|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.60M | 162.70M | 112.20M | 239.90M | 116.00M | 239.30M | 132.10M | 240.90M | 259.20M | 267.60M | 217.10M | 306.60M | 278.10M | 309.10M | 301.30M | 322.20M | 309.50M | 338.70M | 364.30M | 274.90M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.80M | 18.60M | 18.80M | 19.40M | 19.60M | 20.90M | 21.50M | 22.70M | 21.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.10M | -58.60M | 0.20M | -21.10M | 32.20M | 30.90M | -30.60M | -12.40M | 13.80M | 21.10M | -8.70M | 11.40M | 0.10M | 105.50M | -104.80M | 15.30M | 0.20M | 93.20M | -92.10M | 58.30M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.90M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | | -94.20M | 1.70M | | | -5.30M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.20M | 185.60M | 174.60M | 288.70M | 127.00M | 258.60M | 128.20M | 374.80M | 106.30M | 346.20M | 150.70M | 376.50M | 232.20M | 377.20M | 341.20M | 461.20M | 191.70M | 562.10M | 346.20M | 463.30M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.40M | 12.40M | 12.60M | 12.50M | 12.70M | 12.90M | 13.20M | 13.30M | 12.90M | 13.30M | 13.70M | 15.00M | 18.70M | 19.10M | 19.70M | 19.80M | 21.10M | 21.90M | 22.80M | 22.60M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.40M | 39.30M | -14.10M | -28.10M | 2.80M | 58.30M | -11.30M | -85.90M | 138.10M | -14.00M | 20.30M | 28.30M | -16.50M | 51.10M | -62.50M | 42.70M | 57.30M | -81.60M | 52.50M | -38.20M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | 8.20M | 0.10M | -5.70M | 4.60M | 0.60M | 13.90M | 2.50M | 1.00M | 3.10M | 7.00M | 9.30M | 14.70M | 11.30M | 11.60M | 11.20M | 7.40M | 17.50M | 16.50M | 40.10M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.20M | 19.80M | -34.50M | -10.80M | 23.90M | 22.30M | 9.10M | 2.80M | 38.00M | 39.40M | -23.10M | 1.90M | 25.80M | 33.00M | -18.00M | -2.60M | 46.10M | 31.20M | 23.20M | -12.70M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.80M | 46.90M | 70.60M | 13.50M | 17.00M | -16.70M | 0.70M | 18.40M | 67.60M | -51.20M | -16.40M | 23.60M | 59.70M | 76.50M | 86.70M | 74.90M | -8.70M | 281.40M | -231.30M | 99.60M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -63.80M | 958.40M | 366.60M | 131.90M | 378.50M | -506.60M | 1,017.70M | | | | 2,137.30M | 475.30M | 196.50M | 160.00M | | 611.70M | 304.20M | 182.50M | 485.50M | 1,307.90M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.90M | -235.90M | -195.80M | -359.20M | -169.00M | -94.00M | -189.30M | -221.10M | -227.20M | -313.40M | 42.10M | 735.30M | -80.00M | -114.90M | -123.20M | -164.70M | -299.90M | 140.90M | -227.60M | 743.70M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.80M | 14.00M | 44.40M | 4.30M | 23.90M | 4.70M | -27.00M | 3.40M | 24.70M | 4.60M | -84.10M | 42.20M | 52.10M | 32.50M | -0.10M | 16.60M | 18.10M | 40.20M | 99.00M | 68.30M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.60M | 16.60M | 7.50M | -11.00M | 23.90M | 7.00M | 55.50M | 48.60M | 24.70M | 7.60M | -92.80M | -1068.00M | -48.00M | -64.10M | -74.70M | -93.80M | -198.60M | -956.00M | 98.40M | -1484.40M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.90M | -33.70M | -13.70M | -81.50M | -18.10M | 171.60M | -5.60M | 202.30M | -96.20M | 40.40M | 100.00M | 43.80M | 104.20M | 198.20M | 143.30M | 202.70M | -306.80M | -253.00M | 217.00M | -277.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.00M | 138.70M | 104.00M | 275.20M | 110.00M | 275.30M | 127.50M | 356.40M | 38.70M | 397.40M | 167.10M | 352.90M | 172.50M | 300.70M | 254.50M | 386.30M | 200.40M | 280.70M | 577.50M | 363.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.90M | -33.70M | -13.70M | -81.50M | -18.10M | 171.60M | -5.60M | 202.30M | -96.20M | 40.40M | 100.00M | 43.80M | 104.20M | 198.20M | 143.30M | 202.70M | -306.80M | -253.00M | 217.00M | -277.40M |