|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 331.18M | 294.67M | 315.45M | 294.46M | 351.69M | 324.29M | 325.83M | 346.20M | 385.08M | 374.61M | 397.58M | 414.31M | 452.03M | 448.50M | 463.50M | 448.26M | 491.14M | 495.34M | 502.50M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.70M | 60.95M | 61.32M | 62.19M | 64.91M | 63.06M | 63.50M | 64.24M | 76.42M | 67.61M | 69.19M | 70.83M | 73.23M | 73.84M | 75.50M | 76.37M | 77.66M | 77.59M | 79.30M | 80.15M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.61M | 36.50M | 24.40M | 22.79M | 25.62M | 26.28M | 25.25M | 23.80M | 28.29M | 30.24M | 22.94M | 31.31M | 32.50M | 33.37M | 32.42M | 31.80M | 30.74M | 30.35M | 32.35M | 34.25M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.98M | -22.89M | -7.05M | -12.71M | -9.46M | -14.83M | -3.74M | -3.44M | -1.23M | 1.37M | 5.74M | 14.26M | 7.55M | -1.89M | -1.87M | 11.04M | -1.48M | -13.50M | -12.15M | -12.29M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.81M | 6.18M | 5.95M | -3.19M | -1.93M | 3.59M | 0.79M | 2.51M | -6.89M | 0.96M | -0.96M | 3.10M | -3.62M | -0.00M | -1.40M | -0.39M | 21.13M | 0.13M | -0.13M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 455.93M | 262.14M | 331.64M | 393.27M | 550.57M | 298.16M | 320.99M | 425.04M | 542.04M | 336.94M | 392.69M | 657.11M | 681.76M | 460.36M | 444.73M | 620.50M | 640.32M | 414.48M | 531.22M | 621.47M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.43M | 36.99M | 37.37M | 38.49M | 37.47M | 36.99M | 37.70M | 38.59M | 38.84M | 39.20M | 40.04M | 40.58M | 56.19M | 46.55M | 46.31M | 49.15M | 48.80M | 48.35M | 48.20M | 48.52M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.70M | 60.95M | 61.32M | 62.19M | 64.91M | 63.06M | 63.50M | 64.24M | 76.42M | 67.61M | 69.19M | 70.83M | 73.23M | 73.84M | 75.50M | 76.37M | 77.66M | 77.59M | 79.30M | 80.15M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.60M | 27.74M | 49.60M | 21.88M | 1.17M | 79.40M | 54.50M | -1.42M | 19.30M | 43.89M | 76.99M | -11.84M | -17.64M | 49.13M | 79.92M | 29.71M | 15.38M | 3.63M | 64.70M | 56.46M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.18M | -14.99M | 1.58M | 11.10M | -13.88M | 2.48M | 40.79M | 17.30M | -24.91M | -8.54M | -23.55M | -23.74M | -39.93M | -11.32M | -7.43M | 26.80M | 25.89M | 2.40M | -1.68M | 2.69M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.72M | -26.27M | 37.67M | -5.23M | 16.53M | 41.68M | 19.74M | -28.57M | 20.52M | 12.44M | 2.54M | -9.21M | 31.12M | 56.70M | 23.59M | -7.49M | 71.17M | -22.50M | 41.86M | -23.57M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -104.21M | -85.83M | 75.31M | -17.88M | 19.16M | -49.10M | 20.89M | 46.07M | 23.46M | -124.41M | 37.68M | 28.21M | 156.26M | -86.97M | 61.20M | 21.21M | 22.33M | -101.11M | 10.69M | 70.86M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.54M | 11.01M | -77.89M | 23.15M | 41.04M | 57.53M | -49.41M | 10.67M | 15.46M | 86.65M | -86.14M | 5.31M | 0.40M | 65.45M | -95.02M | 9.97M | 4.29M | 74.62M | -75.21M | 6.79M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.63M | 36.72M | 11.25M | 29.47M | -48.87M | 63.64M | 21.89M | 31.31M | 37.10M | 66.79M | 13.27M | 24.82M | 38.57M | 80.28M | 29.82M | 35.96M | 34.78M | 62.38M | 41.32M | 34.49M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.06M | 48.75M | 59.88M | 57.22M | 74.82M | 70.02M | 76.39M | 77.71M | 106.99M | 106.70M | 93.83M | 107.03M | 101.91M | 92.92M | 101.42M | 99.92M | 114.62M | 101.96M | 106.25M | 90.90M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.79M | 15.07M | 0.28M | | | | | | | | | | | | | 18.06M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.47M | 35.73M | 9.95M | 105.17M | 13.38M | 7.06M | 8.40M | 17.53M | 13.37M | 55.65M | 18.35M | 111.03M | 1.81M | 9.44M | 145.45M | 43.92M | 34.09M | 7.60M | 85.63M | 9.45M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.55M | -84.32M | -67.27M | -164.72M | -86.32M | -86.59M | -84.83M | -97.19M | -113.00M | -169.84M | -112.36M | -221.08M | -100.06M | -109.48M | -239.52M | -125.37M | -149.27M | -116.23M | -192.85M | -101.07M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.54M | -0.61M | -2.79M | -3.26M | 0.26M | -5.26M | -3.58M | -3.16M | 12.00M | -2.01M | -2.31M | -1.52M | 5.84M | -4.46M | -3.93M | -6.49M | 16.04M | -2.81M | -8.28M | -6.46M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -469.77M | -590.08M | -229.79M | -258.70M | -459.37M | -226.20M | -220.17M | -328.23M | -392.16M | -202.38M | -283.44M | -393.66M | -368.04M | -591.27M | -182.63M | -372.11M | -473.00M | -424.00M | -275.01M | -539.96M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.51M | 79.14M | 98.81M | 98.97M | 98.20M | 97.66M | 117.36M | 117.40M | 117.50M | 117.56M | 138.27M | 137.47M | 137.60M | 138.24M | 157.33M | 158.14M | 157.92M | 157.77M | 182.34M | 180.74M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.43M | -1.63M | -1.15M | 1.11M | 1.46M | -1.27M | -0.75M | -0.87M | -1.29M | -0.76M | 0.54M | 0.56M | -0.14M | -0.25M | -1.56M | -1.98M | 2.49M | -0.08M | -0.66M | 1.92M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -59.97M | -413.89M | 33.42M | -29.03M | 6.33M | -15.91M | 15.24M | -1.24M | 35.59M | -36.02M | -2.57M | 42.93M | 213.53M | -240.64M | 21.02M | 121.03M | 20.55M | -125.83M | 62.70M | -17.64M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 412.87M | 213.39M | 271.76M | 336.05M | 475.75M | 228.14M | 244.60M | 347.33M | 435.04M | 230.25M | 298.86M | 550.08M | 579.85M | 367.44M | 343.32M | 520.57M | 525.69M | 312.52M | 424.97M | 530.57M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -62.40M | -412.26M | 34.58M | -30.14M | 4.88M | -14.64M | 15.99M | -0.37M | 36.88M | -35.27M | -3.11M | 42.37M | 213.67M | -240.39M | 22.58M | 123.02M | 18.05M | -125.75M | 63.36M | -19.56M |