|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.32M | 118.97M | 175.40M | 106.30M | 85.03M | 96.16M | 156.32M | 174.14M | 96.97M | 166.58M | 273.52M | 213.61M | 126.09M | 191.88M | 299.02M | 310.29M | 148.97M | 233.52M | 342.84M | 316.59M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.11M | 62.76M | 61.62M | 69.02M | 70.95M | 73.96M | 73.51M | 72.23M | 78.38M | 79.88M | 81.49M | 85.05M | 88.89M | 83.65M | 89.98M | 96.88M | 98.11M | 98.72M | 103.88M | 110.79M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.69M | 23.92M | 21.64M | 24.01M | 22.99M | 28.10M | 26.60M | 27.87M | 27.45M | 34.60M | 32.50M | 32.10M | 35.33M | 37.30M | 38.20M | 39.71M | 38.15M | 44.10M | 46.90M | 52.83M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.49M | 14.25M | -2.50M | 11.83M | -8.10M | 8.49M | 39.22M | 2.44M | -12.00M | 15.58M | 10.72M | -10.49M | -4.76M | -0.60M | 3.52M | -6.48M | 6.89M | -12.63M | 79.17M | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.92M | 36.57M | 10.76M | 30.04M | 20.49M | | 2.42M | 0.76M | 5.87M | 104.89M | 2.65M | -106.10M | 75.71M | -84.06M | 2.35M | 161.55M | 71.58M | 1.01M | -65.92M | -20.31M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 23.60M | | 8.10M | 0.13M | 2.80M | | 11.70M | 2.36M | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.61M | 188.95M | 17.88M | 249.95M | 85.09M | 118.73M | 343.36M | 583.13M | 38.41M | 127.41M | 406.59M | 1,003.54M | 237.96M | 391.31M | 739.91M | 712.01M | 243.20M | 295.71M | 563.50M | 1,127.57M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.36M | 21.29M | 22.77M | 99.98M | 115.75M | 107.94M | 67.15M | 63.13M | 72.40M | 70.03M | 71.36M | 75.21M | 77.51M | 79.21M | 110.42M | 115.81M | 109.56M | 113.18M | 133.19M | 142.87M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 0.84M | 3.92M | 2.80M | 1.50M | 1.46M | 2.03M | 7.77M | 8.10M | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.11M | 62.76M | 61.62M | 69.02M | 70.95M | 73.96M | 73.51M | 72.23M | 78.38M | 79.88M | 81.49M | 85.05M | 88.89M | 83.65M | 89.98M | 96.88M | 98.11M | 98.72M | 103.88M | 110.79M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.31M | 33.23M | -27.87M | 391.36M | 303.31M | -51.12M | -321.91M | 382.65M | 338.76M | 28.63M | 36.27M | 33.20M | 710.99M | 73.39M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.58M | 34.99M | -13.71M | 29.45M | -11.21M | 2.77M | 22.91M | 45.14M | 50.92M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.99M | -143.67M | -33.62M | 334.27M | 475.84M | -4.64M | -349.87M | 292.68M | 388.45M | -278.84M | -54.49M | 119.03M | 637.20M | -46.78M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.45M | 65.04M | 247.69M | -365.53M | 188.83M | 246.83M | 28.70M | -59.46M | 4.08M | 1.44M | -16.14M | 32.70M | 46.98M | -44.45M | 3.25M | 367.85M | 6.07M | 8.81M | 120.80M | -55.88M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.49M | 74.90M | 74.61M | 152.86M | 109.94M | 121.57M | 105.96M | 90.16M | 80.32M | 105.28M | 139.80M | -325.40M | 83.14M | 161.46M | 212.50M | -457.09M | 132.76M | 140.35M | 142.45M | 193.59M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.27M | 0.26M | 14.62M | 0.19M | 15.59M | 18.22M | 20.52M | 10.75M | 24.21M | 13.02M | 21.36M | 26.42M | 28.76M | 12.05M | 10.41M | 7.32M | 15.07M | 17.05M | 12.48M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.20M | 0.34M | 0.27M | 0.06M | 0.06M | 0.76M | 0.38M | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.78M | 35.33M | 33.26M | 2,350.33M | | 4.81M | 172.96M | 17.32M | 452.25M | | 20.39M | 178.98M | 384.07M | 66.73M | 1,273.64M | 21.30M | 394.26M | 191.84M | 1,197.15M | 1,268.87M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 2.81M | 0.01M | 26.09M | 16.46M | 0.45M | | 3.73M | 39.07M | 3.21M | | | 26.57M | 2.67M | | | | | 17.01M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -222.81M | -96.37M | -96.54M | -2482.90M | -93.07M | -117.95M | -264.73M | -141.44M | -488.62M | -78.74M | -154.96M | -267.33M | -386.61M | -202.65M | -1537.89M | -167.17M | -520.62M | -459.93M | -1305.14M | -1545.29M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.06M | -16.49M | -0.54M | 0.15M | -7.60M | -4.55M | -16.45M | -3.72M | -2.96M | 55.61M | -9.13M | 14.64M | -44.39M | 35.06M | -13.43M | -17.61M | 4.79M | -33.21M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.99M | -81.75M | 1,563.59M | 766.05M | 16.55M | -87.47M | -12.81M | -227.35M | 242.69M | 93.61M | -305.24M | 237.45M | -603.04M | -203.25M | 1,033.72M | -533.06M | 52.35M | 134.39M | 844.66M | 243.57M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.80M | 8.41M | 8.41M | 8.39M | 10.84M | 10.09M | 10.07M | 11.82M | 12.10M | 11.89M | 12.43M | 13.41M | 13.48M | 13.52M | 13.53M | 13.43M | 15.46M | 14.85M | 15.07M | 15.03M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 1.28M | -0.55M | -0.31M | 0.38M | -0.79M | -0.86M | 0.54M | -1.56M | 1.91M | -4.82M | 11.49M | -9.96M | 2.96M | 11.27M | -34.54M | 2.29M | 19.34M | -2.10M | 3.29M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.81M | 12.10M | 1,484.38M | -1467.21M | 8.95M | -87.47M | 64.97M | 214.88M | -209.09M | 144.19M | -58.42M | 985.15M | -761.66M | -11.63M | 247.02M | -22.76M | -222.78M | -10.48M | 100.92M | -170.85M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.13M | 114.05M | -56.74M | 97.10M | -24.85M | -2.84M | 237.40M | 492.97M | -41.91M | 22.14M | 266.79M | 1,328.93M | 154.82M | 229.86M | 527.42M | 1,169.11M | 110.44M | 155.36M | 421.05M | 933.97M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.80M | 10.82M | 1,484.93M | -1466.90M | 8.57M | -86.68M | 65.83M | 214.34M | -207.53M | 142.28M | -53.61M | 973.66M | -751.70M | -14.59M | 235.75M | 11.78M | -225.07M | -29.82M | 103.02M | -174.15M |