|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -897.30M | 11.90M | 480.80M | 405.60M | 399.30M | -1140.70M | 479.70M | 223.20M | 139.20M | 700.70M | 520.90M | 404.40M | 892.80M | -1182.40M | 629.10M | -370.60M | 523.80M | 486.10M | 522.20M | 224.70M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.00M | 86.30M | 86.30M | 88.70M | 92.70M | 90.80M | 94.90M | 105.40M | 105.30M | 108.40M | 108.10M | 106.10M | 111.60M | 109.20M | 119.00M | 105.90M | 105.20M | 102.70M | 99.00M | 111.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 20.00M | -2.20M | 11.10M | 16.80M | 21.00M | 18.30M | 12.40M | 14.50M | 18.00M | 17.00M | 14.10M | 17.30M | 23.70M | 19.70M | 11.50M | 10.40M | 21.70M | 15.90M | 19.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -98.70M | 79.50M | 77.70M | 26.30M | 21.50M | 187.10M | 9.80M | -10.60M | -0.30M | 26.60M | 1.90M | 119.70M | 25.00M | -203.50M | -5.70M | -26.10M | 34.00M | 243.60M | 34.10M | 198.80M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.70M | | | 2.00M | -165.50M | 1,060.30M | | 975.10M | | 12.30M | 0.30M | -457.30M | 29.10M | 2.10M | 0.30M | -20.40M | | | | 1.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 665.90M | | | -665.90M | | | | 13.00M | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,613.30M | 798.00M | 437.40M | -144.30M | 358.90M | 2,036.80M | 146.60M | 253.10M | 526.20M | 255.90M | 203.90M | 28.80M | -202.30M | 2,364.20M | 56.10M | 965.30M | 113.40M | 366.00M | 94.70M | 338.10M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 716.00M | 809.90M | 918.20M | 261.30M | 758.20M | 896.10M | 626.30M | 476.30M | 665.40M | 956.60M | 724.80M | 433.20M | 690.50M | 1,181.80M | 685.20M | 594.70M | 637.20M | 852.10M | 616.90M | 562.80M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,250.00M | | 490.70M | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.00M | 86.30M | 86.30M | 88.70M | 92.70M | 90.80M | 94.90M | 105.40M | 105.30M | 108.40M | 108.10M | 106.10M | 111.60M | 109.20M | 119.00M | 105.90M | 105.20M | 102.70M | 99.00M | 111.80M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.70M | 51.10M | -53.00M | -20.80M | -17.20M | 102.00M | -59.50M | -21.40M | 31.50M | -1.50M | -36.90M | -66.30M | 63.40M | -22.80M | -32.90M | -98.00M | 73.90M | -146.10M | 41.00M | -51.70M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.30M | -33.00M | 169.10M | 42.90M | 83.00M | 3.30M | 173.00M | 97.10M | 57.60M | -138.90M | 171.70M | 91.90M | 47.30M | -62.00M | 68.90M | 98.00M | 20.80M | 27.50M | -49.20M | 49.20M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.10M | 21.80M | 94.60M | -126.80M | 94.50M | 94.40M | -1.50M | -72.50M | 34.20M | -90.60M | 80.90M | 0.20M | 62.70M | 71.80M | -17.10M | -15.90M | 36.70M | 16.30M | -60.90M | 4.20M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -61.70M | 57.90M | 204.70M | -229.70M | -166.20M | -121.50M | 40.70M | 7.20M | -73.20M | 39.30M | 71.00M | -153.00M | -97.70M | 42.30M | -62.00M | 68.50M | -92.30M | 35.30M | -75.50M | -15.50M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.70M | 174.30M | -29.90M | -139.80M | -2.40M | 62.10M | -264.40M | 6.80M | 17.90M | -0.30M | 31.50M | -35.00M | 61.40M | 16.30M | -30.50M | -210.60M | 50.50M | 6.30M | -124.90M | 64.70M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.60M | 239.50M | 245.30M | 428.10M | 83.10M | 238.40M | 248.80M | 351.60M | 142.20M | 305.00M | -403.90M | 91.50M | 375.30M | -260.60M | -3.40M | 31.80M | 192.80M | -130.30M | 593.60M | 218.90M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.50M | 2.70M | 0.10M | 6.50M | 0.10M | | 0.10M | | 14.80M | 7.00M | 0.10M | 12.90M | 19.90M | 2.00M | 0.70M | | 30.80M | 11.80M | 16.40M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.50M | | 37.20M | | -0.10M | | | 7.50M | | | | | 0.40M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | -0.40M | | | | | 96.70M | | 6.70M | -1.30M | | | | | | 409.20M | 3.70M | 847.40M | -0.50M | -0.10M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -116.60M | -260.50M | -297.10M | -361.60M | -226.80M | -259.20M | -160.60M | -352.80M | -291.90M | -309.00M | -329.00M | -356.00M | -377.40M | -480.20M | -240.60M | 123.40M | -196.10M | 660.90M | -234.70M | -213.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -556.50M | -949.90M | -361.50M | -61.60M | -627.20M | -571.40M | -447.30M | -174.00M | -314.70M | -757.70M | -400.00M | -2.20M | -393.00M | -711.00M | -434.80M | -723.00M | -437.60M | -1515.50M | -301.60M | -401.30M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.10M | 142.90M | 141.40M | -378.00M | 148.70M | 146.60M | 146.10M | -385.80M | 163.10M | 164.00M | 164.20M | 619.10M | 184.70M | 183.30M | 183.40M | -31.30M | 180.60M | 179.40M | 177.90M | 62.50M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.10M | -1.70M | | -1.80M | -2.20M | 1.50M | -1.00M | 0.20M | 0.90M | -0.40M | -1.30M | 1.30M | 0.20M | -0.70M | -0.70M | 2.30M | 0.60M | -0.20M | 2.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.20M | -400.40M | 257.90M | -161.90M | -97.60M | 63.30M | 19.90M | -51.50M | 59.00M | -109.20M | -4.60M | 73.70M | -78.60M | -9.20M | 9.10M | -5.60M | 5.80M | -1.90M | 80.40M | -50.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 536.40M | 570.40M | 672.90M | -166.80M | 675.10M | 657.70M | 377.50M | 124.70M | 523.20M | 651.60M | 1,128.70M | 341.70M | 315.20M | 1,442.40M | 688.60M | 562.90M | 444.40M | 982.40M | 23.30M | 343.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.90M | -400.50M | 259.60M | -161.90M | -95.80M | 65.50M | 18.40M | -50.50M | 58.80M | -110.10M | -4.20M | 75.00M | -79.90M | -9.40M | 9.80M | -4.90M | 3.50M | -2.50M | 80.60M | -52.10M |