01M | 343.06M | 87.94M | 101.42M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.90M | 86.30M | 97.50M | 93.40M | 91.10M | 90.80M | 94.10M | 90.00M | 96.40M | 96.20M | 104.20M | 95.20M | 99.90M | 102.30M | 103.70M | 96.50M | 105.10M | 108.00M | 113.40M | 110.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.13M | 3.25M | 3.24M | 1.96M | 2.38M | 1.64M | 1.00M | 1.20M | 2.10M | 1.94M | 1.99M | 4.74M | 2.07M | 2.39M | 5.67M | 7.02M | 7.16M | 5.39M | 9.78M | 6.08M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.29M | 6.37M | -59.95M | -21.92M | -13.62M | -13.07M | 69.91M | -26.31M | -29.84M | 9.34M | 53.48M | 15.52M | -6.57M | 36.27M | -40.39M | -10.96M | -8.54M | -14.55M | 44.08M | -4.87M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.56M | -0.13M | 4.14M | | -0.00M | | 13.41M | 13.22M | 1.94M | 0.59M | 0.26M | -0.00M | -0.35M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.50M | 212.54M | -1.04M | 227.00M | 194.22M | 369.39M | -120.75M | -161.70M | 251.04M | 310.26M | 278.28M | 271.03M | 718.63M | 651.14M | 349.33M | 126.89M | 495.21M | 458.34M | 291.21M | 140.82M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | 1.48M | 1.33M | 1.28M | 1.55M | 1.48M | -2.59M | 0.43M | 0.55M | 0.60M | 0.70M | 1.31M | -0.02M | 2.51M | -1.29M | 1.24M | 1.25M | -0.69M | 0.58M | 1.22M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.73M | 92.08M | 106.49M | 102.14M | 99.85M | 98.97M | 102.15M | 98.26M | 104.86M | 104.30M | 112.49M | 103.35M | 107.95M | 110.47M | 111.85M | 104.52M | 113.50M | 116.43M | 121.71M | 118.48M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.72M | 21.34M | 120.43M | 66.67M | 149.85M | -4.70M | -62.23M | 132.79M | -77.82M | 10.21M | -46.18M | -72.35M | 10.00M | -0.30M | -25.69M | 91.50M | -16.54M | 9.71M | 28.46M | -74.29M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.40M | -24.29M | 28.21M | 146.03M | 163.32M | 146.10M | 16.76M | 30.27M | 14.97M | -32.28M | -25.56M | -114.47M | -31.72M | -26.80M | 38.47M | 64.23M | 41.46M | 33.24M | 54.59M | 16.03M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 506.67M | 8.45M | 84.66M | -2.45M | 98.54M | 201.19M | -33.98M | -43.66M | 48.80M | 7.08M | -80.90M | -212.81M | 227.10M | 65.38M | 47.00M | -118.67M | 84.10M | -7.87M | 198.27M | -157.05M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.20M | -19.77M | -48.80M | -84.78M | 62.82M | 11.72M | -132.21M | -3.15M | -6.78M | -30.53M | 31.59M | -35.80M | -52.83M | -63.27M | 261.27M | 51.89M | -59.94M | -87.78M | 131.23M | 18.02M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.25M | -3.70M | -20.79M | 1.96M | 0.23M | 1.34M | -21.79M | 20.27M | 7.49M | -5.03M | -40.50M | 12.19M | 31.34M | 22.02M | -36.81M | 44.02M | -19.18M | -25.08M | 44.71M | 12.38M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.53M | 97.10M | 100.87M | 81.60M | 114.61M | 146.38M | 144.52M | -131.70M | 418.30M | -718.94M | 976.15M | 99.10M | 100.90M | 85.80M | 172.70M | 98.27M | -357.56M | -181.86M | 1,152.21M | 234.78M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M | 1.50M | 1.83M | 0.85M | 1.60M | 12.20M | 20.91M | 1.60M | 2.40M | 2.20M | | 2.20M | 2.30M | 5.20M | 5.70M | 1.19M | 1.70M | 1.20M | -4.10M | 1.68M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 953.95M | 12.82M | 4.85M | | 4.84M | | | | | | | | | | | | | | 3.07M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.27M | -1049.51M | -111.84M | -85.58M | -113.11M | -131.64M | -114.92M | -117.47M | -133.47M | -143.53M | -108.88M | -106.21M | -102.48M | -98.53M | -153.57M | -97.09M | -159.28M | -180.63M | -268.51M | -236.17M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -105.83M | 914.39M | -0.23M | 166.33M | -110.29M | -268.42M | -19.64M | 26.88M | 473.55M | -0.16M | -383.54M | 1.26M | -150.94M | -0.78M | -0.45M | -3.55M | -1584.72M | -524.26M | -0.46M | -0.15M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.96M | | | | 1.59M | | | -1.59M | | | | | | | -1494.20M | 1,993.05M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | -2.24M | -1.96M | -2.07M | -3.99M | -7.87M | 5.97M | 2.10M | 1.32M | -4.46M | 6.25M | -2.41M | -25.96M | -1.54M | -36.57M | 8.06M | 29.64M | 3.58M | 2.65M | -2.31M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.78M | 75.18M | -115.07M | 305.68M | -33.17M | -38.53M | -249.33M | -250.19M | 592.44M | 162.11M | -207.89M | 163.66M | 439.24M | 550.29M | 158.75M | 34.31M | -1219.15M | -242.98M | 24.89M | -97.82M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.97M | 115.44M | -101.91M | 145.40M | 79.62M | 223.01M | -265.27M | -30.00M | -167.26M | 1,029.20M | -697.88M | 171.93M | 617.73M | 565.34M | 176.63M | 28.62M | 852.77M | 640.20M | -861.00M | -93.96M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.41M | 77.42M | -113.11M | 307.75M | -29.18M | -30.67M | -255.31M | -252.29M | 591.12M | 166.56M | -214.14M | 166.07M | 465.20M | 551.83M | 195.31M | 26.25M | -1248.79M | -246.56M | 22.24M | -95.51M |