|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -74.10M | 164.70M | 193.30M | 217.70M | 24.40M | 123.40M | 150.50M | 216.50M | 32.30M | 132.10M | 146.90M | 276.60M | 90.70M | 168.60M | 147.90M | 297.40M | 129.00M | 220.40M | 207.50M | 361.60M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.50M | 52.70M | 51.50M | 51.80M | 55.80M | 51.40M | 49.60M | 51.70M | 53.80M | 54.90M | 55.20M | 53.00M | 52.80M | 51.10M | 52.70M | 51.00M | 51.90M | 52.20M | 54.60M | 57.20M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.30M | 18.40M | 22.20M | 22.00M | 19.10M | 18.20M | 22.50M | 19.20M | 15.60M | 21.40M | 29.30M | 24.60M | 24.20M | 24.30M | 35.70M | 24.70M | 23.20M | 22.40M | 39.40M | 24.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.40M | 3.80M | -3.90M | -1.70M | -44.30M | 26.40M | 9.70M | -14.80M | -17.40M | -0.40M | 6.50M | -17.70M | -29.50M | 12.30M | 7.10M | 7.80M | -77.20M | -5.80M | -0.60M | -3.10M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | -1.10M | 3.20M | 14.70M | 6.30M | 6.00M | | 9.90M | -10.10M | 6.00M | 5.20M | -17.40M | 27.50M | -1.00M | 4.70M | -18.50M | 15.20M | 1.80M | -7.80M | 23.70M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.30M | -1.00M | 0.70M | | -21.50M | -1.90M | 0.20M | | 2.10M | -0.80M | 1.10M | 1.50M | -1.80M | 0.80M | 1.30M | 0.60M | 6.50M | 2.70M | 2.80M | 1.20M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.30M | 247.60M | 216.60M | 357.50M | -105.80M | 45.30M | -43.40M | 395.10M | 14.00M | 270.70M | 72.90M | 605.10M | 121.00M | 277.30M | 97.20M | 738.40M | 122.20M | 176.10M | 53.20M | 779.60M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.10M | 57.20M | 55.90M | 56.20M | 60.40M | 54.80M | 53.30M | 55.20M | 57.20M | 58.30M | 58.50M | 56.20M | 56.00M | 54.40M | 55.90M | 54.30M | 55.00M | 55.50M | 57.00M | 59.70M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.70M | -81.60M | 55.00M | -5.10M | -0.70M | -43.90M | 157.70M | -83.30M | 22.10M | -97.80M | 124.30M | -68.30M | 57.10M | -70.30M | 133.70M | -58.30M | 22.50M | -79.10M | 134.30M | -62.90M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -95.70M | 67.70M | 131.30M | 12.60M | 57.70M | 226.10M | 119.70M | -63.10M | -176.50M | 128.30M | 22.70M | -165.60M | -134.50M | 145.50M | 58.10M | -86.90M | -64.10M | 234.80M | 46.80M | -112.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -58.10M | 5.30M | 140.40M | 150.40M | -101.50M | 52.20M | -20.40M | -56.10M | -200.70M | 105.30M | 49.40M | 14.30M | -153.40M | 145.60M | 80.20M | 142.80M | -142.40M | 85.80M | 70.20M | 121.20M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -77.60M | 4.70M | 1.50M | -17.20M | -51.30M | 8.70M | 20.20M | 41.00M | -64.20M | 6.80M | -48.60M | 41.00M | -17.70M | -0.50M | -48.80M | 61.50M | 15.70M | -1.70M | -115.40M | 41.50M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.00M | 20.30M | -2.60M | 13.30M | -2.70M | -22.30M | 81.90M | -5.40M | -45.10M | -3.10M | 40.90M | -15.80M | -38.10M | 58.10M | -17.70M | -38.90M | -91.80M | -1.40M | 57.20M | -17.90M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | 28.20M | 35.20M | 50.20M | 53.30M | 39.40M | 44.50M | 72.00M | 61.60M | 39.60M | 42.80M | 42.50M | 39.90M | 33.40M | 41.70M | 61.20M | 79.90M | 187.30M | 93.80M | 75.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,003.50M | 197.70M | 81.80M | 435.20M | 249.90M | 552.00M | 297.20M | 312.30M | 131.90M | 35.40M | 72.70M | 85.70M | 110.50M | 119.10M | 171.70M | 248.10M | 195.40M | 154.10M | 175.40M | 177.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -61.60M | -199.40M | -343.00M | -93.40M | -82.10M | 365.60M | -37.50M | 110.10M | 33.30M | -77.50M | -55.40M | -71.30M | -52.60M | -87.60M | -192.20M | 55.40M | -39.70M | -198.30M | -111.50M | -92.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.10M | 0.10M | -0.30M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.90M | -34.30M | -67.80M | -356.20M | -207.40M | -788.60M | -238.60M | -83.30M | -98.30M | -112.00M | -223.10M | -156.70M | -173.80M | -253.60M | -186.30M | -131.30M | -132.80M | 114.10M | -573.30M | -99.30M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.50M | 50.60M | 48.90M | 48.10M | 51.00M | 49.70M | 49.50M | 49.20M | 49.00M | 48.50M | 47.90M | 47.50M | 51.40M | 51.20M | 51.00M | 50.70M | 55.30M | 55.30M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.30M | 3.30M | -14.30M | -19.20M | -18.10M | -30.00M | -30.60M | 37.40M | 14.40M | -3.90M | -20.00M | 46.40M | -36.10M | -13.10M | 49.90M | -77.70M | 32.70M | 76.10M | -15.80M | 1.60M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.50M | 17.20M | -208.50M | -111.30M | -413.40M | -407.70M | -350.10M | 459.30M | -36.60M | 77.30M | -225.60M | 423.50M | -141.50M | -77.00M | -231.40M | 584.80M | -17.60M | 168.00M | -647.40M | 589.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.30M | 219.40M | 181.40M | 307.30M | -159.10M | 5.90M | -87.90M | 323.10M | -47.60M | 231.10M | 30.10M | 562.60M | 81.10M | 243.90M | 55.50M | 677.20M | 42.30M | -11.20M | -40.60M | 704.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.20M | 13.90M | -194.20M | -92.10M | -395.30M | -377.70M | -319.50M | 421.90M | -51.00M | 81.20M | -205.60M | 377.10M | -105.40M | -63.90M | -281.30M | 662.50M | -50.30M | 91.90M | -631.60M | 587.80M |