|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.60M | 285.10M | 246.40M | 170.80M | 292.80M | -126.70M | 332.90M | 291.70M | 31.20M | 319.90M | 286.20M | 308.80M | -567.20M | 466.90M | 284.50M | 145.10M | 31.90M | 164.50M | -663.60M | 199.80M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.20M | 81.60M | 82.20M | 77.30M | 75.00M | 78.20M | 77.80M | 77.70M | 79.40M | 83.10M | 86.00M | 82.40M | 95.80M | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.50M | 2.60M | 11.70M | 12.50M | -0.70M | 23.00M | 36.00M | 9.80M | 10.40M | 2.70M | 6.20M | 15.20M | 12.10M | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | | | | 0.77M | | | | 1.02M | | | | 0.89M | | | | 1.46M | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.40M | 1.00M | 0.50M | 69.60M | 1.50M | 0.70M | 0.70M | | 0.90M | 1.90M | 0.90M | 69.10M | | | | 2.20M | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.30M | 0.70M | 40.90M | 30.90M | 212.10M | 20.50M | 12.00M | 3.90M | 353.40M | 14.10M | 34.20M | 0.20M | 984.60M | | 64.70M | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.50M | | | | 2.70M | | | | 2.30M | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 398.10M | 139.80M | 122.30M | 490.50M | 424.70M | 263.70M | 34.10M | 405.60M | 292.00M | 443.50M | 411.10M | 676.70M | 484.30M | 268.60M | 485.60M | 592.00M | 345.70M | 120.60M | 210.60M | 564.40M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.10M | 96.50M | 97.00M | 92.10M | 89.80M | 93.00M | 92.50M | 91.50M | 92.90M | 96.60M | 99.30M | 95.80M | 109.20M | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.60M | 40.50M | 142.80M | -62.60M | -51.20M | -78.70M | 124.80M | 50.60M | 5.40M | 11.10M | 18.70M | -55.30M | -51.70M | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.60M | 220.70M | -72.30M | -91.40M | 175.80M | 289.70M | 91.20M | -40.50M | -75.10M | 161.80M | -100.00M | -135.10M | -58.60M | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.50M | 64.80M | -78.90M | 2.10M | 235.60M | 39.40M | -149.20M | -48.10M | -91.00M | 81.40M | -73.70M | -44.20M | 13.80M | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.10M | -69.50M | 70.40M | -33.30M | 8.90M | 80.70M | -112.90M | 104.00M | -79.10M | 96.60M | -74.00M | 53.60M | -96.20M | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.50M | 19.80M | -9.40M | 24.30M | -24.60M | -2.40M | 16.20M | -16.20M | -21.10M | 35.60M | -11.60M | 7.30M | -14.90M | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.70M | 154.90M | 102.60M | 106.70M | 100.20M | 125.40M | 63.00M | 79.00M | 94.80M | 143.60M | 70.40M | 95.60M | 78.50M | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 1.90M | 8.00M | 8.10M | 2.20M | 2.00M | 0.40M | -2.40M | 3.20M | 0.20M | 0.30M | 11.40M | -11.10M | | | | | | 26.50M | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.20M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.70M | | | | | | | | | | | | | 76.80M | | | | 41.90M | 565.10M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.20M | | 1.90M | 0.50M | 8.00M | 0.50M | 1.10M | 1.80M | 1.80M | 0.70M | 4.40M | 3.10M | 2.10M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -58.40M | -154.90M | -89.30M | -98.70M | -92.00M | -123.40M | -58.50M | -78.30M | -94.70M | -138.40M | -65.50M | -91.70M | -79.40M | -286.30M | -79.70M | -91.20M | -85.00M | 502.00M | -34.80M | -96.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.90M | 0.30M | 5.10M | 9.80M | -0.50M | 4.50M | 0.10M | | -0.60M | 3.70M | -3.70M | 2.30M | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -346.00M | 5.50M | -29.20M | -383.30M | -331.00M | -154.40M | -3.00M | -297.10M | -177.10M | -307.10M | -376.30M | -566.90M | -406.40M | 70.10M | -495.30M | -489.10M | -244.00M | 7.20M | -827.10M | -461.60M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.90M | 132.10M | 149.90M | 149.90M | 149.90M | 150.00M | 158.60M | 157.80M | 157.40M | 157.40M | 167.30M | 167.30M | 167.30M | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | -2.60M | -3.10M | 2.50M | 1.90M | -1.80M | -0.30M | 1.30M | 2.50M | 1.40M | 0.20M | -1.60M | 1.20M | -2.70M | -1.90M | 0.30M | 1.90M | 0.30M | -0.20M | 1.80M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.50M | -12.20M | 0.70M | 11.00M | 3.60M | -15.90M | -27.30M | 31.10M | 22.70M | -1.60M | -30.20M | 32.00M | -15.80M | 51.00M | -91.30M | 39.00M | | 630.10M | -651.50M | 8.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 288.40M | -15.10M | 19.70M | 383.80M | 324.50M | 138.30M | -28.90M | 326.60M | 197.20M | 299.90M | 340.70M | 581.10M | 405.80M | 268.60M | 485.60M | 592.00M | 345.70M | 120.60M | 210.60M | 564.40M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.30M | -9.60M | 3.80M | 8.50M | 1.70M | -14.10M | -27.40M | 30.20M | 20.20M | -2.00M | -30.70M | 18.10M | -1.50M | 52.40M | -89.40M | 11.70M | 16.70M | 629.80M | -651.30M | 6.70M |