|
Net Income (Quarter)
|
36.90M | -17.20M | 38.80M | 84.30M | 58.00M | -322.10M | 32.20M | -292.60M | 27.50M | 50.50M | 44.50M | 42.90M | 52.10M | 57.20M | 68.80M | 50.50M | 68.40M | 54.40M | 46.50M | 12.50M | 48.00M | 61.00M | 45.00M | 61.00M | 83.00M | 95.00M | 111.00M | 165.00M | 151.00M | 174.00M | 167.00M | 199.00M | 167.00M | 181.00M | 149.00M | 172.00M | 139.00M | 23.00M | 77.00M | 129.00M | 120.00M | 110.00M | 94.00M | -395.00M | 129.00M | 122.00M | 139.00M | -480.00M | 170.00M | 175.00M | 158.00M | 170.00M | 169.00M | 187.00M | 200.00M | 156.00M | 192.00M | 195.00M | 137.00M | 115.00M |
|
Depreciation and Depletion (Quarter)
|
25.70M | 25.80M | 25.50M | 26.80M | 24.60M | 25.30M | 26.10M | 26.50M | 24.70M | 25.00M | 24.40M | 24.60M | 23.30M | 24.10M | 23.60M | 22.80M | 21.40M | 22.00M | 22.40M | 22.20M | 21.00M | 21.00M | 21.00M | 21.00M | 19.00M | 20.00M | 21.00M | 20.00M | 20.00M | 19.00M | 19.00M | 19.00M | 18.00M | 19.00M | 20.00M | 24.00M | 22.00M | 24.00M | 25.00M | 25.00M | 25.00M | 26.00M | 26.00M | 27.00M | 27.00M | 26.00M | 29.00M | 27.00M | 26.00M | 27.00M | 28.00M | 28.00M | 27.00M | 27.00M | 28.00M | 29.00M | 28.00M | 29.00M | 30.00M | 30.00M |
|
Share-based Compensation (Quarter)
|
2.00M | 2.30M | 2.10M | 1.60M | 1.70M | 1.80M | 1.00M | 1.90M | 3.40M | 4.30M | 3.00M | 3.00M | 3.30M | 4.00M | 3.80M | -7.80M | 2.10M | 2.60M | 2.50M | -3.20M | 2.00M | 2.00M | 2.00M | 3.00M | 2.00M | 4.00M | 2.00M | 4.00M | 3.00M | 3.00M | 3.00M | 4.00M | 3.00M | 5.00M | 2.00M | 3.00M | 3.00M | 2.00M | 6.00M | 6.00M | 3.00M | 5.00M | 3.00M | 3.00M | 3.00M | 6.00M | 5.00M | 4.00M | 5.00M | 6.00M | 6.00M | 5.00M | 6.00M | 8.00M | 6.00M | 6.00M | 6.00M | 8.00M | 6.00M | 7.00M |
|
Deferred Taxes (Quarter)
|
15.20M | 4.90M | 13.80M | 5.90M | 21.00M | -351.80M | 19.00M | 8.00M | 16.10M | 32.90M | 28.80M | 9.80M | 27.50M | 34.20M | 43.50M | 20.40M | 34.40M | 32.90M | 24.20M | -1.50M | 23.00M | 31.00M | 26.00M | 34.00M | 25.00M | 19.00M | 28.00M | -116.00M | 12.00M | 13.00M | 21.00M | 6.00M | 13.00M | 20.00M | 28.00M | 4.00M | 35.00M | 8.00M | 3.00M | 23.00M | 14.00M | 15.00M | 32.00M | -5.00M | 5.00M | 4.00M | -8.00M | 4.00M | -8.00M | -9.00M | -5.00M | 5.00M | -5.00M | -4.00M | -3.00M | -5.00M | -2.00M | -1.00M | 49.00M | 3.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | 0.40M | | | | 0.60M | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
