|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.15M | 345.18M | 409.90M | 281.47M | 87.82M | 338.35M | 349.87M | 198.85M | 199.85M | 256.84M | 273.51M | 99.22M | 86.52M | 195.42M | 186.80M | 67.17M | -82.29M | 142.33M | 105.55M | 36.97M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.21M | 172.04M | 171.82M | 175.32M | 177.77M | 178.14M | 181.66M | 184.37M | 189.70M | 193.47M | 200.93M | 209.84M | 213.65M | 224.31M | 244.82M | 249.62M | 253.18M | 282.08M | 302.11M | 298.92M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.61M | 82.37M | 56.54M | -8.16M | -29.67M | 63.49M | 40.34M | 17.88M | 10.05M | 34.11M | 73.64M | -5.75M | -3.62M | 22.93M | 37.16M | -11.32M | -6.86M | 7.34M | 65.04M | 27.29M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.41M | 2.47M | 0.96M | 0.06M | 8.38M | -0.27M | -6.94M | -1.49M | 0.40M | 1.91M | -1.00M | | | | | | | -3.52M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.05M | -0.48M | 0.71M | 9.58M | -5.57M | -6.15M | 13.28M | -2.51M | 0.24M | 0.59M | -0.01M | 0.58M | 1.29M | 2.05M | -0.24M | -0.35M | -0.36M | 0.46M | -1.89M | 0.05M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.78M | 5.63M | 20.98M | 1.45M | 98.15M | 32.34M | 41.82M | 82.13M | 4.90M | 8.38M | 4.67M | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.84M | 794.21M | 724.91M | 270.03M | 157.08M | 651.37M | 536.79M | 327.52M | 213.93M | 465.70M | 471.73M | 302.61M | 212.71M | 453.90M | 530.38M | 271.62M | 198.53M | 598.38M | 551.62M | 240.60M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.03M | 4.36M | 4.79M | 5.33M | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 1.33M | 1.46M | 1.41M | 1.46M | 1.47M | 1.88M | 2.34M | 1.39M | 1.46M | 1.97M | 1.87M | 1.42M | 2.62M | 0.26M | 5.13M | 2.54M | 1.53M | 1.90M | 3.38M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.21M | 172.04M | 171.82M | 175.32M | 177.77M | 178.14M | 181.66M | 184.37M | 189.70M | 193.47M | 200.93M | 209.84M | 213.65M | 224.31M | 244.82M | 249.62M | 253.18M | 282.08M | 302.11M | 298.92M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.08M | -4.31M | 3.60M | 1.82M | -15.89M | -16.45M | 58.20M | 18.86M | 17.43M | 5.97M | -16.18M | 21.79M | 39.40M | -37.74M | -36.38M | 48.89M | 0.64M | -57.16M | -3.04M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.57M | 15.77M | 29.95M | 25.08M | -17.50M | 10.35M | 4.07M | -5.74M | -1.41M | 13.39M | -3.34M | -6.36M | -3.18M | 6.69M | -0.04M | -2.44M | 8.05M | 10.16M | 2.84M | -1.12M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63M | 0.39M | -1.08M | -1.51M | 4.29M | 2.03M | -1.29M | 0.56M | -0.54M | 2.20M | -1.64M | 0.22M | 5.08M | 11.35M | -1.33M | -32.09M | 23.88M | 5.08M | -3.54M | -4.17M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.43M | 71.60M | 19.95M | -58.29M | -22.74M | 74.68M | -10.38M | -1.87M | -28.17M | 33.11M | -9.86M | -9.03M | -3.52M | 52.77M | 50.56M | -82.87M | -6.06M | 99.28M | -18.87M | -97.27M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.45M | -1.43M | -0.05M | -1.33M | 4.42M | 1.19M | 0.13M | 0.45M | 0.81M | 3.99M | -4.54M | 1.42M | 9.06M | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.07M | 1,039.62M | 613.30M | 483.55M | | 1,335.53M | 740.90M | 647.48M | 773.58M | 890.81M | 736.56M | 591.95M | 963.16M | 963.84M | 936.49M | 588.99M | 916.57M | 997.93M | 688.17M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -434.61M | 182.15M | 124.80M | 176.84M | 139.45M | 159.18M | 170.43M | 203.98M | 167.74M | 193.46M | 214.82M | 189.89M | 141.01M | 146.67M | 218.15M | 165.31M | 132.22M | 166.18M | 219.88M | 185.49M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.62M | 12.56M | 217.49M | 54.30M | 128.18M | 55.81M | -55.09M | 147.57M | 12.90M | 9.29M | -8.99M | 46.50M | 3.69M | 0.01M | 200.81M | -189.98M | 0.30M | 91.75M | -6.51M | 22.08M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -476.04M | -523.16M | -489.13M | -434.67M | 3,314.14M | -478.01M | -626.79M | -766.96M | -549.62M | -288.67M | -797.66M | -623.57M | -336.48M | -803.32M | -794.55M | -840.58M | -452.48M | -764.04M | -733.28M | -515.28M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.80M | 113.78M | 85.65M | 72.23M | -271.66M | 85.77M | 83.25M | 89.14M | -257.94M | 51.24M | -51.09M | 214.16M | -213.99M | 76.42M | -76.23M | 389.66M | -389.35M | 0.11M | 181.72M | -181.49M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.52M | 109.33M | 877.71M | -653.63M | 104.09M | 145.37M | 295.65M | 534.95M | -173.97M | 232.82M | 472.14M | -79.89M | 294.70M | 321.67M | 121.76M | 270.52M | 1,141.45M | 286.58M | 139.26M | 1,334.51M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.61M | 9.80M | | 9.80M | 9.80M | | | | 14.12M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.80M | 56.45M | 677.74M | 62.12M | 636.85M | 224.90M | 66.51M | -116.12M | -115.48M | 136.74M | 96.96M | -22.47M | -144.70M | -31.44M | 542.02M | 161.26M | 223.27M | 47.44M | 389.71M | 220.29M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.44M | -1.53M | -3.26M | -0.26M | 7.13M | -4.12M | -9.66M | 26.49M | -24.34M | 2.83M | -2.63M | 3.87M | -2.96M | -0.53M | 4.63M | -10.54M | 2.10M | 6.58M | -2.41M | 3.83M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -204.83M | 325.97M | 910.25M | -102.77M | 376.68M | 394.13M | -33.16M | -167.46M | -837.13M | 316.60M | -231.99M | -339.15M | -271.43M | -381.38M | 282.48M | -418.24M | -28.57M | -111.64M | 205.63M | -50.56M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.49M | 794.15M | -314.71M | -343.26M | -326.47M | 651.37M | -798.74M | -413.38M | -433.55M | -307.88M | -419.08M | -433.95M | -379.24M | -509.26M | -433.46M | -664.88M | -390.45M | -318.19M | -446.31M | -447.57M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -204.39M | 327.50M | 913.51M | -102.51M | 4,108.07M | 398.25M | -23.50M | -555.57M | -451.17M | 313.77M | -228.96M | -343.43M | -268.47M | -380.85M | 277.85M | -407.70M | -30.67M | -118.22M | 208.04M | -54.39M |