|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.90M | 254.90M | 84.80M | 62.90M | 140.50M | 128.20M | -128.60M | -21.70M | -234.90M | -170.40M | -1060.80M | 59.10M | 138.50M | 223.30M | -26.50M | 99.50M | -854.70M | 233.90M | 203.10M | 199.50M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.60M | 48.60M | 47.10M | 25.10M | 36.60M | 32.70M | 32.90M | 23.90M | 30.70M | 33.40M | 39.70M | 21.30M | 28.30M | 24.40M | 20.70M | 17.20M | 14.90M | 23.60M | 13.80M | 11.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.40M | 19.10M | 41.60M | 18.10M | 24.90M | 23.20M | 17.20M | 15.70M | 20.90M | 19.30M | 16.50M | -5.00M | 19.80M | 14.00M | 22.00M | 18.40M | 12.90M | 24.20M | 24.90M | 21.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.30M | 4.30M | -11.90M | -33.40M | -12.00M | -21.20M | -63.50M | -2.80M | -22.10M | -22.20M | -196.40M | 10.80M | 2.00M | 8.20M | -41.60M | 4.80M | -13.40M | 80.10M | 86.80M | 11.90M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.90M | -5.90M | 10.10M | -5.30M | -4.20M | 6.40M | 27.10M | 14.00M | -12.00M | 4.60M | 10.20M | -8.70M | 6.30M | -0.40M | -10.20M | 17.70M | 2.20M | 1.90M | 1.90M | 41.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.20M | | 65.00M | | 26.20M | 6.90M | -14.00M | 5.50M | 24.00M | 5.20M | 6.80M | 13.90M | 23.40M | 5.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.50M | 108.50M | 132.30M | 134.70M | 13.10M | 114.40M | 110.70M | 88.80M | 30.40M | 215.70M | 390.70M | 177.80M | 187.30M | 222.50M | 259.80M | 138.10M | 71.30M | 280.60M | 403.20M | 337.70M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -101.80M | | | | | | 231.20M | | 960.00M | | | | | | 1,021.90M | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.70M | 27.70M | 26.50M | 27.10M | 27.20M | 26.90M | 24.10M | 23.10M | 22.80M | 19.20M | 17.90M | 17.00M | 17.10M | 17.10M | 17.10M | 17.00M | 17.20M | 17.20M | 14.60M | 14.60M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.60M | 48.60M | 47.10M | 25.10M | 36.60M | 32.70M | 32.90M | 23.90M | 30.70M | 33.40M | 39.70M | 21.30M | 28.30M | 24.40M | 20.70M | 17.20M | 14.90M | 23.60M | 13.80M | 11.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.10M | 617.70M | 75.70M | -559.80M | 42.30M | 315.70M | -137.80M | -454.60M | 217.10M | 323.80M | -101.80M | -388.30M | 159.60M | 278.40M | -127.00M | -258.70M | 37.00M | 295.80M | 76.10M | -345.50M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.40M | 49.90M | 22.90M | 99.60M | 225.10M | 2.50M | -142.50M | 32.50M | 15.90M | -101.40M | -204.10M | 14.80M | 10.80M | 18.30M | -66.00M | 23.20M | 117.90M | -5.50M | -110.20M | 26.90M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.30M | 479.80M | 2.70M | -464.40M | 191.40M | 250.30M | -256.00M | -167.00M | -25.10M | 64.60M | 17.80M | -279.30M | 86.60M | 265.40M | -151.50M | -267.00M | 89.20M | 205.00M | -62.30M | -228.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.10M | -49.90M | 87.30M | -24.00M | 10.10M | 20.20M | 23.80M | -15.20M | 29.80M | -42.40M | -6.90M | 6.70M | -46.00M | 31.10M | -50.70M | 25.30M | -1.40M | 52.20M | -35.40M | 24.80M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.20M | 35.00M | 34.60M | 29.20M | 46.60M | 54.90M | -2.50M | 53.20M | 58.90M | 48.30M | -24.90M | 22.10M | 27.40M | 18.40M | 42.40M | 29.40M | 0.50M | 19.70M | 85.40M | 27.70M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.00M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 397.00M | -0.70M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 492.00M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.80M | 343.80M | -35.50M | -23.90M | -188.70M | -53.20M | -47.20M | -55.60M | -60.20M | -46.80M | 280.20M | -48.10M | -527.30M | -60.00M | 431.70M | -52.40M | -36.80M | -102.60M | -92.60M | -472.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.90M | -2.60M | -4.60M | -4.60M | -0.80M | -20.00M | -7.30M | -3.90M | -1.50M | -1.80M | -7.50M | -1.70M | 7.00M | | -18.10M | -1.40M | 1.40M | | -6.50M | 4.10M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -347.60M | -505.10M | -236.30M | -77.50M | -242.40M | -123.10M | -110.30M | -156.60M | -139.60M | -121.80M | -400.10M | -108.90M | 397.40M | -97.70M | -688.30M | -162.40M | -112.20M | -100.50M | -156.20M | 215.10M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.10M | 93.20M | 93.80M | 94.50M | 97.40M | 96.70M | 96.70M | 96.70M | 97.10M | 97.10M | 97.10M | 97.20M | 97.40M | 97.60M | 97.70M | 97.90M | 98.10M | 98.20M | 98.30M | 98.50M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | -12.40M | -22.50M | 5.40M | -11.70M | -9.90M | 3.50M | -3.50M | -0.20M | -7.80M | 18.70M | 4.00M | -0.80M | 4.50M | -4.30M | 2.80M | 3.50M | -3.50M | 1.30M | -0.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -202.20M | -47.00M | -162.00M | 38.70M | -429.70M | -76.60M | -38.50M | -126.90M | -169.60M | -31.10M | 359.90M | 24.80M | 56.60M | 69.30M | -1.10M | -73.90M | -74.20M | 74.00M | 155.70M | 80.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.30M | 73.50M | 97.70M | 105.50M | -33.50M | 59.50M | 113.20M | 35.60M | -28.50M | 167.40M | 415.60M | 155.70M | 159.90M | 204.10M | 217.40M | 108.70M | 70.80M | 260.90M | 317.80M | 310.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -188.90M | -52.80M | -139.50M | 33.30M | -418.00M | -61.90M | -46.80M | -123.40M | -169.40M | 47.10M | 270.80M | 20.80M | 57.40M | 64.80M | 3.20M | -76.70M | -77.70M | 77.50M | 154.40M | 80.70M |