0.60M | 0.40M | 0.40M | 1.30M | -0.20M | 0.40M | -1.10M | 25.50M | 0.10M | 0.10M | 3.40M | 6.70M | | 0.20M | 0.90M | 81.20M | 2.10M | -1.60M | 1.40M | 4.10M | 1.00M | -3.00M | 3.00M | 1.00M | 1.00M | -4.00M | 68.00M | -72.00M | 2.00M | -5.00M | 83.00M | -76.00M | 6.00M | 49.00M | 29.00M | -77.00M | -3.00M | 5.00M | 11.00M | -11.00M | 3.00M | 42.00M | -42.00M | 57.00M | 1.00M | | 3.00M | -3.00M | -1.00M | 122.00M | -121.00M | -1.00M | 8.00M | 1.00M | -11.00M | -1.00M | 2.00M | 93.00M | -80.00M | -3.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | 1.30M | | | -0.30M | | | | | | | | | | | -1.00M | 4.00M | | | -1.00M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | 9.50M | | | | 11.80M | | | | 8.10M | | | | 3.90M | | | | 2.90M | | | | 1.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
109.90M | 83.80M | 203.60M | 71.90M | 139.60M | 106.90M | 138.90M | 112.10M | 54.70M | 129.70M | 131.00M | 148.10M | 98.60M | 143.40M | 174.00M | 157.30M | 91.00M | 151.70M | 162.40M | 174.90M | 118.00M | 170.00M | 128.00M | 175.00M | 111.00M | 166.00M | 215.00M | 166.00M | 153.00M | 213.00M | 239.00M | 232.00M | 194.00M | 239.00M | 212.00M | 202.00M | 148.00M | 92.00M | 162.00M | 159.00M | 131.00M | 140.00M | 196.00M | 168.00M | 162.00M | 64.00M | 207.00M | 224.00M | 193.00M | 141.00M | 212.00M | 238.00M | 173.00M | 171.00M | 246.00M | 211.00M | 181.00M | 184.00M | 228.00M | 243.00M |
|
Amortizatization of Intangibles (Quarter)
|
38.00M | 38.00M | 38.00M | 37.90M | 37.50M | 37.50M | 37.50M | 37.50M | 29.90M | 25.10M | 25.10M | 25.20M | 24.70M | 24.70M | 24.70M | 24.70M | 24.30M | 24.30M | 24.30M | 24.10M | 23.00M | 23.00M | 23.00M | 23.00M | 22.00M | 23.00M | 22.00M | 23.00M | 22.00M | 22.00M | 22.00M | 21.00M | 22.00M | 21.00M | 22.00M | 21.00M | 16.00M | 13.00M | 11.00M | 12.00M | 12.00M | 11.00M | 12.00M | 11.00M | 11.00M | 12.00M | 12.00M | 11.00M | 11.00M | 11.00M | 11.00M | 12.00M | 5.00M | 2.00M | 1.00M | 2.00M | 2.00M | 1.00M | 2.00M | 2.00M |
|
Amortization of Deferred Charges (Quarter)
|
2.90M | 3.70M | 2.80M | 2.70M | 2.40M | 2.20M | | 3.20M | 2.90M | 1.80M | | 0.40M | 2.00M | 0.30M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 2.30M | 2.00M | 2.00M | 11.00M | 1.00M | 1.00M | 2.00M | 1.00M | 2.00M | 2.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | 1.00M | 2.00M | | | | | | | | | | | | 1.00M | | | | 3.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
25.70M | 25.80M | 25.50M | 26.80M | 24.60M | 25.30M | 26.10M | 26.50M | 24.70M | 25.00M | 24.40M | 24.60M | 23.30M | 24.10M | 23.60M | 22.80M | 21.40M | 22.00M | 22.40M | 22.20M | 21.00M | 21.00M | 21.00M | 21.00M | 19.00M | 20.00M | 21.00M | 20.00M | 20.00M | 19.00M | 19.00M | 19.00M | 18.00M | 19.00M | 20.00M | 24.00M | 22.00M | 24.00M | 25.00M | 25.00M | 25.00M | 26.00M | 26.00M | 27.00M | 27.00M | 26.00M | 29.00M | 27.00M | 26.00M | 27.00M | 28.00M | 28.00M | 27.00M | 27.00M | 28.00M | 29.00M | 28.00M | 29.00M | 30.00M | 30.00M |
