|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.20M | | 35.20M | -34.30M | 64.40M | | 72.20M | 79.10M | 79.60M | 149.20M | 68.40M | 85.60M | 86.60M | 142.10M | 100.50M | 104.00M | 113.60M | 100.50M | 120.50M | 154.30M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | | 116.60M | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90M | 8.60M | 5.60M | | 7.10M | | | 7.60M | 6.20M | 11.00M | 9.40M | 7.50M | 7.20M | 7.40M | 7.70M | 6.70M | 6.40M | 7.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | | -1.20M | 1.00M | 2.40M | | 0.90M | | | -140.40M | 12.00M | 18.30M | 26.20M | 29.90M | 9.00M | 24.50M | 3.00M | 22.60M | 5.50M | 12.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -142.20M | | -217.20M | -5.20M | 123.00M | | -285.20M | | | 417.20M | -98.80M | 101.10M | 24.00M | 380.90M | -92.50M | 161.50M | 229.50M | 315.80M | 128.20M | 131.80M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.60M | | 35.50M | 36.00M | 35.60M | | 35.10M | 35.90M | 35.60M | 39.50M | 36.00M | 37.90M | 38.50M | 39.10M | 40.80M | 41.60M | 42.60M | 43.10M | 45.00M | 44.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.60M | | 108.20M | 65.10M | 51.10M | | 146.40M | | | -57.90M | 95.60M | 7.80M | 7.90M | -26.30M | 115.00M | -43.10M | -73.60M | -25.40M | -21.50M | -18.30M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | | 181.30M | 84.60M | -53.90M | | 98.10M | | | -106.40M | 37.40M | 56.80M | 104.20M | -79.90M | 40.80M | 9.80M | 6.90M | -4.70M | 179.00M | 87.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.50M | | 35.60M | 27.00M | -10.40M | | -77.80M | | | 78.40M | -33.50M | 50.20M | 3.50M | 67.40M | -34.60M | -21.40M | -38.40M | 51.00M | 94.80M | -4.60M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -97.70M | | -0.70M | 1.70M | 1.40M | | -40.60M | | | 66.10M | -3.40M | -2.30M | -2.20M | 12.30M | -2.30M | -1.80M | -1.90M | 17.20M | -3.10M | -0.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.80M | | 26.00M | 28.80M | 45.70M | | 60.40M | | | 53.40M | 65.80M | 1.50M | 32.70M | 47.30M | 53.30M | 72.10M | 36.90M | 92.70M | 55.20M | 68.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | 0.80M | 0.20M | 0.50M | | 0.90M | | | 0.50M | 1.00M | 4.90M | 4.70M | 17.00M | | 0.10M | 10.80M | 0.20M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.00M | 0.10M | | | | 3.00M | | | | | | | | 48.00M | | 2.00M | 18.10M | 1.50M | 1.60M | -0.20M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.30M | | -24.20M | -31.50M | -45.30M | | -59.30M | | | -50.00M | -63.80M | -53.30M | -61.10M | 18.60M | -50.60M | -68.60M | -29.80M | -85.50M | -53.60M | -63.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | | | 5.50M | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 666.20M | | -129.60M | -6.00M | -22.60M | | -43.30M | | | -56.20M | -186.90M | -7.00M | 27.70M | -94.20M | -107.50M | -258.30M | -146.80M | -187.30M | -88.80M | 312.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | | | | | | | 16.00M | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.60M | 5.20M | 9.20M | -0.30M | 1.50M | -0.80M | 0.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 534.30M | | -371.00M | -42.70M | 55.10M | | -387.80M | | | 311.00M | -349.50M | 31.20M | -19.00M | 314.60M | -245.40M | -156.20M | 52.60M | 44.50M | -15.00M | 381.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -185.00M | | -243.20M | -34.00M | 77.30M | | -345.60M | | | 363.80M | -164.60M | 99.60M | -8.70M | 333.60M | -145.80M | 89.40M | 192.60M | 223.10M | 73.00M | 63.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 534.30M | | -371.00M | -42.70M | 55.10M | | -387.80M | | | 311.00M | -349.50M | 40.80M | -9.40M | 305.30M | -250.60M | -165.40M | 52.90M | 43.00M | -14.20M | 380.80M |