|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 252.80M | 242.00M | 352.80M | 437.90M | 507.20M | 546.20M | 580.30M | 604.00M | 666.40M | 666.60M | 419.20M | 154.70M | 129.30M | 78.40M | -53.60M | -154.60M | -18.60M | 41.70M | 62.70M | 144.20M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.20M | 43.70M | 64.90M | 59.30M | 71.70M | 63.60M | 55.30M | 54.10M | 50.50M | 47.00M | 47.10M | 45.80M | 43.00M | 41.20M | 40.40M | 41.20M | 39.50M | 39.00M | 37.80M | 38.70M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.30M | 23.80M | 114.10M | 47.00M | 19.40M | 63.10M | -25.30M | 113.20M | 44.50M | 45.40M | -43.00M | 14.20M | 44.00M | 46.30M | 49.40M | -129.50M | 8.40M | 106.10M | -84.90M | -0.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.10M | -31.30M | 17.30M | 1.80M | 74.70M | 56.60M | 54.10M | 20.10M | 23.90M | 3.10M | 17.10M | -71.30M | -8.10M | -41.60M | -76.10M | -17.50M | -3.00M | 5.30M | -15.60M | -51.30M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | | 1.40M | 0.40M | 0.50M | 0.60M | 0.20M | 0.50M | | | | | 2.20M | 0.30M | | 1.60M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 629.90M | 611.70M | 853.40M | 747.70M | 840.40M | 793.20M | 1,277.90M | 709.50M | 993.20M | 616.20M | 853.30M | 430.00M | 377.10M | 43.60M | 271.50M | 205.90M | 275.60M | 88.10M | 341.40M | 257.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.60M | 1.70M | 9.00M | 10.00M | 1.80M | 1.80M | 1.80M | 1.80M | 1.70M | 3.10M | 14.00M | 18.70M | 16.60M | 11.50M | 23.50M | 13.20M | 1.40M | 5.30M | 12.90M | 7.60M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | 2.30M | 2.20M | 2.30M | 2.30M | 0.70M | 0.70M | 2.40M | 2.20M | 1.10M | 0.70M | 1.60M | 2.00M | 0.90M | 1.00M | 1.70M | 1.40M | 0.70M | 0.70M | 1.90M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 272.20M | 277.50M | 300.60M | 293.20M | 259.40M | 251.80M | 244.00M | 243.20M | 222.90M | 219.00M | 219.40M | 218.20M | 188.70M | 187.60M | 186.80M | 187.00M | 171.10M | 172.70M | 171.80M | 173.70M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | -15.10M | -55.50M | 142.50M | 72.40M | -11.80M | 41.80M | 130.30M | 159.70M | 241.20M | -308.10M | -254.40M | -47.90M | -51.50M | -187.10M | -167.50M | 75.80M | -19.90M | -15.00M | 163.60M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.20M | 30.60M | 55.20M | 72.80M | 65.00M | 125.20M | 134.60M | 158.40M | 10.60M | -5.50M | -21.30M | 3.40M | -9.20M | 27.50M | 16.80M | -66.70M | -125.00M | -76.00M | -39.00M | -24.30M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.90M | 4.20M | 70.50M | 118.90M | 152.40M | -8.10M | 81.20M | 97.90M | 34.90M | 29.10M | -88.00M | -124.40M | -41.20M | -141.10M | -54.30M | -109.00M | 27.60M | -53.60M | -1.40M | 53.40M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50M | -27.40M | 45.80M | -10.10M | -24.40M | -17.60M | 26.00M | -12.00M | 107.00M | -133.30M | -72.40M | 60.20M | 27.80M | -88.60M | 67.30M | -8.30M | -4.60M | -174.80M | 11.90M | 19.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.40M | 29.70M | 35.60M | 30.00M | 32.30M | 20.50M | 320.70M | -259.30M | 30.10M | 19.50M | 195.40M | 40.10M | 52.70M | 45.80M | 13.30M | 14.20M | 23.80M | 30.60M | 18.50M | 37.90M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.20M | | 1.90M | 0.40M | | | 0.50M | 0.30M | 0.10M | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -112.70M | -96.00M | -126.30M | -142.70M | -153.80M | -130.80M | -164.10M | -150.80M | -140.90M | -93.80M | -86.20M | -71.20M | -125.50M | -64.20M | -42.10M | -56.00M | -36.90M | -62.00M | -44.50M | -52.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 0.50M | 5.20M | 0.70M | | | | | | 1.00M | 0.50M | -1.50M | | 16.50M | 1.50M | -23.60M | | | -3.30M | 19.90M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -519.50M | -540.10M | -666.90M | -601.10M | -626.90M | -734.70M | -1129.70M | -613.60M | -815.10M | -537.00M | -742.70M | -320.10M | -256.20M | -8.40M | 70.50M | 35.80M | -443.90M | -355.80M | -283.00M | -215.30M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.20M | 21.20M | 13.70M | 23.40M | 13.40M | 24.40M | 16.50M | 28.00M | 15.30M | 25.30M | 17.10M | 24.40M | 13.10M | 20.50M | 11.80M | 1,450.00M | 12.40M | 17.90M | 12.20M | 19.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.10M | 121.20M | 128.70M | 140.80M | 153.00M | 166.10M | 180.30M | 195.90M | 208.90M | 222.70M | 237.40M | 242.50M | 242.60M | 243.70M | 244.60M | 244.80M | 245.50M | 245.80M | 246.10M | 246.60M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.30M | -24.40M | 60.20M | 3.90M | 59.70M | -72.30M | -15.90M | -54.90M | 37.20M | -14.60M | 24.40M | 38.70M | -4.60M | -29.00M | 299.90M | 185.70M | -205.20M | -329.70M | 13.90M | -10.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 603.50M | 582.00M | 817.80M | 717.70M | 808.10M | 772.70M | 957.20M | 968.80M | 963.10M | 596.70M | 657.90M | 389.90M | 324.40M | -2.20M | 258.20M | 191.70M | 251.80M | 57.50M | 322.90M | 219.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.30M | -24.40M | 60.20M | 3.90M | 59.70M | -72.30M | -15.90M | -54.90M | 37.20M | -14.60M | 24.40M | 38.70M | -4.60M | -29.00M | 299.90M | 185.70M | -205.20M | -329.70M | 13.90M | -10.40M |