|
Change in Receivables (Quarter)
|
43.00M | 22.60M | -13.30M | -27.30M | 44.90M | -2.90M | -31.70M | -40.20M | 40.30M | 3.90M | -10.60M | -23.70M | 52.00M | | 15.40M | -31.60M | 26.80M | -3.60M | -3.90M | -28.30M | 23.00M | -19.00M | 1.00M | -2.00M | 52.00M | 22.00M | -3.00M | -52.00M | 90.00M | 20.00M | 7.00M | -56.00M | 54.00M | -10.00M | -4.00M | -77.00M | 51.00M | -90.00M | 31.00M | -20.00M | 66.00M | 7.00M | -41.00M | 46.00M | 44.00M | 26.00M | 19.00M | -19.00M | 30.00M | -11.00M | -7.00M | -19.00M | 39.00M | -7.00M | 4.00M | -28.00M | 21.00M | -13.00M | -45.00M | 3.00M |
|
Change in Inventory (Quarter)
|
10.80M | 12.00M | -4.10M | -7.70M | 14.90M | -0.70M | 17.40M | -29.80M | 12.20M | -4.40M | 2.20M | -5.60M | 14.90M | -6.10M | -5.10M | -16.40M | 20.10M | -5.90M | 1.80M | -14.00M | 0.10M | 6.90M | 5.00M | -27.00M | 16.00M | 3.00M | 9.00M | -3.00M | 16.00M | 1.00M | -2.00M | 3.00M | 18.00M | -2.00M | 4.00M | -9.00M | 9.00M | -6.00M | -25.00M | 1.00M | 14.00M | 12.00M | 12.00M | -12.00M | 6.00M | 23.00M | -1.00M | -3.00M | 32.00M | 23.00M | 5.00M | -8.00M | 15.00M | 15.00M | 20.00M | -6.00M | 34.00M | -14.00M | -9.00M | -14.00M |
|
Change in Account Payables (Quarter)
|
33.90M | 16.90M | 19.70M | -45.60M | 50.20M | -26.30M | -10.30M | -43.00M | 28.60M | 7.00M | -4.60M | -13.40M | 22.90M | 1.10M | 9.00M | -30.90M | 5.70M | -14.80M | -1.40M | -14.50M | 8.00M | 4.00M | -4.00M | -6.00M | 30.00M | 13.00M | 13.00M | -26.00M | 44.00M | 2.00M | -17.00M | -20.00M | 34.00M | -11.00M | -21.00M | -27.00M | 21.00M | -54.00M | 3.00M | 26.00M | 3.00M | -1.00M | 5.00M | 17.00M | 43.00M | -26.00M | 19.00M | -21.00M | 30.00M | 4.00M | | -13.00M | 28.00M | -4.00M | 12.00M | -35.00M | 29.00M | -21.00M | -46.00M | 2.00M |
|
Other Working Capital Changes (Quarter)
|
-17.80M | 40.00M | -26.30M | 27.80M | 4.50M | 10.60M | -13.10M | -9.90M | 16.10M | 6.80M | -3.60M | -26.10M | -18.90M | 3.90M | -13.20M | 3.50M | 19.70M | 6.60M | -26.40M | -1.90M | -3.00M | -10.00M | -13.00M | -24.00M | -4.00M | -11.00M | -25.00M | 29.00M | -3.00M | 2.00M | -24.00M | 3.00M | -4.00M | 12.00M | -12.00M | 20.00M | 32.00M | 21.00M | -42.00M | 32.00M | -34.00M | 9.00M | 2.00M | -25.00M | 17.00M | 33.00M | -18.00M | -41.00M | -26.00M | 63.00M | -9.00M | -1.00M | 12.00M | 46.00M | -27.00M | -5.00M | 17.00M | 49.00M | 5.00M | -43.00M |
|
Capital Expenditures (Quarter)
|
