|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.60M | 138.90M | 124.00M | 115.30M | 110.30M | 168.00M | 85.80M | 85.60M | 128.80M | 44.60M | 74.90M | 63.00M | 57.20M | 1,316.40M | 40.60M | 90.20M | 66.70M | 89.20M | 111.50M | 156.60M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.30M | 1.10M | 1.80M | 10.40M | 10.00M | 1.40M | 1.40M | 10.10M | 9.80M | 10.10M | 9.60M | 8.80M | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.20M | 35.60M | 32.30M | 27.50M | 28.30M | 33.00M | 31.90M | 27.20M | 33.50M | 40.40M | 38.60M | 32.90M | 36.40M | 37.40M | 36.50M | 48.30M | 38.40M | 37.90M | 34.80M | 35.40M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | -5.30M | -4.00M | -18.00M | -16.80M | -8.10M | -16.40M | 1.30M | -33.80M | -28.00M | -42.20M | -0.60M | -13.80M | 64.20M | -19.20M | -4.20M | -26.70M | 7.20M | -4.80M | 26.60M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.80M | -1.40M | 2.00M | -15.80M | -1.10M | 10.80M | 2.10M | 185.50M | -12.00M | 21.40M | 63.10M | -118.30M | -3.30M | 52.80M | 32.10M | -175.50M | 48.30M | -89.70M | -16.30M | -30.80M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.80M | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.20M | 200.60M | 166.40M | 155.30M | 153.00M | 48.80M | 83.30M | 106.10M | 208.70M | 142.40M | 147.10M | 98.90M | 233.80M | 87.60M | 94.90M | 115.10M | 155.60M | -53.50M | 123.80M | 160.30M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.80M | 35.00M | 34.30M | 33.50M | 34.60M | 32.30M | 31.00M | 33.70M | 34.70M | 62.10M | 58.90M | 56.60M | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.30M | 1.10M | 1.80M | 10.40M | 10.00M | 1.40M | 1.40M | 10.10M | 44.50M | 72.20M | 68.50M | 65.40M | 62.90M | 62.90M | 53.40M | 52.80M | 48.90M | 49.90M | 50.50M | 50.60M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.00M | 4.80M | 1.50M | 42.70M | 34.60M | -33.10M | -14.70M | 68.60M | -62.10M | 41.90M | -3.80M | 60.40M | -63.90M | -50.90M | 10.90M | 239.00M | -206.10M | 3.40M | 7.70M | 314.90M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | -0.60M | 28.10M | 44.50M | 42.70M | 29.70M | 27.10M | 14.00M | 11.10M | -35.30M | -22.10M | -21.30M | -8.80M | -5.30M | -2.90M | 6.00M | -3.40M | -9.20M | -4.70M | 12.40M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.50M | 24.70M | 11.60M | 9.50M | 7.80M | -15.70M | 4.10M | -21.00M | -9.10M | 7.40M | 6.70M | -17.40M | 26.50M | -13.60M | 5.10M | -12.30M | -1.40M | -11.10M | -1.10M | 8.20M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | 3.20M | 18.80M | 29.00M | 56.30M | -85.10M | -24.10M | -1.30M | -26.50M | 65.00M | -40.70M | 23.00M | -10.30M | -21.60M | 8.20M | -28.80M | -35.80M | -0.80M | -35.20M | 41.10M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.70M | 31.60M | -21.30M | 52.20M | -66.50M | -18.10M | 283.80M | -15.00M | 14.90M | -50.20M | -258.30M | -3.00M | 0.30M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.20M | 13.20M | 20.10M | -12.30M | 14.60M | 52.70M | -35.60M | 14.60M | 19.50M | -0.20M | 16.20M | 31.70M | -8.10M | 63.60M | -3.90M | 116.90M | -35.80M | 4.00M | 62.90M | 54.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.60M | 10.80M | 10.00M | 14.70M | 14.50M | 14.00M | 8.10M | 6.60M | 6.40M | 12.60M | 13.20M | 9.80M | 6.80M | 14.30M | 6.40M | 6.10M | 6.60M | 5.90M | 7.20M | 5.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | | -196.80M | 234.90M | | | 318.10M | 55.40M | 33.30M | 2,047.20M | 8.40M | | | 21.80M | 0.20M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.30M | | | | 3.80M | 1.10M | | | 5.90M | 1.90M | | | -3.80M | 0.20M | | | 0.80M | 2.10M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.20M | 52.10M | 8.10M | -254.50M | -13.40M | 185.70M | -324.50M | -74.10M | -27.70M | -2022.50M | -14.20M | -3.70M | -3.50M | 1,874.60M | -11.10M | 1.10M | -14.50M | -12.70M | -8.90M | -0.90M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.40M | -0.10M | -0.10M | -2.60M | -6.30M | | -6.40M | -4.30M | -2.20M | -22.80M | -0.10M | -4.60M | | | 0.10M | | -3.10M | 0.10M | -2.60M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -186.90M | -36.20M | -140.10M | -84.50M | -109.70M | -225.60M | 220.30M | -84.00M | 583.40M | 1,078.60M | -141.30M | -89.20M | -202.20M | -1277.70M | 16.20M | -400.50M | -611.10M | 28.50M | -146.70M | -139.10M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.20M | 3.30M | -5.60M | -3.80M | 1.60M | -16.00M | -20.50M | 14.30M | 2.70M | 0.70M | -6.00M | 10.00M | -5.40M | -2.00M | 9.90M | -21.90M | 12.20M | 13.60M | -1.40M | 0.40M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.90M | 219.80M | 28.80M | -187.50M | 31.50M | -7.10M | -41.40M | -37.70M | 767.10M | -800.80M | -14.40M | 16.00M | 22.70M | 682.50M | 109.90M | -306.20M | -457.80M | -24.10M | -33.20M | 20.70M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 217.60M | 189.80M | 156.40M | 140.60M | 138.50M | 34.80M | 75.20M | 99.50M | 202.30M | 129.80M | 133.90M | 89.10M | 227.00M | 73.30M | 88.50M | 109.00M | 149.00M | -59.40M | 116.60M | 154.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.10M | 216.50M | 34.40M | -183.70M | 29.90M | 8.90M | -20.90M | -52.00M | 764.40M | -801.50M | -8.40M | 6.00M | 28.10M | 684.50M | 100.00M | -284.30M | -470.00M | -37.70M | -31.80M | 20.30M |