|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 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 | 16.80M | 17.60M | 17.60M | 18.10M | 20.40M | 22.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 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 | 23.40M | 22.60M | 50.90M | 19.90M | 21.30M | 23.90M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | -12.40M | | | | | | | | | | | | 174.50M | 49.90M | 106.20M | -130.30M | 21.70M | 14.40M | -12.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 262.90M | 287.00M | 214.80M | 294.40M | 329.80M | 464.20M | 174.40M | 321.00M | 411.40M | 446.80M | 256.70M | 308.90M | 459.00M | 502.20M | 241.70M | 311.20M | 164.40M | 365.90M | 234.80M | 286.20M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 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 | 91.20M | 91.60M | 91.50M | 93.20M | 93.20M | 91.50M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 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 | 16.80M | 17.60M | 17.60M | 18.10M | 20.40M | 22.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 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 | -25.90M | -39.30M | 9.00M | 47.50M | -34.80M | 8.80M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 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 | 12.70M | 27.00M | 0.50M | -20.20M | 14.80M | 5.20M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 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 | 5.20M | 11.80M | -21.10M | 16.50M | -19.80M | 12.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 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 | -55.20M | -54.60M | 53.00M | 69.80M | -46.70M | 3.70M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 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 | 15.40M | 7.90M | 4.70M | -12.40M | 4.40M | -1.90M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 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 | 21.10M | 25.00M | 28.60M | 30.40M | 26.60M | 28.10M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 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 | | 58.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | | | -22.40M | | | | 24.60M | -4.10M | -11.60M | | -0.10M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -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 | 3.80M | -26.20M | -24.60M | -28.40M | -56.20M | -26.70M | -81.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -7.10M | 12.50M | -17.90M | 6.10M | 2.60M | 2.50M | -3.10M | 8.70M | 12.50M | -0.10M | 25.40M | 6.50M | 16.00M | 23.20M | 8.10M | -0.60M | -167.80M | | -8.70M | -2.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 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 | 653.50M | -1535.60M | -363.50M | -228.50M | -171.70M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 25.20M | 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 | 18.40M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -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 | 1.00M | 3.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -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 | -19.40M | 36.20M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 252.00M | 265.00M | 196.00M | 276.10M | 307.20M | 428.10M | 149.60M | 300.00M | 383.50M | 441.90M | 230.30M | 279.70M | 451.10M | 479.60M | 220.60M | 286.20M | 135.80M | 335.50M | 208.20M | 258.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -722.90M | -7.90M | -135.70M | 23.30M | 44.70M | -4.60M | -37.50M | 50.60M | 3.20M | 1,174.20M | -1173.80M | -57.90M | 159.80M | 10.00M | 74.50M | 940.10M | -1399.60M | -53.80M | -20.40M | 33.10M |