|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.40M | 224.60M | 92.60M | 314.30M | -83.50M | 145.40M | 37.50M | 277.30M | 97.40M | 75.10M | 11.70M | 626.20M | 52.10M | -98.50M | 7.00M | 100.60M | 33.50M | -9.10M | 20.00M | 250.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 17.50M | 10.90M | 9.40M | 10.50M | 12.40M | 11.40M | 7.70M | 11.30M | 13.90M | 11.20M | 4.70M | 7.60M | 10.70M | 2.10M | 1.80M | 7.00M | 6.70M | 7.20M | 6.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.50M | -42.70M | 13.10M | 20.20M | -14.90M | 3.90M | 74.20M | -162.50M | 51.50M | -3.70M | -7.60M | -220.50M | 0.50M | -13.60M | 6.60M | -24.20M | 3.60M | -1.60M | -3.70M | 22.30M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 0.10M | -2.10M | -0.80M | -5.10M | 2.00M | 19.40M | -23.50M | | 5.50M | -9.80M | 2.40M | -1.80M | -1.30M | -1.20M | 10.40M | | 0.10M | 1.90M | -5.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | -0.20M | 0.70M | -0.50M | | | | | | 3.80M | 0.10M | 3.40M | | 166.20M | 0.70M | 7.00M | | 80.20M | 1.50M | 7.00M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.10M | 297.40M | 25.40M | 773.40M | -135.50M | 20.60M | -40.60M | 953.40M | -381.80M | 128.50M | 48.00M | 752.20M | -158.20M | 43.80M | -75.40M | 780.70M | -175.30M | 86.30M | 31.00M | 736.80M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.10M | 41.60M | 39.20M | 40.60M | 40.00M | 39.80M | 43.70M | 41.00M | 43.10M | 43.60M | 42.70M | 32.50M | 36.60M | 37.90M | 36.10M | 37.60M | 37.00M | 37.00M | 36.90M | 36.60M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.00M | 14.30M | 16.70M | 0.60M | 7.30M | 8.40M | -5.80M | -26.00M | 22.20M | -19.80M | -5.90M | 40.30M | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.30M | -14.60M | 146.00M | -310.40M | 167.30M | -20.70M | 159.00M | -289.10M | 29.80M | -94.80M | 50.20M | -167.70M | 48.90M | -7.50M | 148.10M | -190.50M | 56.10M | -20.20M | 119.10M | -178.20M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -122.20M | 26.60M | 132.40M | -1.10M | -23.60M | -197.60M | 43.60M | 76.00M | -170.30M | -129.70M | 78.50M | 87.00M | -136.70M | -56.60M | 91.80M | 130.20M | -187.50M | -61.00M | 143.20M | 110.70M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | -47.60M | 4.00M | -4.50M | 105.10M | -9.80M | 10.30M | 14.40M | -264.90M | 7.80M | 3.90M | 0.70M | -40.80M | 4.70M | -9.80M | 14.70M | -5.40M | 15.50M | -21.40M | 26.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.40M | 4.60M | -63.50M | 60.60M | -125.60M | 25.70M | -106.20M | 304.60M | -55.40M | 39.90M | -4.50M | 17.00M | -38.60M | -13.40M | -40.40M | 73.10M | -7.50M | -14.40M | -15.60M | 42.90M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.20M | 118.60M | 103.20M | 53.40M | 5.40M | 120.30M | 101.10M | 33.80M | 27.60M | 109.70M | 95.70M | -48.70M | -12.30M | 117.00M | 106.70M | 19.10M | 3.60M | 132.40M | 119.70M | 55.90M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.30M | 20.90M | 18.30M | 79.10M | 20.80M | 37.40M | 36.10M | 44.60M | 27.10M | 28.30M | 34.00M | 36.10M | 23.30M | 28.00M | 63.10M | 38.60M | 36.60M | 24.00M | 32.50M | 60.40M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.40M | | 0.20M | 501.20M | 1.90M | | 395.90M | -6.00M | | 6.00M | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.80M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 1.00M | 0.20M | 0.60M | 0.50M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.80M | -19.90M | -18.30M | -579.70M | -22.20M | -52.80M | -433.40M | -37.00M | -27.10M | -33.80M | -33.00M | 18.10M | -21.50M | -35.70M | -63.80M | -38.10M | -36.60M | -24.10M | -34.40M | -62.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.70M | 3.90M | 0.30M | -11.20M | -40.20M | 3.90M | -2.90M | 44.30M | -44.40M | -1.20M | 45.60M | | -27.60M | -0.80M | 32.70M | | -7.30M | 0.20M | 0.10M | -0.70M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.70M | -2.20M | -62.20M | -288.50M | -325.60M | -41.50M | -40.40M | -82.50M | -100.70M | -63.10M | -55.90M | -40.00M | -467.50M | -334.40M | -106.60M | -291.00M | -137.30M | -45.30M | -41.50M | -40.70M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.50M | 9.50M | | 9.30M | 9.20M | 9.20M | 12.00M | 10.40M | 10.30M | 10.20M | 3.20M | 12.90M | 12.90M | 12.60M | 14.90M | 13.40M | 13.30M | 13.20M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | 0.10M | -1.80M | -3.80M | -7.40M | -2.20M | -10.00M | 5.60M | -1.30M | 2.70M | -5.50M | 4.60M | -2.20M | 0.10M | 0.40M | -5.30M | 9.30M | 0.40M | -1.80M | 6.40M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.60M | 275.30M | -55.10M | -94.80M | -483.30M | -73.70M | -514.40M | 833.90M | -509.60M | 31.60M | -40.90M | 730.30M | -647.20M | -326.30M | -245.80M | 451.60M | -349.20M | 16.90M | -44.90M | 633.70M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.80M | 276.50M | 7.10M | 694.30M | -156.30M | -16.80M | -76.70M | 908.80M | -408.90M | 100.20M | 14.00M | 716.10M | -181.50M | 15.80M | -138.50M | 742.10M | -211.90M | 62.30M | -1.50M | 676.40M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.60M | 275.30M | -55.10M | -94.80M | -483.30M | -73.70M | -514.40M | 833.90M | -509.60M | 31.60M | -40.90M | 730.30M | -647.20M | -326.30M | -245.80M | 451.60M | -349.20M | 16.90M | -44.90M | 633.70M |