11.60M | 16.00M | 27.70M | 41.60M | 35.70M | -27.70M | 85.90M | -79.50M | 12.60M | -6.30M | | 68.10M | 11.10M | 11.60M | -16.90M | | 1.30M | 13.60M | 15.20M | -28.10M | 6.00M | 16.00M | -21.00M | 70.00M | 8.00M | -5.00M | 37.00M | 51.00M | 10.00M | 19.00M | 23.00M | 48.00M | 19.00M | 25.00M | 47.00M | 81.00M | 21.00M | 28.00M | 35.00M | 31.00M | 24.00M | 45.00M | -50.00M | -10.00M | 20.00M | -8.00M | 11.00M | -12.00M | 24.00M | 19.00M | 30.00M | 52.00M | 10.00M | 10.00M | 48.00M | 75.00M | 8.00M | 49.00M | 44.00M | -81.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
2.10M | 0.10M | 0.10M | 0.10M | 0.20M | 0.20M | 0.10M | 0.10M | 0.20M | | 0.20M | 0.10M | 0.10M | | 0.20M | | 0.10M | 0.10M | | 0.10M | 0.10M | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.00M | | | | | | | | | | | 23.00M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-5.80M | 20.30M | -30.00M | -40.40M | -35.40M | -34.60M | -38.50M | -30.20M | -19.10M | -11.50M | -15.20M | -35.70M | -15.10M | -9.60M | -16.70M | -26.50M | -1.20M | -13.50M | -17.10M | -28.20M | -6.00M | -16.00M | -15.00M | -35.00M | -8.00M | -15.00M | -20.00M | -51.00M | -10.00M | -19.00M | -23.00M | -51.00M | -19.00M | -158.00M | -146.00M | -82.00M | -21.00M | -24.00M | -35.00M | -31.00M | -24.00M | -45.00M | -50.00M | -93.00M | -38.00M | -30.00M | -25.00M | -90.00M | -22.00M | -19.00M | -30.00M | -58.00M | -12.00M | -20.00M | -38.00M | -77.00M | -26.00M | -33.00M | -49.00M | -76.00M |
|
Other financing activities (Quarter)
|
| | | | | | | 3.60M | 4.90M | 2.10M | 2.30M | 4.40M | 5.00M | 2.80M | 5.00M | 11.80M | 7.80M | 0.20M | 0.20M | -0.20M | | | 1.70M | 4.00M | 7.00M | 4.00M | 5.00M | 1.00M | 1.00M | | | | 10.00M | 2.00M | | | | | | 10.00M | | | | | | | | | | | | | 3.00M | 1.00M | | | | 5.00M | 1.00M | 6.00M |
|
Cash from Financing Activities (Quarter)
|
| | -103.10M | -80.60M | -217.80M | -170.30M | -120.20M | -85.20M | 2.10M | -19.80M | -190.00M | -69.80M | -105.70M | -167.40M | -84.50M | -66.50M | -85.60M | -186.80M | -212.80M | -43.80M | -65.00M | -88.00M | -313.00M | -98.00M | -189.00M | -187.00M | -71.00M | -127.00M | -149.00M | -290.00M | -90.00M | -171.00M | -83.00M | -251.00M | -65.00M | -81.00M | -203.00M | 252.00M | -312.00M | -72.00M | -121.00M | -153.00M | -122.00M | -208.00M | -106.00M | -56.00M | -123.00M | -82.00M | -59.00M | -115.00M | -31.00M | -127.00M | -164.00M | -54.00M | -69.00M | -140.00M | -184.00M | -132.00M | -52.00M | 425.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | 10.90M | 11.00M | 11.10M | 22.30M | 21.80M | 21.90M | 21.70M | 21.70M | 21.30M | 26.90M | 27.00M | 26.90M | 26.10M | 26.00M | 26.00M | 25.00M | 25.00M | 24.00M | 23.00M | 23.00M | 22.00M | 21.00M | 21.00M | 20.00M | 20.00M | 19.00M | 19.00M | 18.00M | 18.00M | 18.00M | 20.00M | 19.00M | 19.00M | 20.00M | 21.00M | 21.00M | 20.00M | 19.00M | 20.00M | 21.00M | 20.00M | 19.00M | 22.00M | 21.00M | 20.00M | 20.00M | 22.00M | 22.00M | 22.00M | 21.00M | 24.00M | 22.00M | 23.00M | 22.00M |
