|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 468.00M | 587.80M | 371.70M | 492.10M | 90.90M | 75.90M | 39.30M | 4.90M | 33.90M | | | | | | | 213.00M | 238.30M | 261.50M | 164.90M | 278.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.70M | 63.10M | 31.50M | 166.00M | 61.70M | 65.40M | 29.00M | 65.30M | 63.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.90M | 59.00M | 21.30M | 38.20M | 25.50M | 29.50M | 23.60M | 32.90M | 34.40M | 34.40M | 27.00M | 31.60M | 30.80M | 27.00M | 27.30M | 32.80M | 34.10M | 29.20M | 29.70M | 31.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.70M | -16.50M | -76.90M | -19.00M | -4.90M | -20.90M | 18.50M | 27.20M | -11.00M | -34.40M | 96.30M | -19.50M | -19.60M | -19.50M | 78.70M | 6.10M | -18.30M | 88.60M | -174.00M | -2.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.80M | 46.40M | -64.50M | 189.90M | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.50M | -23.00M | 7.80M | 27.30M | -22.60M | 1.40M | 11.30M | 20.50M | -10.10M | 29.20M | 0.20M | 14.70M | 23.10M | 0.90M | 7.70M | 25.50M | 3.50M | 1.60M | 1.30M | 39.80M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | | | 260.50M | 2.20M | 2.80M | 10.20M | 333.80M | 2.50M | | | 2.80M | | | 0.70M | 3.60M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 487.20M | 767.30M | 697.50M | 356.00M | 572.50M | 373.80M | 653.60M | 121.20M | 351.40M | 275.50M | 579.60M | -29.80M | 561.10M | 277.30M | 777.20M | 18.50M | 620.60M | 387.20M | 614.20M | 191.50M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.60M | | | | 48.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.10M | 186.10M | 19.90M | 161.50M | 111.20M | 134.10M | 130.40M | 142.10M | 142.90M | 145.90M | 146.40M | 154.50M | 156.90M | 161.50M | 170.60M | 166.80M | 170.30M | 171.00M | 173.00M | 173.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -118.30M | 129.40M | -131.80M | -20.40M | -44.20M | 4.80M | 13.30M | 108.40M | -0.80M | 66.00M | -69.80M | 187.10M | 5.10M | -49.00M | -90.90M | 170.80M | -30.90M | -9.50M | -4.90M | 187.90M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.80M | -11.00M | -9.30M | 37.40M | -1.70M | 11.80M | -2.00M | 10.00M | 6.10M | -25.80M | 10.40M | 0.60M | -28.30M | 25.70M | 14.60M | -8.40M | 11.90M | 14.40M | 12.30M | -35.40M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.40M | 78.90M | -39.90M | -5.50M | 118.00M | 0.10M | 172.80M | -77.70M | -82.60M | -28.30M | 146.20M | -121.10M | 69.40M | -86.50M | 210.30M | -147.60M | 67.00M | -123.80M | 151.60M | -138.70M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -234.70M | 65.60M | -265.90M | -212.30M | -59.90M | -157.20M | -33.50M | -96.80M | -176.00M | -40.40M | -10.00M | -156.90M | -9.50M | 6.90M | 46.90M | -174.70M | -4.70M | -43.60M | -107.30M | -27.40M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90M | 46.10M | -80.00M | 41.10M | -11.50M | 23.10M | -296.80M | 57.50M | -22.70M | 15.90M | -11.80M | 24.90M | 11.70M | -64.50M | 90.00M | -8.90M | 0.20M | -3.90M | 47.20M | -32.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.20M | 117.80M | 111.10M | 117.20M | 130.20M | 82.80M | 99.10M | 78.20M | 103.30M | 104.90M | 167.20M | 133.80M | 128.20M | 115.80M | 112.10M | 126.00M | 77.90M | 106.70M | 123.90M | 121.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.80M | 83.80M | 1.00M | 0.10M | 0.10M | 0.20M | 0.10M | 0.10M | 0.10M | 0.30M | 0.10M | 0.10M | 0.40M | 1.40M | 0.50M | 1.90M | 1.10M | 4.50M | 7.80M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 291.90M | 170.90M | 455.10M | 99.80M | 458.70M | 150.40M | -0.20M | 137.10M | 379.80M | 154.80M | 259.20M | 33.90M | 458.10M | 87.80M | 53.50M | 10.00M | 260.50M | 258.00M | 202.20M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.40M | -12.40M | 0.40M | | 0.30M | 0.90M | | | | -24.70M | 13.50M | | | -13.50M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.20M | | | -0.10M | 2.30M | | | | 6.70M | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -90.40M | -407.30M | -254.50M | -573.10M | -242.50M | -563.30M | -273.30M | -99.70M | -253.60M | -487.60M | -305.90M | -393.10M | -185.00M | -579.10M | -209.60M | -336.00M | -94.10M | -374.00M | -389.90M | -322.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.00M | | 1,609.10M | -109.40M | | -4.00M | -3.90M | -21.80M | 29.70M | -3.30M | -4.00M | -1.60M | -4.80M | -3.40M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -325.40M | -281.70M | -1008.60M | -17.70M | -479.70M | -452.20M | -372.60M | -60.60M | 1,545.00M | -1097.20M | -446.50M | -11.70M | -210.00M | 1,548.30M | -546.70M | -839.70M | -267.40M | -59.50M | -290.40M | 580.50M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.90M | 63.60M | 64.70M | | 64.60M | 63.20M | 60.90M | 60.20M | 61.10M | 59.90M | 61.60M | 60.20M | 60.70M | 59.30M | 60.20M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -5.00M | 1.80M | -4.40M | -15.00M | -17.20M | 12.40M | 3.00M | 3.30M | -2.80M | 6.40M | -2.90M | -0.30M | 5.70M | -19.50M | 7.90M | 18.80M | -2.90M | 0.30M | -1.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.40M | 73.30M | -563.80M | -239.20M | -164.70M | -658.90M | 20.10M | -36.10M | 1,646.10M | -1312.10M | -191.10M | -437.50M | 165.80M | 1,252.20M | 1.40M | -1149.30M | 277.90M | -49.20M | -65.80M | 448.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 390.00M | 649.50M | 586.40M | 238.80M | 442.30M | 291.00M | 554.50M | 43.00M | 248.10M | 170.60M | 412.40M | -163.60M | 432.90M | 161.50M | 665.10M | -107.50M | 542.70M | 280.50M | 490.30M | 70.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.40M | 78.30M | -565.60M | -234.80M | -149.70M | -641.70M | 7.70M | -39.10M | 1,642.80M | -1309.30M | -172.80M | -434.60M | 166.10M | 1,246.50M | 20.90M | -1157.20M | 259.10M | -46.30M | -66.10M | 449.90M |