|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.00M | 74.60M | 238.90M | 49.40M | 294.80M | 336.00M | 378.70M | 294.90M | 398.70M | 205.70M | 213.00M | 265.00M | 231.00M | 239.00M | 178.00M | 248.00M | 293.00M | 30.00M | 302.00M | 351.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.10M | 33.60M | 31.40M | 33.50M | 28.70M | 33.00M | 29.00M | 32.90M | 33.30M | 38.80M | 39.00M | 41.00M | 41.00M | 41.00M | 40.00M | 43.00M | 43.00M | 47.00M | 44.00M | 47.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.50M | 13.80M | 15.50M | 15.70M | 17.60M | 19.30M | 18.40M | 23.20M | 23.40M | 23.00M | 24.00M | 27.00M | 24.00M | 25.00M | 23.00M | 21.00M | 21.00M | 20.00M | 21.00M | 24.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | -4.00M | -0.40M | 0.40M | -0.10M | -0.50M | 5.10M | -9.30M | 0.30M | 2.90M | 1.00M | | | -1.00M | 12.00M | -12.00M | 15.00M | -28.00M | | 62.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 461.50M | 204.10M | -12.00M | 90.80M | 344.90M | 399.40M | 66.30M | 187.10M | 281.70M | 838.90M | 33.00M | 120.00M | 279.00M | 432.00M | 364.00M | 199.00M | 527.00M | 454.00M | 234.00M | 320.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.50M | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.70M | 20.50M | 27.50M | 29.00M | 28.10M | 27.70M | 28.80M | 29.20M | 28.80M | 29.20M | 38.00M | 40.00M | 37.00M | 40.00M | 38.00M | 38.00M | 38.00M | 38.00M | 34.00M | 33.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.10M | 33.60M | 31.40M | 33.50M | 28.70M | 33.00M | 29.00M | 32.90M | 33.30M | 38.80M | 39.00M | 41.00M | 41.00M | 41.00M | 40.00M | 43.00M | 43.00M | 47.00M | 44.00M | 47.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -42.10M | -5.60M | 77.70M | 82.60M | 165.80M | 89.50M | 32.60M | 178.50M | 204.10M | -46.20M | -280.00M | 41.00M | -71.00M | -95.00M | -73.00M | 124.00M | 7.00M | 59.00M | -78.00M | 104.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.90M | 69.50M | 78.30M | 58.10M | 69.80M | 86.60M | 175.30M | 45.30M | 89.30M | -13.90M | 28.00M | -86.00M | -10.00M | -64.00M | -27.00M | -68.00M | 51.00M | -11.00M | 20.00M | 8.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.00M | -9.30M | -29.70M | 99.90M | 48.30M | 53.50M | -29.80M | -45.70M | 0.90M | 144.60M | -200.00M | -20.00M | -72.00M | 1.00M | -25.00M | -37.00M | 63.00M | 52.00M | -103.00M | 44.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.00M | 33.00M | -135.30M | -9.70M | 30.10M | 36.70M | -40.20M | 54.30M | 60.80M | 134.10M | -243.00M | -42.00M | -12.00M | 42.00M | -12.00M | 43.00M | 56.00M | 81.00M | -124.00M | 51.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -42.20M | 66.10M | -37.60M | -192.10M | 27.10M | 73.30M | 73.10M | -103.90M | -18.40M | 153.20M | 2.00M | -230.00M | -66.00M | 57.00M | -8.00M | -111.00M | -11.00M | 76.00M | 5.00M | -87.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -79.30M | 120.10M | 27.10M | 52.30M | -150.20M | -41.40M | 52.70M | -11.70M | 78.80M | -172.80M | 14.00M | 9.00M | -7.00M | 155.00M | 42.00M | 7.00M | 16.00M | -26.00M | 27.00M | 62.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.50M | 43.70M | 37.10M | 44.90M | 18.30M | 40.80M | 24.20M | 31.50M | 41.60M | 63.70M | 68.00M | 51.00M | 41.00M | 65.00M | 71.00M | 28.00M | 38.00M | 49.00M | 63.00M | 46.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | 0.40M | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,205.50M | 10.50M | 5.90M | 0.10M | | 133.80M | 34.20M | | 151.50M | 748.00M | | 1.00M | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | | | 1.30M | 64.70M | 144.20M | 144.80M | 60.40M | 150.00M | 854.80M | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.50M | -2254.40M | -48.70M | -96.00M | 45.50M | 91.40M | -18.30M | -1.20M | 108.10M | 765.40M | -817.00M | -59.00M | -44.00M | -62.00M | -83.00M | -39.00M | -43.00M | -51.00M | -69.00M | -50.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | -16.30M | -2.90M | -1.50M | -3.10M | -13.50M | -14.10M | -7.90M | -5.70M | -7.30M | -22.00M | -1.00M | -12.00M | -15.00M | -5.00M | -4.00M | | -1.00M | 3.00M | -4.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -163.70M | 1,800.60M | -52.00M | -90.50M | -336.00M | -455.70M | -105.30M | -191.20M | -412.70M | -966.80M | 134.00M | -25.00M | -296.00M | -316.00M | -254.00M | -191.00M | -459.00M | -431.00M | -153.00M | -283.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.20M | 124.20M | 130.10M | 130.10M | 130.20M | 129.00M | 135.90M | 135.50M | 135.50M | 135.10M | 144.00M | 143.00M | 142.00M | 142.00M | 149.00M | 148.00M | 147.00M | 147.00M | 156.00M | 153.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.60M | -10.50M | -9.50M | -1.30M | -14.50M | -27.30M | 18.00M | 1.30M | 10.40M | -9.70M | 9.00M | -4.00M | -3.00M | 10.00M | -27.00M | 10.00M | 20.00M | 1.00M | 3.00M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 271.90M | -260.20M | -122.20M | -97.00M | 39.90M | 7.80M | -39.30M | -4.00M | -12.50M | 627.80M | -641.00M | 32.00M | -64.00M | 64.00M | | -21.00M | 45.00M | -27.00M | 15.00M | -13.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 437.00M | 160.40M | -49.10M | 45.90M | 326.60M | 358.60M | 42.10M | 155.60M | 240.10M | 775.20M | -35.00M | 69.00M | 238.00M | 367.00M | 293.00M | 171.00M | 489.00M | 405.00M | 171.00M | 274.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 262.30M | -249.70M | -112.70M | -95.70M | 54.40M | 35.10M | -57.30M | -5.30M | -22.90M | 637.50M | -650.00M | 36.00M | -61.00M | 54.00M | 27.00M | -31.00M | 25.00M | -28.00M | 12.00M | -13.00M |