|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.00M | 153.90M | 206.00M | 69.70M | 202.10M | 109.80M | 191.10M | 208.50M | -600.70M | 183.60M | 194.90M | 120.40M | 245.10M | 185.00M | -24.50M | -662.30M | -729.00M | -43.90M | 241.30M | -724.20M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.80M | 58.50M | 60.50M | 59.90M | 56.60M | 55.10M | 57.10M | 59.80M | 52.10M | 50.20M | 53.00M | 67.50M | 69.00M | 73.00M | 72.20M | 68.20M | 69.80M | 85.00M | 93.10M | 93.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.80M | 5.30M | 5.30M | 4.60M | 7.10M | 7.90M | -2.60M | 6.00M | 14.30M | 5.10M | 8.60M | 2.20M | 8.00M | 8.90M | 6.90M | 9.40M | 4.70M | 9.00M | 8.90M | 2.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -190.80M | -8.90M | -7.40M | -5.80M | -18.40M | 2.60M | 21.30M | -87.10M | -44.80M | 24.00M | 40.00M | -75.80M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | 12.00M | -18.50M | -5.80M | -2.60M | -2.50M | -9.80M | -11.60M | 18.80M | -4.80M | -5.40M | 11.70M | -23.00M | -15.10M | 15.20M | -6.80M | 39.20M | -0.20M | -0.10M | -41.60M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.80M | | | 150.40M | | | | | | | | | | | | 208.20M | 112.70M | | | 454.20M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 291.00M | 137.80M | 165.10M | 439.70M | 393.70M | -39.00M | 205.00M | 584.60M | 443.80M | 217.90M | 176.90M | 406.50M | 428.10M | 172.90M | 404.20M | 239.40M | 393.90M | -10.60M | 346.50M | 558.50M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 794.30M | 867.30M | | | 507.50M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.90M | 55.40M | 55.40M | 55.30M | 57.50M | 55.60M | 55.60M | 55.60M | 40.10M | 39.80M | 39.60M | 55.70M | 56.00M | 56.00M | 55.80M | 53.90M | 53.60M | 50.20M | 50.20M | 50.30M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.80M | 58.50M | 60.50M | 59.90M | 56.60M | 55.10M | 57.10M | 59.80M | 52.10M | 50.20M | 53.00M | 67.50M | 69.00M | 73.00M | 72.20M | 68.20M | 69.80M | 85.00M | 93.10M | 93.80M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -72.40M | 32.90M | 92.70M | -94.90M | -38.20M | 80.20M | 6.90M | -76.40M | 64.10M | -6.10M | -2.60M | 19.50M | -52.30M | -1.60M | 70.10M | -149.00M | -36.70M | 24.30M | 32.30M | -30.30M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.50M | 146.30M | -5.50M | -9.80M | 47.70M | 223.00M | 50.80M | -119.20M | -20.00M | 81.40M | -4.90M | -131.80M | 52.40M | 99.00M | -44.60M | 4.80M | 121.40M | 177.30M | -31.70M | -184.20M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.20M | 28.50M | -36.70M | -7.00M | 164.70M | 73.10M | 4.40M | -31.20M | 105.30M | -43.80M | -49.10M | -55.00M | 66.20M | -61.50M | -21.90M | -90.30M | 137.20M | -33.20M | -127.80M | 10.20M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.70M | -43.90M | -9.40M | 17.50M | 2.80M | 8.90M | 11.90M | 5.40M | -25.80M | -7.70M | 42.40M | 27.10M | 37.60M | -60.90M | 80.70M | -136.80M | 31.60M | 76.20M | -20.90M | -140.10M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.70M | 47.40M | -65.40M | 3.10M | 27.70M | 25.60M | -81.90M | 16.40M | 49.40M | 57.30M | -121.30M | 20.50M | 8.60M | 54.90M | -59.50M | 75.30M | -17.10M | -41.10M | 24.20M | 135.70M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.90M | -8.00M | -30.20M | 15.70M | 39.40M | 3.30M | -22.40M | -50.30M | 69.20M | 4.80M | 18.40M | 4.50M | 8.50M | -2.60M | 8.20M | 22.10M | -13.80M | -53.00M | -24.00M | 81.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.00M | 68.00M | 59.20M | 117.30M | 173.00M | 88.30M | 102.10M | 141.90M | 145.10M | 150.30M | 148.70M | 156.90M | 130.60M | 123.70M | 87.00M | 88.10M | 95.00M | 84.30M | 66.30M | 71.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | 12.90M | 0.20M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.30M | | | 97.30M | -0.20M | 1.60M | | | 684.70M | | | | 5.80M | | | 40.00M | -255.90M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -108.00M | -80.00M | -63.00M | 11.10M | -223.60M | -71.50M | -137.80M | -97.50M | 563.00M | -151.90M | -141.80M | -3567.50M | -103.40M | -172.40M | -53.30M | 207.20M | -81.80M | -197.90M | 7.90M | 16.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | 0.90M | 9.80M | | -3.10M | 1.40M | 7.30M | -5.60M | -4.10M | 29.50M | 31.80M | -37.10M | -4.50M | -8.40M | -0.50M | 16.40M | -3.60M | 0.70M | -0.70M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -353.30M | -223.30M | -115.50M | -321.60M | -284.10M | 91.90M | -190.70M | -410.60M | -455.20M | -481.30M | 3,349.00M | -428.20M | -297.90M | -23.00M | -340.70M | -446.90M | -292.10M | 178.00M | -329.70M | -586.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.40M | 97.20M | 106.90M | 107.00M | 107.00M | 105.10M | 108.40M | 108.30M | 108.40M | 105.20M | 108.00M | 112.30M | 112.00M | 112.10M | 114.40M | 114.40M | 114.50M | 114.40M | 116.80M | 116.70M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | | -0.10M | -0.20M | -0.40M | 0.30M | -1.00M | 0.60M | | 0.60M | -1.30M | 1.20M | -0.70M | | -0.50M | -1.70M | 2.70M | -0.10M | -1.20M | 1.40M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -167.20M | -165.50M | -13.50M | 129.00M | -114.40M | -18.30M | -124.50M | 77.10M | 551.60M | -414.70M | 3,382.80M | -3588.00M | 26.10M | -22.50M | 9.70M | -2.00M | 22.70M | -30.60M | 23.50M | -10.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.00M | 69.80M | 105.90M | 322.40M | 220.70M | -127.30M | 102.90M | 442.70M | 298.70M | 67.60M | 28.20M | 249.60M | 297.50M | 49.20M | 317.20M | 151.30M | 298.90M | -94.90M | 280.20M | 487.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -170.30M | -165.50M | -13.40M | 129.20M | -114.00M | -18.60M | -123.50M | 76.50M | 551.60M | -415.30M | 3,384.10M | -3589.20M | 26.80M | -22.50M | 10.20M | -0.30M | 20.00M | -30.50M | 24.70M | -11.40M |