|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.20M | 201.50M | 407.30M | 222.70M | 237.20M | 229.50M | 244.50M | 254.30M | 269.90M | 249.10M | 261.30M | 269.60M | 277.60M | 257.50M | 264.20M | 246.70M | 256.80M | 271.80M | 267.00M | 253.50M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.30M | 18.50M | 18.20M | 17.20M | 17.60M | 18.00M | 17.80M | 17.80M | 18.60M | 18.20M | 18.20M | 18.30M | 18.00M | 18.30M | 18.50M | 19.10M | 19.90M | 19.70M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.50M | 9.50M | 28.90M | 9.00M | 8.50M | 8.10M | 8.40M | 10.20M | 10.20M | 11.00M | 13.30M | 9.80M | 6.00M | 5.70M | 7.10M | 4.50M | 8.50M | 8.70M | 7.20M | 6.80M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.90M | 2.30M | -9.40M | -7.00M | 3.80M | -0.20M | -9.00M | -7.30M | -2.20M | 1.60M | -6.00M | -2.80M | -1.00M | 3.70M | -3.60M | -0.80M | 3.20M | 3.80M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.10M | 0.30M | -0.10M | 2.80M | 258.20M | 0.20M | 147.50M | -146.20M | -0.10M | 0.20M | 153.50M | -153.20M | 305.20M | 1.00M | 154.00M | -154.90M | -7.30M | 0.20M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 275.60M | 193.90M | 140.80M | 129.90M | 210.60M | 301.60M | 270.30M | 285.40M | 296.90M | 348.70M | 301.10M | 274.20M | 293.50M | 298.50M | 237.20M | 277.90M | 268.10M | 368.70M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.30M | 6.40M | 12.00M | 7.20M | 7.20M | 7.20M | 7.10M | 6.90M | 7.00M | 6.80M | 6.40M | 6.30M | 6.40M | 6.30M | 6.30M | 5.70M | 5.90M | 5.70M | 5.40M | 5.30M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.30M | 18.50M | 18.20M | 17.20M | 17.60M | 18.00M | 17.80M | 17.80M | 18.60M | 18.20M | 18.20M | 18.30M | 18.00M | 18.30M | 18.50M | 19.10M | 19.90M | 19.70M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.90M | 53.10M | 20.60M | -62.40M | 108.70M | 22.90M | 7.80M | -2.80M | 17.30M | 4.00M | 16.80M | -5.40M | 57.50M | 33.40M | -21.30M | 88.30M | -89.10M | -6.50M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.80M | 61.70M | 61.70M | 100.40M | 48.30M | 13.20M | 0.20M | 7.60M | -44.30M | -22.10M | 0.20M | 13.30M | -19.20M | 3.00M | 15.40M | 26.40M | -0.70M | -3.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.50M | 24.10M | 18.00M | 4.40M | -28.80M | -0.50M | -7.80M | 12.60M | -52.40M | 23.30M | 14.80M | -4.50M | -4.60M | 18.50M | -15.90M | 1.20M | -46.50M | 29.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -70.90M | 5.90M | -43.80M | 19.70M | -23.30M | 28.10M | -36.60M | 0.80M | -4.50M | 30.30M | -58.70M | -17.40M | 5.80M | 20.00M | -68.80M | 53.40M | -38.90M | 42.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.40M | -1.90M | 25.30M | 4.50M | -21.60M | -1.70M | -12.50M | -16.10M | -4.80M | 3.50M | 8.40M | -22.40M | 0.10M | 9.40M | -5.90M | -22.70M | -6.30M | 7.90M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | 20.20M | 21.30M | 662.20M | -619.50M | 257.10M | 279.20M | 243.50M | 249.20M | 248.00M | 256.20M | 227.10M | 234.70M | 22.90M | 19.70M | 19.90M | 13.50M | 218.40M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 3.80M | 0.40M | 0.20M | 0.70M | 0.50M | 0.50M | 0.50M | 1.20M | 1.10M | 0.50M | 0.40M | 1.10M | 0.10M | 0.50M | 0.30M | 19.50M | 0.40M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.60M | | -200.50M | | | | | | 42.60M | | | | | | | | | 5.10M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -176.20M | -6.60M | -73.80M | -57.90M | -67.90M | -72.90M | -94.60M | -59.70M | -104.60M | -63.20M | -60.20M | -40.50M | -40.20M | -32.00M | -46.00M | -21.00M | 25.90M | -28.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.10M | -9.90M | -6.60M | -6.80M | -7.10M | -12.40M | -7.10M | -7.50M | -7.50M | -23.70M | -6.70M | -7.00M | -7.00M | -17.00M | -6.50M | -6.10M | -6.70M | -15.40M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -846.10M | -106.30M | -112.20M | -120.70M | -145.80M | -152.10M | -136.50M | -135.30M | -149.00M | -164.20M | -127.90M | -156.20M | -201.50M | -193.60M | -170.90M | -180.90M | -204.50M | -211.10M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.30M | 75.70M | 75.70M | 75.70M | 86.00M | 86.10M | 85.90M | 85.60M | 98.00M | 98.20M | 98.00M | 97.90M | 112.30M | 112.20M | 111.80M | 111.50M | 126.70M | 126.80M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.10M | -3.00M | -4.90M | 1.00M | | -1.70M | -2.40M | -1.10M | -1.80M | -1.30M | 3.10M | -4.60M | 1.50M | 3.10M | -0.20M | 0.90M | -0.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -746.40M | 81.10M | -48.20M | -53.60M | -2.10M | 76.60M | 37.50M | 88.00M | 42.20M | 119.50M | 111.70M | 80.60M | 47.20M | 74.40M | 23.40M | 75.80M | 90.40M | 128.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 244.60M | 173.70M | 119.50M | -532.30M | 830.10M | 44.50M | -8.90M | 41.90M | 47.70M | 100.70M | 44.90M | 47.10M | 58.80M | 275.60M | 217.50M | 258.00M | 254.60M | 150.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -746.70M | 81.00M | -45.20M | -48.70M | -3.10M | 76.60M | 39.20M | 90.40M | 43.30M | 121.30M | 113.00M | 77.50M | 51.80M | 72.90M | 20.30M | 76.00M | 89.50M | 129.00M |