|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -1.50M | -1.10M | -0.30M | -2.90M | | | | | 173.60M | 209.00M | 218.00M | -192.20M | 141.60M | 83.10M | 110.10M | 15.60M | 59.30M | 55.00M | -62.00M | -5.80M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 19.50M | 18.20M | 18.40M | 18.60M | 21.50M | 20.40M | 19.70M | 21.90M | 20.40M | 21.70M | 21.80M | -4.60M | 23.10M | 23.10M | -0.50M | 15.90M | 23.40M | 24.30M | 4.30M | 18.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 16.60M | 20.20M | 18.40M | 22.20M | 19.90M | 25.10M | 22.90M | 25.90M | 26.70M | 29.00M | 29.50M | 9.30M | 28.90M | 24.20M | 14.00M | 23.00M | 27.50M | 27.40M | 42.00M | 19.90M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -7.20M | -11.50M | -0.70M | -12.40M | | | | | | | | | | | | 174.50M | | | | 21.70M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | | | | | | | | -1.40M | 63.10M | | | -2.50M | | | 0.10M | -0.40M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 144.80M | 279.50M | 281.60M | 255.20M | 214.80M | 294.40M | 329.80M | 464.20M | 174.40M | 321.00M | 411.40M | -73.40M | 256.70M | 308.90M | 459.00M | 3.90M | 241.70M | 311.20M | 138.60M | 344.20M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 77.50M | 77.50M | 80.40M | 85.40M | 96.30M | 95.80M | 95.30M | 94.70M | 92.40M | 91.80M | 93.00M | 89.70M | 113.70M | 113.40M | 50.00M | 92.20M | 111.50M | 113.50M | 49.30M | 93.20M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 19.50M | 18.20M | 18.40M | 18.60M | 21.50M | 20.40M | 19.70M | 21.90M | 20.40M | 21.70M | 21.80M | -4.60M | 23.10M | 23.10M | -0.50M | 15.90M | 23.40M | 24.30M | 4.30M | 18.10M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 26.90M | -15.10M | 8.60M | 63.70M | 1.40M | 36.30M | -16.30M | 30.70M | -21.50M | -4.50M | 1.00M | 25.70M | -8.80M | -15.80M | -27.50M | 67.60M | -31.40M | -44.10M | 19.30M | 47.50M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 3.80M | 20.20M | 22.10M | 7.50M | 43.20M | 7.50M | 22.50M | -32.90M | 33.60M | -6.20M | -5.70M | -29.40M | 13.10M | -1.10M | -2.80M | -1.30M | 18.10M | 39.60M | -17.50M | -20.20M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -13.00M | 22.10M | 5.70M | 58.60M | 19.20M | 20.90M | 6.50M | 34.70M | -32.30M | -4.10M | -9.30M | 47.90M | 56.10M | -25.40M | -25.70M | 46.10M | -11.90M | 25.70M | -17.90M | 16.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -80.60M | 27.30M | 58.20M | 23.40M | -31.20M | 1.60M | 17.90M | 53.60M | -78.00M | -40.30M | 73.50M | 71.50M | -103.30M | -54.30M | 119.00M | 11.80M | -72.80M | -31.70M | 47.70M | 69.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -3.80M | 25.20M | 40.10M | -27.00M | 31.40M | 7.80M | 16.20M | -48.80M | 16.30M | -3.20M | 32.70M | 19.50M | 1.80M | 9.70M | 15.60M | -36.60M | 21.20M | 19.10M | -12.30M | -12.40M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 8.40M | 8.70M | 10.90M | 22.00M | 18.80M | 18.30M | 22.60M | 36.10M | 24.80M | 21.00M | 27.90M | 4.90M | 26.40M | 29.20M | 7.90M | 22.60M | 26.70M | 36.70M | 11.30M | 30.40M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | 2.30M | 0.20M | 10.80M | | -10.00M | 60.40M | 1.70M | | -1.30M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.20M | -1.10M | 1,157.60M | 1,413.40M | -0.90M | 2.50M | 13.60M | -2.40M | | | 57.70M | 38.10M | 1,721.80M | | -1718.10M | -0.10M | | | | 25.70M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | | | -22.40M | | | | 24.60M | | | | -0.10M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -8.60M | -6.50M | -1168.50M | -1432.00M | -17.90M | -20.80M | -29.60M | -34.20M | -24.80M | -16.10M | -83.30M | -71.20M | -1737.40M | -44.80M | -17.60M | 1,711.00M | -26.20M | -24.60M | -28.40M | -40.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -2.80M | 28.00M | -7.10M | 12.50M | -17.90M | 6.10M | 2.60M | 2.50M | -3.10M | 8.70M | 12.50M | -18.10M | 25.40M | 6.50M | -31.90M | 71.10M | 8.10M | 6.30M | -174.70M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -654.90M | -12.90M | 182.70M | 1,137.10M | -332.60M | -250.30M | -255.50M | -434.60M | -187.10M | -254.30M | -324.90M | 798.60M | 306.90M | -322.00M | -281.60M | -496.00M | -141.00M | 650.30M | -1532.40M | -363.50M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 17.30M | 17.20M | 38.10M | 25.10M | 25.10M | 24.90M | 24.80M | 24.70M | 24.70M | 24.60M | 24.60M | 28.10M | 28.10M | 28.00M | 27.80M | 27.30M | 27.20M | 27.00M | 19.20M | 18.80M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -6.50M | 6.10M | -3.80M | 1.20M | 0.70M | -24.70M | -22.30M | 8.50M | 1.10M | -10.60M | -1.90M | 0.50M | -10.40M | -2.60M | 7.40M | -8.00M | 4.30M | 3.70M | -5.50M | -1.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -525.20M | 266.20M | -727.40M | -19.10M | -135.00M | -1.40M | 22.40M | 3.90M | -36.40M | 40.00M | 1.30M | 1,174.70M | -1184.20M | -60.50M | 167.20M | 2.00M | 78.80M | 940.60M | -1401.90M | -55.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 136.40M | 270.80M | 270.70M | 233.20M | 196.00M | 276.10M | 307.20M | 428.10M | 149.60M | 300.00M | 383.50M | -78.30M | 230.30M | 279.70M | 451.10M | -18.70M | 215.00M | 274.50M | 127.30M | 313.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -518.70M | 260.10M | -704.20M | -39.70M | -135.70M | 23.30M | 44.70M | -4.60M | -37.50M | 50.60M | 3.20M | 654.00M | -1173.80M | -57.90M | 159.80M | 1,218.90M | 74.50M | 936.90M | -1422.20M | -59.70M |