|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 728.80M | -3.10M | | | | | 113.60M | 156.30M | 190.10M | 182.50M | 236.40M | 188.70M | 133.80M | 201.30M | 146.60M | 235.30M | 265.60M | 225.20M | 274.10M | 298.60M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.10M | 21.40M | 20.30M | 21.80M | 22.60M | 21.60M | 26.40M | 25.40M | 25.80M | 31.70M | 30.60M | 30.00M | 38.90M | 39.90M | 35.10M | 35.90M | 37.80M | 47.60M | 43.30M | 44.70M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.20M | -33.00M | 12.40M | 16.90M | -8.30M | 41.60M | 4.20M | -2.60M | 5.10M | 68.40M | 12.70M | 21.90M | -18.70M | 65.20M | 15.10M | 22.40M | -21.40M | 69.60M | 34.40M | 9.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.20M | 9.40M | 26.10M | -11.90M | 51.40M | -1.80M | -12.30M | -11.20M | -45.60M | -39.40M | 19.60M | 2.90M | 197.40M | 25.00M | -12.90M | 39.50M | 34.60M | 40.20M | 43.10M | 47.60M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.10M | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.80M | 5.10M | | 13.20M | 16.00M | | 1.20M | -1.00M | 5.20M | -1.10M | -0.30M | | 28.70M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 254.70M | -501.10M | 173.00M | 647.90M | 277.10M | 259.60M | 185.40M | 330.50M | 362.60M | 82.50M | 710.90M | 436.50M | 102.80M | 392.40M | 265.50M | 505.00M | 671.00M | 240.30M | 454.40M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.10M | 21.40M | 20.30M | 21.80M | 22.60M | 21.60M | 26.40M | 25.40M | 25.80M | 31.70M | 30.60M | 30.00M | 38.90M | 39.90M | 35.10M | 35.90M | 37.80M | 47.60M | 43.30M | 44.70M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.00M | 52.70M | -0.70M | 19.20M | 53.30M | -30.10M | 51.90M | -67.50M | -61.40M | 8.50M | -39.30M | 81.40M | 41.40M | -13.80M | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -148.00M | -22.40M | -69.60M | 1.30M | 117.60M | 38.90M | 25.70M | -47.40M | -23.70M | -47.50M | -129.30M | -20.80M | -17.20M | 50.80M | 31.50M | -141.60M | 49.90M | 56.00M | -99.60M | 16.10M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.10M | -13.60M | 40.60M | -0.20M | -22.50M | 4.60M | 7.00M | 13.50M | -11.80M | 22.60M | 21.60M | 30.20M | -0.20M | 14.20M | -0.90M | -18.20M | -27.00M | 20.90M | 10.00M | 11.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.10M | 56.10M | 41.10M | 46.20M | 46.60M | 52.40M | 48.40M | 49.40M | 50.40M | 54.30M | 50.80M | 55.40M | 47.10M | 68.00M | 53.40M | 59.90M | 62.90M | 59.30M | 47.70M | 45.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | | | | | 72.50M | 0.30M | | | | 10.20M | 1.90M | 0.80M | | | | 22.40M | 1.10M | 14.10M | 1.20M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -145.20M | | | 4.80M | | | | | | | | | | | | | | | 1.40M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 642.30M | 631.40M | 729.60M | -636.60M | 30.90M | 359.70M | 67.10M | 56.80M | -93.90M | 60.70M | 42.20M | 17.90M | 324.10M | -292.60M | 270.50M | 153.70M | 206.40M | 557.40M | 344.10M | 622.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 120.90M | -13.30M | 120.30M | -241.90M | -127.20M | -229.40M | -254.40M | -157.00M | 3.10M | -328.20M | -193.40M | -207.20M | 71.00M | -421.60M | -362.90M | -269.50M | -403.80M | -282.30M | -224.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -736.60M | -332.40M | -277.50M | -347.40M | -142.30M | -51.20M | -43.00M | -57.40M | -141.50M | -162.00M | -96.20M | -80.80M | -140.80M | -159.70M | -118.70M | -104.30M | -5.00M | -136.20M | -202.60M | -123.30M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.50M | 39.10M | 37.40M | 38.60M | 36.70M | 37.50M | 37.00M | 39.70M | 37.10M | 38.50M | 37.40M | 39.90M | 37.50M | 41.10M | 40.90M | 42.70M | 40.60M | 44.20M | 44.00M | 47.90M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -23.70M | -4.10M | -22.70M | -15.90M | 8.20M | 1.70M | 2.50M | -8.40M | -1.60M | -3.60M | -5.50M | 11.80M | -19.80M | 9.80M | 18.80M | -4.70M | -9.40M | 2.20M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -743.90M | 26.90M | -796.00M | -76.80M | 247.80M | 106.90M | -11.10M | -123.90M | 23.60M | 202.10M | -345.50M | 431.20M | 100.30M | -5.70M | -138.10M | -182.90M | 225.80M | 121.60M | -242.40M | 107.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.10M | 198.60M | -542.20M | 126.80M | 601.30M | 224.70M | 211.20M | 136.00M | 280.10M | 308.30M | 31.70M | 655.50M | 389.40M | 34.80M | 339.00M | 205.60M | 442.10M | 611.70M | 192.60M | 409.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -735.20M | 43.20M | -791.90M | -54.10M | 263.70M | 98.70M | -12.80M | -126.40M | 32.00M | 203.70M | -341.90M | 436.70M | 88.50M | 14.10M | -147.90M | -201.70M | 230.50M | 131.00M | -244.60M | 107.00M |