|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 227.92M | 177.07M | 281.75M | 239.71M | 261.68M | 218.83M | 280.01M | 217.65M | 217.22M | 162.57M | 195.48M | 218.73M | 189.21M | 176.74M | 219.96M | 170.53M | 179.74M | 183.70M | -56.20M | 181.77M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.01M | 47.23M | 53.14M | 52.41M | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.05M | 4.48M | 4.43M | 6.33M | 10.04M | 4.57M | 4.01M | 5.20M | 10.71M | 5.03M | 3.13M | 4.44M | 10.56M | 5.11M | 3.12M | 5.45M | 11.08M | 4.85M | 4.21M | 6.92M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67M | 0.37M | 26.30M | 0.37M | -0.89M | 71.95M | 105.57M | -0.31M | -0.17M | 0.21M | 32.07M | -0.18M | -0.29M | -0.95M | 89.09M | -0.07M | -0.22M | -1.12M | 54.28M | 0.14M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.83M | 5.28M | -27.93M | 18.04M | -20.23M | -11.42M | 56.65M | 3.65M | 10.00M | -25.95M | 50.45M | 15.73M | 10.00M | -44.24M | 64.56M | -1.14M | -1.46M | 41.45M | 11.25M | 13.05M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.57M | 76.53M | 564.15M | 383.76M | 193.35M | 186.05M | 371.82M | 203.63M | 208.12M | 317.00M | 319.09M | 403.98M | 236.15M | 217.99M | 408.62M | 309.21M | 56.44M | 156.70M | 322.91M | 349.21M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.25M | 11.95M | -6.32M | 11.87M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.01M | 59.18M | 53.14M | 64.28M | 62.16M | 65.13M | | 61.50M | 61.74M | 64.08M | | 64.07M | 63.63M | 63.66M | | 65.87M | 63.96M | 64.69M | | 67.09M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.38M | 171.96M | -0.16M | -85.08M | -24.22M | 12.62M | 68.31M | -79.56M | -26.57M | 24.71M | 32.42M | -68.09M | -19.59M | -1.74M | 87.53M | -57.19M | -13.37M | 16.62M | 21.21M | -90.90M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.77M | 47.57M | -57.04M | 16.25M | 210.17M | 84.89M | 40.35M | 11.77M | 15.54M | -6.77M | -56.25M | -103.89M | 96.51M | -23.21M | -64.69M | -55.61M | 211.51M | 91.18M | -74.81M | -91.29M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.65M | 73.25M | 145.29M | -85.55M | 39.22M | -38.05M | 69.87M | -171.37M | -33.85M | 74.01M | -9.31M | -132.23M | 54.56M | -17.71M | 68.17M | -56.33M | -21.00M | -23.12M | 31.11M | -97.03M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.76M | -16.90M | 14.41M | 63.50M | 3.04M | -27.23M | -28.44M | 59.84M | -48.07M | 1.72M | -32.05M | 63.35M | -33.93M | -34.62M | -34.12M | -13.88M | 1.64M | 19.16M | -54.54M | 22.79M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | 1.25M | -38.18M | -2.53M | 1.59M | -5.96M | -22.49M | 10.71M | 9.50M | 9.37M | 39.09M | 10.76M | -21.04M | 18.00M | -20.86M | 10.17M | 10.47M | 9.72M | -11.76M | 1.73M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.18M | 53.82M | 93.06M | 49.75M | 78.47M | 60.97M | -170.08M | 37.05M | -33.56M | 165.04M | 101.68M | 47.21M | -33.06M | 158.51M | 83.78M | 72.17M | 75.08M | -116.10M | 279.75M | 26.21M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.26M | 0.31M | 0.39M | 0.05M | 0.61M | 0.18M | 5.02M | 0.02M | 0.27M | 0.02M | 0.01M | 0.39M | 0.04M | 0.04M | 0.04M | 0.05M | 0.01M | 0.04M | 0.01M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,396.25M | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.01M | 13.64M | -0.50M | | | 78.85M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.95M | -3443.06M | -95.52M | -49.68M | -76.13M | -46.02M | -86.21M | -451.47M | -59.60M | -77.42M | -101.06M | -48.15M | -64.56M | -64.18M | -60.01M | -60.33M | -78.33M | -66.32M | -93.60M | 7.95M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.82M | 5.40M | -5.40M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -373.70M | 2,172.36M | -143.38M | -124.02M | -79.98M | -140.46M | -142.22M | -141.57M | -165.17M | -144.24M | -149.09M | -133.37M | 354.44M | -1100.89M | -150.27M | -143.06M | -149.57M | -163.25M | -158.11M | -162.43M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.27M | 132.42M | 132.91M | 132.91M | 141.34M | 142.67M | 141.92M | 150.24M | 150.34M | 150.16M | 150.33M | 150.29M | 154.98M | 154.96M | 154.98M | 154.98M | 159.61M | 159.47M | 164.10M | 159.50M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.92M | 1.00M | -3.08M | 0.85M | 0.04M | -10.94M | -11.62M | 7.09M | -2.65M | -6.71M | -1.54M | 4.22M | -2.87M | -1.81M | 6.07M | -7.29M | 0.75M | 2.38M | 0.29M | 2.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -267.01M | -1193.17M | 322.17M | 210.90M | 37.28M | -11.38M | 131.76M | -382.32M | -19.29M | 88.63M | 67.41M | 226.68M | 523.16M | -948.89M | 204.41M | 98.52M | -170.71M | -70.50M | 71.49M | 197.23M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.39M | 22.71M | 471.09M | 334.01M | 114.89M | 125.08M | 541.90M | 166.58M | 241.69M | 151.96M | 217.41M | 356.77M | 269.21M | 59.48M | 324.84M | 237.04M | -18.64M | 272.80M | 43.15M | 323.01M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -266.09M | -1194.17M | 325.24M | 210.06M | 37.24M | -0.43M | 143.39M | -389.41M | -16.64M | 95.34M | 68.95M | 222.46M | 526.02M | -947.09M | 198.34M | 105.81M | -171.46M | -72.88M | 71.19M | 194.73M |