|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 619.40M | 268.10M | 328.80M | 499.20M | 455.70M | 228.40M | 118.70M | 187.40M | 218.50M | -40.50M | 90.60M | 298.50M | 169.90M | 194.50M | 178.60M | 201.00M | -17.40M | 194.90M | 187.20M | 179.10M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.40M | 22.70M | 23.80M | 22.30M | 22.60M | 22.30M | 22.00M | 22.70M | 21.60M | 22.40M | 22.90M | 29.60M | 23.00M | 22.60M | 24.10M | 23.30M | 24.10M | 26.10M | 35.40M | 26.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | 15.40M | 14.00M | 18.70M | 17.80M | 15.30M | 14.90M | 20.50M | 23.20M | 16.90M | 19.00M | 28.70M | 25.80M | 14.60M | 13.20M | 30.10M | 28.40M | 13.50M | 12.30M | 26.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.50M | -20.80M | -25.80M | -21.90M | -19.60M | -18.70M | -106.00M | -26.20M | -35.40M | -38.60M | -8.90M | -17.60M | -29.20M | -5.50M | -19.80M | -19.50M | -62.70M | -29.10M | -30.30M | -1.10M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | -12.20M | 12.30M | 4.10M | -12.20M | 35.40M | 5.00M | -29.10M | 12.40M | 39.60M | -24.90M | -1.70M | 7.60M | 36.60M | -40.80M | 6.00M | -4.70M | -16.30M | 17.90M | -6.60M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.20M | 35.90M | | | 186.90M | 51.70M | 4.30M | 4.30M | 13.70M | | | 220.90M | | 5.00M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 552.20M | 662.80M | 465.40M | 564.20M | 1,062.20M | 330.70M | 168.60M | 253.40M | 206.30M | 332.80M | 258.70M | 220.00M | 292.40M | 405.80M | 367.00M | 189.30M | 169.40M | 343.30M | 355.10M | 229.90M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.80M | 78.40M | 94.00M | 85.70M | 83.50M | 87.10M | 84.60M | 63.20M | 59.20M | 58.80M | 52.60M | 58.80M | 50.70M | 49.70M | 50.50M | 50.70M | 52.10M | 44.00M | 44.10M | 43.30M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.40M | 22.70M | 23.80M | 22.30M | 22.60M | 22.30M | 22.00M | 22.70M | 21.60M | 22.40M | 22.90M | 29.60M | 23.00M | 22.60M | 24.10M | 23.30M | 24.10M | 26.10M | 35.40M | 26.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.10M | -282.90M | 0.60M | 48.10M | -149.70M | -92.30M | -78.40M | 45.00M | 36.80M | -30.80M | -49.50M | 38.20M | -18.10M | -17.60M | -43.50M | 41.70M | 3.70M | -48.60M | -4.60M | -18.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.80M | 36.40M | 1.70M | 17.40M | 9.00M | 60.40M | 49.80M | 47.00M | 9.10M | -7.60M | -43.60M | 13.00M | 17.40M | 16.70M | 0.30M | 36.10M | 5.70M | -7.10M | -33.40M | 8.60M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.20M | -23.40M | 11.00M | -13.80M | 22.90M | -6.60M | -16.90M | 1.50M | -14.70M | -7.10M | -2.70M | 7.20M | 19.50M | -0.20M | -4.30M | 36.20M | -31.00M | -17.60M | 1.10M | 7.80M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -108.20M | 22.50M | 22.70M | 42.40M | -39.50M | -25.90M | 7.20M | 0.80M | -23.20M | 33.10M | -24.90M | -35.70M | 49.00M | 45.20M | 14.90M | -54.60M | -39.10M | 32.30M | 29.10M | -17.30M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.50M | -22.30M | -37.30M | 4.60M | 1.80M | 4.10M | 12.80M | -17.90M | 9.60M | -7.00M | -2.10M | 70.10M | 45.20M | -41.40M | -52.20M | -29.20M | 36.40M | -5.50M | -21.80M | -3.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.20M | -14.40M | 34.00M | -0.30M | -355.00M | -23.00M | 366.00M | -26.20M | 15.70M | 56.50M | -31.60M | -10.60M | 23.10M | 7.40M | -10.60M | -23.40M | 23.90M | -3.60M | -12.20M | 25.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.40M | 27.80M | 27.70M | 20.50M | 15.60M | 14.70M | 19.80M | 15.80M | 18.70M | 21.00M | 36.30M | 22.70M | 12.80M | 20.50M | 16.40M | 16.80M | 15.50M | 12.80M | 13.70M | 14.70M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | | 15.40M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 435.10M | 723.30M | 1.40M | 157.30M | 1.10M | 0.20M | | | | 1.80M | 3.20M | | | | 297.30M | 0.30M | 322.50M | -1.30M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.30M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00M | 48.00M | 48.00M | 48.00M | 48.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -478.20M | -758.40M | -43.10M | -173.50M | 9.10M | -9.80M | -32.10M | -41.00M | -16.40M | -38.70M | -56.00M | -104.20M | -38.50M | -42.60M | -595.70M | -22.00M | -324.30M | -4.30M | -132.10M | -12.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -129.20M | 109.60M | -82.00M | -143.50M | -202.50M | -240.20M | -169.80M | -113.50M | -49.50M | -109.60M | -210.60M | -943.80M | -4.20M | -103.80M | -56.80M | -537.00M | -201.70M | -40.10M | 1.60M | -10.70M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | -2.80M | 2.40M | 3.30M | 1.20M | 3.80M | -2.50M | 2.90M | 0.50M | -1.70M | -1.40M | 4.40M | -1.80M | -0.30M | 6.60M | -8.40M | 4.00M | 6.80M | -0.30M | 1.40M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.30M | 11.20M | 342.70M | 250.50M | 870.00M | 84.50M | -35.80M | 101.80M | 140.90M | 182.80M | -9.30M | -823.60M | 247.90M | 259.10M | -278.90M | -378.10M | -352.60M | 305.70M | 224.30M | 208.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 521.80M | 635.00M | 437.70M | 543.70M | 1,046.60M | 316.00M | 148.80M | 237.60M | 187.60M | 311.80M | 222.40M | 197.30M | 279.60M | 385.30M | 350.60M | 172.50M | 153.90M | 330.50M | 341.40M | 215.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -55.20M | 14.00M | 340.30M | 247.20M | 868.80M | 80.70M | -33.30M | 98.90M | 140.40M | 184.50M | -7.90M | -828.00M | 249.70M | 259.40M | -285.50M | -369.70M | -356.60M | 298.90M | 224.60M | 207.10M |