|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.00M | 114.00M | 113.00M | 82.00M | 112.00M | 12.00M | 149.00M | 99.00M | 92.00M | 152.00M | 266.00M | 153.00M | 194.00M | 217.00M | 326.00M | 167.00M | 224.00M | 226.00M | 333.00M | 189.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | 31.00M | 28.00M | 28.00M | 28.00M | 27.00M | 28.00M | 28.00M | 41.00M | 63.00M | 61.00M | 61.00M | 62.00M | 68.00M | 67.00M | 68.00M | 69.00M | 64.00M | 66.00M | 65.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 8.00M | 8.00M | 9.00M | 9.00M | 10.00M | 9.00M | 12.00M | 16.00M | 18.00M | 15.00M | 18.00M | 13.00M | 12.00M | 13.00M | 12.00M | 13.00M | 12.00M | 16.00M | 13.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.00M | -63.00M | 8.00M | 15.00M | -15.00M | 2.00M | 1.00M | 49.00M | 7.00M | 103.00M | -163.00M | | 4.00M | | -3.00M | 37.00M | -37.00M | 5.00M | -10.00M | 28.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 14.00M | 1.00M | 2.00M | | 1.00M | 1.00M | 1.00M | 13.00M | | 6.00M | 4.00M | 2.00M | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 12.00M | 4.00M | | 5.00M | 17.00M | 7.00M | 8.00M | 1.00M | 3.00M | 64.00M | 11.00M | 22.00M | -9.00M | 8.00M | 21.00M | 15.00M | 12.00M | 34.00M | 31.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.00M | 112.00M | 220.00M | -81.00M | 113.00M | 202.00M | 362.00M | -19.00M | 28.00M | 373.00M | 455.00M | 89.00M | 288.00M | 311.00M | 575.00M | 33.00M | 305.00M | 360.00M | 543.00M | 108.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | 31.00M | 31.00M | 30.00M | 32.00M | 31.00M | 32.00M | 32.00M | 51.00M | 84.00M | 76.00M | 73.00M | 83.00M | 73.00M | 75.00M | 77.00M | 76.00M | 78.00M | 77.00M | 75.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | 31.00M | 28.00M | 28.00M | 28.00M | 27.00M | 28.00M | 28.00M | 41.00M | 63.00M | 61.00M | 61.00M | 62.00M | 68.00M | 67.00M | 68.00M | 69.00M | 64.00M | 66.00M | 65.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 12.00M | -8.00M | 64.00M | 55.00M | 26.00M | 47.00M | 28.00M | 94.00M | 20.00M | -55.00M | 47.00M | 37.00M | 17.00M | 6.00M | 48.00M | 55.00M | 10.00M | -58.00M | 58.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | 46.00M | 32.00M | 106.00M | 83.00M | 25.00M | -67.00M | 55.00M | 2.00M | -16.00M | -82.00M | 52.00M | 23.00M | 13.00M | -47.00M | 9.00M | 18.00M | 3.00M | -53.00M | 18.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.00M | -17.00M | 62.00M | 20.00M | 20.00M | 7.00M | 70.00M | -14.00M | 50.00M | -21.00M | 7.00M | 6.00M | -8.00M | -29.00M | 95.00M | -64.00M | 70.00M | -51.00M | 23.00M | -61.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.00M | | | -10.00M | 69.00M | | | 9.00M | -32.00M | | | 3.00M | 25.00M | | | 38.00M | 12.00M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.00M | 11.00M | -22.00M | -79.00M | 44.00M | 38.00M | -9.00M | -98.00M | -56.00M | 69.00M | 160.00M | -125.00M | 5.00M | -3.00M | 145.00M | -161.00M | -64.00M | -35.00M | 324.00M | -48.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | 47.00M | 81.00M | 49.00M | 46.00M | 53.00M | 60.00M | 49.00M | 53.00M | 74.00M | 94.00M | 74.00M | 3.00M | 7.00M | 100.00M | 71.00M | 11.00M | 7.00M | 83.00M | 90.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 1.00M | 2.00M | 1.00M | 2.00M | | 1.00M | | | 2.00M | -1.00M | 1.00M | 2.00M | | 1.00M | 5.00M | | 10.00M | 2.00M | 1.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | 188.00M | 7.00M | | 106.00M | 50.00M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | 8.00M | 1.00M | | | | | 91.00M | 12.00M | 2.00M | 11.00M | | 12.00M | | 48.00M | 2.00M | -2.00M | 1.00M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | 1.00M | | 2.00M | -2.00M | 1.00M | | 2.00M | 2.00M | 1.00M | 1.00M | | | 5.00M | 3.00M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.00M | -44.00M | -70.00M | -43.00M | -41.00M | -39.00M | -68.00M | -37.00M | -452.00M | -50.00M | -89.00M | -51.00M | -77.00M | -65.00M | -289.00M | -15.00M | -125.00M | -189.00M | -142.00M | -76.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | -2.00M | -1.00M | 2.00M | -2.00M | -1.00M | -2.00M | -3.00M | -3.00M | -5.00M | -7.00M | -5.00M | -11.00M | -5.00M | -8.00M | -11.00M | -8.00M | -7.00M | -10.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.00M | -644.00M | -49.00M | -106.00M | -52.00M | -52.00M | -580.00M | -63.00M | 298.00M | -306.00M | -86.00M | -82.00M | -337.00M | -101.00M | -95.00M | -116.00M | -128.00M | -138.00M | -119.00M | -683.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.00M | 50.00M | 51.00M | 55.00M | 55.00M | 53.00M | 54.00M | 60.00M | 79.00M | 80.00M | 80.00M | 88.00M | 87.00M | 88.00M | 87.00M | 98.00M | 98.00M | 97.00M | 98.00M | 106.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | -9.00M | -7.00M | -2.00M | -24.00M | -38.00M | 44.00M | 12.00M | -3.00M | -20.00M | 34.00M | -28.00M | -6.00M | 29.00M | -48.00M | 25.00M | 59.00M | -1.00M | 7.00M | -15.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.00M | -585.00M | 94.00M | -232.00M | -4.00M | 73.00M | -242.00M | -107.00M | -129.00M | -3.00M | 314.00M | -72.00M | -132.00M | 174.00M | 132.00M | -62.00M | 111.00M | 21.00M | 288.00M | -671.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.00M | 65.00M | 139.00M | -130.00M | 67.00M | 149.00M | 302.00M | -68.00M | -25.00M | 299.00M | 361.00M | 15.00M | 285.00M | 304.00M | 475.00M | -38.00M | 294.00M | 353.00M | 460.00M | 18.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.00M | -576.00M | 101.00M | -230.00M | 20.00M | 111.00M | -286.00M | -119.00M | -126.00M | 17.00M | 280.00M | -44.00M | -126.00M | 145.00M | 191.00M | -98.00M | 52.00M | 33.00M | 282.00M | -651.00M |