|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 218.30M | 230.40M | -800.50M | 204.40M | 187.10M | 187.10M | -282.40M | 203.20M | 221.20M | 177.50M | 58.70M | 227.70M | 243.50M | -75.10M | 107.20M | 220.10M | 191.00M | 182.20M | 63.20M | 216.30M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.30M | 17.20M | 17.10M | 16.60M | 16.80M | 16.70M | 16.90M | 16.90M | 17.70M | 18.20M | 20.00M | 18.40M | 20.40M | 21.00M | 23.40M | 22.60M | 22.50M | 22.30M | 22.30M | 21.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.70M | 3.50M | 3.40M | 2.90M | 15.00M | 4.10M | 10.30M | 25.80M | 13.70M | 12.00M | 12.10M | 28.90M | 11.30M | 10.40M | 8.60M | 20.70M | 9.50M | 14.00M | 13.80M | 25.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.80M | 11.90M | -16.30M | -1.00M | 3.40M | -15.10M | -105.00M | -1.60M | -0.30M | -4.10M | -5.30M | -1.20M | -6.20M | -84.60M | 10.00M | -3.50M | -9.30M | 44.50M | 4.30M | 4.50M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10 |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.30M | 1.50M | 151.70M | 16.80M | 9.50M | 3.30M | -39.80M | 12.50M | 97.00M | 14.20M | 1.90M | 9.80M | 1.00M | 5.30M | -80.40M | 16.30M | 1.00M | 1.90M | -16.50M | 9.60M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.90M | | | 29.70M | | 1.40M | | | 1.70M | 1.70M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 419.30M | 374.90M | 493.30M | 438.40M | 7.40M | 159.00M | 227.40M | 7.00M | 6.80M | 238.70M | 6.40M | 296.30M | 6.10M | 6.00M | 232.90M | 299.90M | 148.30M | 87.80M | 5.90M | 6.60M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 244.10M | 309.30M | 340.20M | 152.80M | 157.60M | 223.70M | 351.10M | 273.10M | 236.10M | 285.90M | 235.50M | 263.00M | 236.90M | 364.00M | 292.30M | 185.70M | 230.80M | 435.50M | 363.40M | 174.80M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.10M | 37.40M | 37.10M | 37.10M | 36.80M | 36.60M | 41.50M | 38.00M | 38.10M | 38.00M | 38.30M | 39.20M | 39.20M | 39.20M | 38.30M | 38.30M | 34.10M | 41.80M | 43.50M | 41.30M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.30M | 17.20M | 17.10M | 16.60M | 16.80M | 16.70M | 16.90M | 16.90M | 17.70M | 18.20M | 20.00M | 57.60M | 59.60M | 60.20M | 61.70M | 60.90M | 56.60M | 64.10M | 65.80M | 62.90M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.80M | 24.50M | -14.40M | 1.80M | 5.70M | -5.80M | 3.60M | 2.40M | 30.00M | 5.00M | 60.00M | 20.00M | 42.20M | -36.30M | 55.60M | -6.60M | 2.30M | -13.20M | -21.90M | -13.70M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | -0.40M | -30.80M | 63.70M | 69.30M | 19.70M | -59.90M | 4.80M | 19.50M | 0.20M | -63.00M | -16.10M | 24.30M | 26.80M | -37.00M | 16.00M | -13.10M | 0.40M | -59.40M | 45.10M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.70M | 15.00M | -5.40M | -48.00M | 31.40M | 29.60M | 27.00M | 10.60M | -7.80M | -5.70M | 53.30M | -37.40M | 2.30M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.60M | 83.70M | 98.30M | -95.20M | 33.10M | 6.10M | 89.00M | -42.30M | 29.90M | 54.50M | 71.20M | -118.70M | 9.90M | 66.50M | 41.20M | -141.50M | -8.10M | 66.30M | 22.40M | -131.30M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -54.90M | -10.40M | -5.70M | 57.60M | -55.60M | 14.50M | -2.10M | 57.70M | -51.10M | 2.70M | -11.10M | 46.60M | -45.70M | -5.90M | -2.10M | 55.10M | -68.00M | -0.50M | 8.30M | 44.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.20M | -3.50M | 22.10M | 4.10M | 7.60M | -16.40M | 2.20M | -0.70M | -8.10M | -2.40M | 20.50M | 2.60M | 122.90M | -93.10M | -13.80M | 114.20M | 71.90M | -122.10M | -73.80M | 8.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.70M | 53.50M | 54.70M | 13.10M | 4.40M | 80.60M | 80.70M | 25.00M | 0.40M | 96.10M | -90.80M | 46.30M | -34.00M | 3.60M | -5.30M | 13.10M | 1.90M | 52.20M | -50.30M | 31.90M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 656.40M | -0.40M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.60M | -22.10M | -612.30M | -15.70M | -24.10M | -60.90M | -627.90M | -29.60M | -39.60M | -59.20M | -105.90M | -46.80M | -44.70M | -46.60M | -45.20M | -16.70M | -22.90M | -685.70M | 108.40M | -33.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.80M | 18.00M | 75.60M | 14.00M | 22.00M | 9.10M | 13.80M | 37.80M | 90.40M | 30.50M | -158.80M | 88.70M | 30.30M | 21.60M | 201.80M | 37.70M | 16.60M | 20.10M | -0.20M | -5.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -204.80M | -255.60M | 333.30M | -202.60M | 334.80M | -358.20M | 105.10M | -311.70M | -3.70M | -47.60M | -362.60M | -209.10M | -48.30M | -60.90M | -25.10M | -61.00M | -365.80M | -367.10M | -368.50M | -44.90M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.90M | 62.00M | 61.70M | 63.70M | 63.70M | 63.80M | 63.80M | 66.30M | 66.70M | 66.90M | 66.60M | 69.00M | 69.20M | 69.20M | 69.60M | 72.40M | 72.60M | 71.40M | 70.80M | 72.90M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | -1.40M | -0.60M | -0.70M | -3.00M | -6.70M | 4.40M | 0.70M | 1.30M | -2.70M | 4.20M | -1.90M | -1.90M | 3.90M | -10.00M | 2.40M | 6.60M | -0.60M | 0.40M | -2.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.30M | 30.20M | 60.60M | -66.20M | 465.30M | -202.10M | -167.30M | -67.50M | 194.10M | 176.40M | -228.80M | 5.20M | 142.00M | 260.40M | 212.00M | 110.40M | -151.30M | -617.90M | 103.70M | 94.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.80M | 255.80M | 285.50M | 139.70M | 153.20M | 143.10M | 270.40M | 248.10M | 235.70M | 189.80M | 326.30M | 216.70M | 270.90M | 360.40M | 297.60M | 172.60M | 228.90M | 383.30M | 413.70M | 142.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.70M | 31.60M | 61.20M | -65.50M | 468.30M | -195.40M | -171.70M | -68.20M | 192.80M | 179.10M | -233.00M | 7.10M | 143.90M | 256.50M | 222.00M | 108.00M | -157.90M | -617.30M | 103.30M | 96.40M |