|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 96.30M | -4.20M | 129.70M | -1.40M | 1.50M | 0.50M | 14.60M | | | | | 215.20M | 190.00M | 228.20M | 236.90M | 194.60M | 7.10M | 245.80M | 268.40M | 193.80M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 22.00M | 22.20M | 23.70M | 22.30M | 20.90M | 21.20M | 20.80M | 21.60M | 22.10M | 23.50M | 24.40M | 25.60M | 25.70M | 29.30M | 28.40M | 28.70M | 28.90M | 29.60M | 31.10M | 29.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 21.50M | 29.80M | 22.20M | 19.80M | 22.40M | 27.10M | 16.60M | 12.10M | 11.90M | 11.20M | 16.70M | 14.10M | 14.50M | 15.00M | 15.20M | 14.20M | 16.70M | 14.90M | 7.20M | 15.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -76.30M | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -5.30M | -30.10M | -11.70M | -4.10M | -1.00M | 0.10M | -0.10M | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.40M | | | 29.10M | 41.80M | -72.90M | -2.10M | 19.10M | 81.20M | -100.60M | -8.00M | -1.40M | 7.40M | -11.20M | -2.50M | 40.50M | -40.50M | | | -1.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.90M | | 265.80M | | 7.60M | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 1.10M | 2.20M | 2.60M | 1.20M | | 0.90M | 1.00M | 0.20M | 0.60M | | | 1.60M | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 147.30M | 146.10M | 246.90M | 50.10M | 186.10M | 274.40M | 354.80M | 170.30M | 228.40M | 397.30M | 581.40M | 161.60M | 304.90M | 404.00M | 526.20M | 256.40M | 245.70M | 354.60M | 499.00M | 199.70M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 80.30M | 80.30M | 88.10M | 86.20M | 83.60M | 93.80M | 84.00M | 92.40M | 89.70M | 92.20M | 93.20M | 91.60M | 91.20M | 95.00M | 95.20M | 91.30M | 91.60M | 94.90M | 109.70M | 107.50M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 22.00M | 22.20M | 23.70M | 22.30M | 20.90M | 21.20M | 20.80M | 21.60M | 22.10M | 23.50M | 24.40M | 25.60M | 25.70M | 29.30M | 28.40M | 28.70M | 28.90M | 29.60M | 31.10M | 29.40M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 26.20M | -29.20M | 18.70M | 67.70M | 40.50M | 51.90M | 35.10M | 83.70M | -21.00M | -0.50M | -13.60M | 11.50M | -3.40M | 9.80M | 27.20M | -25.30M | -13.00M | 15.00M | 82.40M | -59.70M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 30.70M | 45.90M | 7.80M | 99.40M | 91.80M | 69.00M | -34.60M | 45.30M | -15.70M | -39.60M | -107.30M | 58.20M | 5.40M | -23.50M | -79.90M | 54.10M | 31.90M | 23.60M | -83.50M | 74.70M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 53.70M | 2.90M | 34.50M | 41.00M | 14.00M | 21.40M | 44.00M | -70.60M | -56.20M | -14.00M | 116.90M | -101.50M | 28.70M | -22.80M | 108.90M | -70.40M | 26.20M | -25.00M | 147.90M | -133.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 4.30M | -132.10M | -90.80M | -37.80M | 40.90M | 87.10M | 11.00M | 56.50M | -3.40M | 29.00M | 12.70M | -1.80M | -42.50M | 49.30M | -39.50M | 39.70M | -90.30M | 53.90M | -38.60M | 16.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 120.00M | -24.30M | -90.70M | 24.90M | 2.10M | 20.50M | -49.30M | -11.80M | 60.40M | 14.00M | -33.60M | 19.30M | 39.90M | 17.00M | -51.60M | 25.10M | 97.10M | 31.30M | -36.00M | 23.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 11.60M | 15.30M | 22.90M | 17.90M | 21.40M | 21.80M | 33.50M | 22.40M | 24.80M | 28.60M | 29.60M | 62.30M | 21.80M | 29.70M | 35.30M | 33.70M | 35.30M | 29.10M | 37.50M | 36.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.10M | | | | | | | 7.30M | | 0.30M | | | | 6.10M | | | | | | 3.90M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 13.30M | 593.50M | 165.50M | 30.30M | | 32.20M | 184.30M | 566.40M | 49.40M | 308.00M | 39.20M | 143.30M | 2,600.70M | 15.10M | 199.60M | 163.40M | 47.00M | 249.40M | 65.20M | 52.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1,904.80M | -1.30M | 41.20M | | | 4.40M | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -25.00M | -608.80M | -188.40M | -48.20M | -17.30M | -54.00M | -217.80M | -581.50M | -73.90M | -336.30M | -68.80M | -205.60M | -2628.50M | -38.70M | -234.90M | -197.10M | -82.30M | -278.50M | -102.70M | -84.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | 0.50M | -6.20M | -0.50M | -0.60M | -2.30M | -5.40M | -0.50M | -0.60M | -2.40M | 35.80M | 4.30M | -4.30M | -5.90M | 5.90M | -1.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -2.30M | -1132.10M | -14.80M | -116.10M | -798.70M | -20.00M | -19.20M | -89.30M | -76.40M | -28.10M | -143.70M | -79.60M | 1,941.60M | -79.30M | -75.20M | -10.00M | -513.10M | -203.50M | -327.20M | -83.80M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 8.20M | 8.20M | 8.00M | 8.10M | 8.10M | 8.10M | 8.10M | 8.10M | 8.10M | 8.10M | 8.00M | 8.10M | 8.10M | 8.10M | 8.00M | 7.90M | 7.80M | 7.80M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 10.80M | -10.70M | 3.40M | -1.10M | -50.10M | -54.60M | 35.80M | 6.80M | -19.30M | -13.50M | 29.10M | -19.60M | -7.80M | 28.40M | -51.80M | 22.30M | 47.50M | -6.60M | 3.10M | -5.90M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2,030.30M | -1636.90M | 76.60M | -119.40M | -681.00M | 150.30M | 153.50M | -493.70M | 58.80M | 19.40M | 398.00M | -143.20M | -389.80M | 314.40M | 164.30M | 71.60M | -302.20M | -134.00M | 72.20M | 25.60M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 135.70M | 130.80M | 224.00M | 32.20M | 164.70M | 252.60M | 321.30M | 147.90M | 203.60M | 368.70M | 551.80M | 99.30M | 283.10M | 374.30M | 490.90M | 222.70M | 210.40M | 325.50M | 461.50M | 163.40M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 120.00M | -1594.80M | 43.70M | -114.20M | -629.90M | 200.40M | 117.80M | -500.50M | 78.10M | 32.90M | 368.90M | -123.60M | -382.00M | 286.00M | 216.10M | 49.30M | -349.70M | -127.40M | 69.10M | 31.50M |