|
Net Income (Quarter)
|
| | | | | | | 575.51M | -618.15M | 255.53M | 591.03M | 695.43M | 152.95M | | | | | | | | | | | | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | 137.42M | 124.81M | 138.82M | 138.50M | 132.57M | 134.68M | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | 3.52M | 4.71M | 3.69M | 4.78M | 4.65M | 6.85M | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | 778.70M | 576.94M | 27.03M | 715.21M | 929.18M | 440.58M | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | 15.27M | 5.89M | 14.74M | 14.33M | 13.96M | 17.12M | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | 137.42M | 124.81M | 138.82M | 138.50M | 132.57M | 134.68M | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | 279.53M | 211.94M | -13.51M | -266.26M | 133.74M | 218.01M | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | 50.50M | 121.28M | -151.11M | -51.34M | 79.08M | 60.49M | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | 219.63M | -89.48M | 235.88M | 487.15M | 236.07M | -158.65M | 425.86M | 275.62M | 255.35M | 215.80M | 369.95M | 240.23M | 361.16M | 494.82M | 406.17M | 290.50M | 484.65M | 398.59M | 558.04M | 396.94M |
|
Change in Taxes (Quarter)
|
| | | | | | | -64.60M | -133.05M | -56.51M | -54.92M | -67.45M | -128.98M | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | -105.71M | 908.98M | -125.31M | -125.37M | -111.64M | 945.08M | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | 5.87M | 17.66M | 2.46M | 1.19M | 1.16M | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | -6.14M | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | 4,602.24M | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | -142.20M | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | -111.58M | -235.49M | -129.00M | -133.73M | -132.57M | -302.47M | | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | -1.17M | | 3.69M | -5.97M | | -10.27M | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | -470.98M | -470.97M | -39.31M | -433.42M | -659.38M | -338.99M | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | -119.80M | 1,032.61M | -154.80M | -150.44M | -147.69M | 1,018.13M | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | -3.53M | | | | -1.14M | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | 196.14M | -129.52M | -141.28M | 148.06M | 137.23M | -200.89M | | | | | | | | | | | | | | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | 442.27M | 429.84M | 418.65M | 410.90M | 347.21M | 342.03M | 347.81M | 376.76M | 1,835.31M | 1,742.27M | 1,498.99M | 1,435.49M | 1,510.34M | 1,492.33M | 1,528.25M | 1,516.34M | 1,765.64M | 1,819.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | 884.40M | -332.04M | 152.34M | 840.58M | 1,040.82M | -504.50M | | | | | | | | | | | | | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | 196.14M | -129.52M | -141.28M | 148.06M | 137.23M | -200.89M | | | | | | | | | | | | | | |