|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.78M | 170.27M | | | 0.40M | | | | -637.15M | -57.42M | 0.94M | 49.28M | -6.18M | -106.86M | -150.33M | -1.33M | -0.52M | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.71M | 21.70M | 22.58M | 21.55M | 25.52M | 22.30M | 15.18M | 10.24M | -7.67M | 15.78M | 14.03M | 13.76M | 14.25M | 13.11M | 17.54M | 21.97M | 20.63M | 20.68M | 17.66M | 18.74M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.91M | -16.93M | | | 2.24M | 125.63M | | | 7.78M | 73.53M | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.19M | 6.09M | | | | | | | -1.81M | | | 89.12M | -0.71M | 50.54M | -30.49M | 6.70M | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.53M | 176.49M | -196.98M | 311.55M | -271.60M | -10.04M | 3.93M | -9.12M | 54.32M | 7.14M | -10.17M | 13.30M | -8.14M | 13.90M | 17.47M | -1.34M | 5.90M | 4.22M | -14.87M | -7.67M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85M | | | | 0.90M | 421.92M | | -1.23M | | | 257.10M | 4.01M | 4.42M | 6.94M | 51.00M | 1.20M | 3.33M | 3.12M | 30.72M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.20M | 81.01M | -258.24M | 968.52M | 66.91M | -358.32M | -555.64M | 80.48M | 177.68M | 163.57M | -182.84M | 1,125.01M | -91.17M | -30.71M | -251.06M | 918.06M | -171.06M | -145.46M | -227.01M | 1,010.44M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.02M | 104.93M | 103.76M | 100.90M | 100.54M | 93.34M | 92.54M | 94.97M | 88.76M | 95.73M | 87.61M | 88.81M | 107.58M | 88.50M | 90.71M | 87.62M | 85.15M | 85.22M | 87.44M | 92.37M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.02M | 104.93M | 103.76M | 100.90M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.50M | 68.05M | 66.50M | 65.10M | 67.28M | 66.75M | 63.87M | 61.55M | 59.75M | 67.08M | 69.86M | 85.81M | 84.78M | 64.62M | 61.77M | 60.07M | 73.15M | 64.36M | 69.80M | 78.88M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -117.31M | -167.80M | 670.47M | -288.03M | -12.12M | -174.12M | 636.03M | -341.82M | 21.60M | -395.11M | 712.32M | -618.71M | -22.00M | -198.99M | 752.72M | -427.01M | -25.92M | -200.42M | 819.95M | -481.77M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.60M | 150.97M | 261.09M | -174.77M | 143.57M | 961.11M | 473.36M | -234.03M | -317.67M | 493.72M | -291.72M | -347.83M | -375.44M | 373.36M | -10.61M | -227.59M | -189.26M | 450.75M | -135.00M | -212.19M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.80M | 70.20M | 2.56M | 26.81M | 5.79M | 471.06M | 23.36M | -142.38M | 28.75M | 344.48M | -280.76M | -23.60M | -152.11M | 352.55M | -24.13M | -100.18M | -230.54M | 347.96M | -80.00M | -46.53M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -147.54M | -71.91M | 305.27M | 16.80M | -161.96M | -94.75M | 233.26M | 34.64M | -189.23M | -66.58M | 149.71M | 94.51M | -150.09M | -61.77M | 198.65M | 40.91M | -128.95M | -110.21M | 181.33M | 4.96M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.35M | 134.12M | -21.78M | 106.77M | -17.71M | -70.73M | -122.94M | -984.88M | 51.90M | -30.67M | 71.69M | -244.28M | 47.06M | -79.72M | 7.65M | 5.90M | 75.54M | -51.30M | 41.94M | 24.75M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.99M | 128.11M | 128.91M | 125.39M | -96.33M | 6.61M | -58.73M | -7.58M | 34.92M | 8.14M | 35.38M | 11.84M | 52.61M | -9.42M | -18.00M | -2.93M | 6.67M | 55.78M | -38.09M | 10.42M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.21M | 93.22M | -51.10M | 21.64M | 19.11M | 52.66M | 37.30M | -14.50M | 17.68M | 22.83M | 71.01M | 20.71M | 21.22M | 15.50M | 10.22M | 3.48M | 10.55M | 28.25M | 26.52M | -17.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | -0.89M | 0.10M | 26.14M | 45.60M | 31.09M | 11.38M | 0.17M | 0.60M | 0.30M | -0.14M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,009.15M | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.17M | -0.53M | | | | | | | -16.16M | | | 4.00M | -13.58M | -2.03M | -2.39M | 1,490.36M | 20.27M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2075.29M | 509.35M | 543.53M | -98.95M | -49.68M | -69.52M | -62.19M | -75.13M | 34.94M | -90.56M | -59.17M | -42.26M | 33.31M | -11.06M | -9.77M | 1,466.91M | -17.98M | -49.01M | -41.05M | 547.73M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.42M | 0.08M | | 0.81M | 0.01M | 5.98M | 0.35M | 0.23M | | | | | | | 1.54M | 11.06M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -472.51M | -174.45M | -185.41M | -897.81M | -11.18M | -261.22M | 669.99M | 9.96M | 45.19M | -71.89M | -54.02M | -609.87M | -223.85M | -37.44M | 163.42M | -1485.66M | -786.35M | 338.95M | 62.88M | -527.69M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.88M | 192.13M | 192.30M | 194.77M | 194.01M | 194.13M | 194.15M | 198.05M | 116.51M | 116.58M | 116.60M | 34.98M | 34.98M | 35.02M | 35.03M | 35.05M | 35.07M | 35.15M | 35.16M | 35.20M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.12M | 10.00M | -20.96M | 1.62M | -63.96M | -58.99M | -26.90M | 3.38M | 1.69M | -9.33M | -11.86M | 16.21M | -17.09M | -8.34M | 22.64M | -42.63M | 35.55M | 72.38M | -7.65M | 13.58M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2423.38M | 425.39M | 85.02M | -26.62M | -57.91M | -748.05M | 25.26M | 18.69M | 243.33M | -8.20M | -307.88M | 489.09M | -312.36M | -37.02M | -125.31M | 856.68M | -939.83M | 216.86M | -212.83M | 1,044.05M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.99M | -12.21M | -207.14M | 946.88M | 47.80M | -410.98M | -592.94M | 94.98M | 160.00M | 140.75M | -253.84M | 1,104.30M | -112.39M | -46.22M | -261.28M | 914.59M | -181.60M | -173.71M | -253.53M | 1,028.03M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2456.60M | 415.91M | 99.89M | -28.24M | 6.05M | -689.06M | 52.16M | 15.31M | 257.80M | 1.13M | -296.02M | 472.88M | -281.70M | -79.22M | -97.41M | 899.31M | -975.38M | 144.48M | -205.18M | 1,030.48M |