|
Exchange Rate Effect (Quarter)
|
-3.90M | 1.50M | 11.50M | 9.30M | -7.50M | 17.20M | -10.40M | 1.60M | 3.00M | 8.10M | -0.90M | -10.20M | -2.60M | 0.40M | 8.60M | -9.40M | -2.10M | 0.30M | -0.90M | 0.70M | 0.70M | -0.30M | 0.40M | -2.80M | 1.00M | 1.00M | 1.00M | 1.00M | 2.00M | -3.00M | -1.00M | | 1.00M | -1.00M | -2.00M | 1.00M | -2.00M | | 2.00M | 3.00M | -1.00M | 1.00M | -1.00M | -1.00M | | -1.00M | -1.00M | | | | -1.00M | 1.00M | -1.00M | | 1.00M | -1.00M | 1.00M | 6.00M | -3.00M | 1.00M |
|
Change in Cash (Quarter)
|
100.20M | -80.60M | 82.00M | -39.80M | -121.10M | -80.80M | -30.20M | -1.70M | 40.70M | 106.50M | -75.10M | 32.40M | -24.80M | -33.20M | 81.40M | 54.90M | 2.10M | -48.30M | -68.40M | 103.60M | 47.00M | 66.00M | -200.00M | 40.00M | -85.00M | -35.00M | 125.00M | -11.00M | -4.00M | -99.00M | 125.00M | 10.00M | 93.00M | -171.00M | -1.00M | 40.00M | -78.00M | 320.00M | -183.00M | 59.00M | -15.00M | -57.00M | 23.00M | -134.00M | 18.00M | -23.00M | 58.00M | 52.00M | 112.00M | 7.00M | 150.00M | 54.00M | -4.00M | 97.00M | 140.00M | -7.00M | -28.00M | 25.00M | 124.00M | 593.00M |
|
Free Cash Flow (Quarter)
|
98.30M | 67.80M | 175.90M | 30.30M | 103.90M | 134.60M | 53.00M | 191.60M | 42.10M | 136.00M | 131.00M | 80.00M | 87.50M | 131.80M | 190.90M | 157.30M | 89.70M | 138.10M | 147.20M | 203.00M | 112.00M | 154.00M | 149.00M | 105.00M | 103.00M | 171.00M | 178.00M | 115.00M | 143.00M | 194.00M | 216.00M | 184.00M | 175.00M | 214.00M | 165.00M | 121.00M | 127.00M | 64.00M | 127.00M | 128.00M | 107.00M | 95.00M | 246.00M | 178.00M | 142.00M | 72.00M | 196.00M | 236.00M | 169.00M | 122.00M | 182.00M | 186.00M | 163.00M | 161.00M | 198.00M | 136.00M | 173.00M | 135.00M | 184.00M | 324.00M |
|
Net Cash Flow (Quarter)
|
104.10M | 104.10M | 70.50M | -49.10M | -113.60M | -98.00M | -19.80M | -3.30M | 37.70M | 98.40M | -74.20M | 42.60M | -22.20M | -33.60M | 72.80M | 64.30M | 4.20M | -48.60M | -67.50M | 102.90M | 47.00M | 66.00M | -200.00M | 42.00M | -86.00M | -36.00M | 124.00M | -12.00M | -6.00M | -96.00M | 126.00M | 10.00M | 92.00M | -170.00M | 1.00M | 39.00M | -76.00M | 320.00M | -185.00M | 56.00M | -14.00M | -58.00M | 24.00M | -133.00M | 18.00M | -22.00M | 59.00M | 52.00M | 112.00M | 7.00M | 151.00M | 53.00M | -3.00M | 97.00M | 139.00M | -6.00M | -29.00M | 19.00M | 127.00M | 592.00M |