|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.20M | 21.30M | 19.80M | 21.90M | 17.10M | 561.50M | -0.90M | | | 0.80M | | | | | -19.90M | 53.50M | 32.80M | 17.20M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | 2.90M | 2.80M | 2.80M | 3.20M | 3.10M | 3.20M | 3.70M | 3.20M | 3.30M | 3.20M | 3.50M | 3.30M | 5.70M | 3.50M | 2.90M | 2.40M | 2.20M | 2.30M | 2.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.20M | -2.20M | 8.70M | | 4.10M | -4.10M | | | | -2.30M | 5.70M | 2.10M | | | | | | | 4.10M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.60M | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.90M | 0.50M | | 2.10M | 1.10M | 0.80M | | | | | | | | | -5.70M | | | | 20.80M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | 64.50M | 41.90M | 123.80M | 18.90M | 87.80M | 117.20M | 174.50M | -22.20M | -2.50M | 71.80M | 154.50M | -42.80M | 105.90M | 71.10M | 122.60M | -51.10M | 112.80M | 72.10M | 167.80M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.60M | 32.90M | 36.30M | 38.40M | 35.70M | 35.40M | 39.20M | 52.80M | 48.70M | 47.50M | 46.40M | 46.20M | 44.30M | 44.90M | 45.10M | 45.40M | 45.30M | 46.60M | 46.90M | 47.10M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.60M | 58.50M | 3.60M | -56.60M | 118.80M | 14.40M | -66.70M | -99.10M | 40.20M | 26.40M | -60.90M | -44.30M | 81.90M | 15.10M | -31.30M | -50.50M | 83.70M | 19.20M | -36.50M | -48.10M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.10M | 53.00M | 68.10M | -15.20M | 15.10M | 30.80M | -33.40M | -26.50M | -3.80M | -10.20M | -2.50M | -7.80M | 12.30M | 15.00M | 2.90M | -16.50M | 20.30M | 0.50M | 4.60M | -26.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.30M | 41.10M | -13.10M | | 90.50M | 8.00M | -55.00M | -32.80M | -9.90M | -16.30M | -32.90M | 36.90M | 1.70M | 10.20M | -17.60M | 6.00M | -1.00M | 2.40M | -44.90M | 15.90M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.40M | 30.90M | 39.50M | 4.60M | -63.20M | 0.70M | 39.60M | -1.10M | -50.00M | 59.80M | -12.30M | 11.90M | -30.80M | 19.50M | -19.30M | 47.30M | -26.40M | 15.30M | -7.10M | 41.50M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.10M | -2.10M | -5.00M | 3.30M | -4.00M | -5.90M | -5.90M | 25.40M | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.50M | 25.60M | 20.60M | 37.90M | 13.30M | 20.70M | 21.10M | 50.40M | 20.30M | 25.60M | 29.10M | 44.40M | 24.40M | 31.40M | 25.00M | 41.10M | 12.50M | 27.00M | 24.70M | 42.40M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.10M | 7.30M | -7.30M | | 935.50M | 2.00M | 1.40M | | | | | | 12.90M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.50M | -25.60M | -68.20M | -37.90M | -13.30M | 54.40M | -1429.00M | 883.90M | -13.00M | -25.60M | -26.80M | -28.80M | -24.50M | -30.00M | -25.00M | -41.10M | -12.50M | -27.00M | -24.70M | -32.80M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.50M | 3.50M | -3.90M | -0.20M | -0.10M | 53.50M | -2.30M | | 4.60M | | -1.90M | -1.40M | -1.30M | 14.20M | -3.60M | -3.20M | 3.30M | 7.40M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.10M | -22.50M | -39.90M | -23.10M | -43.80M | -44.60M | 1,226.50M | -971.70M | -25.60M | -22.70M | -127.70M | -25.70M | -28.10M | -26.70M | -39.00M | -27.10M | -28.30M | -78.10M | -75.30M | -75.40M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.50M | 19.30M | 19.40M | 19.50M | 21.70M | 21.80M | 21.70M | 21.60M | 22.50M | 22.50M | 22.60M | 22.60M | 23.50M | 23.50M | 23.50M | 23.50M | 24.70M | 24.70M | 24.70M | 24.70M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.00M | 5.30M | -4.80M | -6.80M | -0.40M | -15.10M | -15.40M | 10.00M | 2.40M | -3.20M | -6.40M | 6.20M | -6.10M | -4.10M | 9.20M | -15.60M | 3.40M | 10.80M | -1.00M | 5.30M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -55.00M | 21.70M | -71.00M | 56.00M | -38.60M | 82.50M | -100.70M | 96.70M | -58.40M | -54.00M | -89.10M | 106.20M | -101.50M | 45.10M | 16.30M | 38.80M | -88.50M | 18.50M | -28.90M | 64.90M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.90M | 38.90M | 21.30M | 85.90M | 5.60M | 67.10M | 96.10M | 124.10M | -42.50M | -28.10M | 42.70M | 110.10M | -67.20M | 74.50M | 46.10M | 81.50M | -63.60M | 85.80M | 47.40M | 125.40M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.00M | 16.40M | -66.20M | 62.80M | -38.20M | 97.60M | -85.30M | 86.70M | -60.80M | -50.80M | -82.70M | 100.00M | -95.40M | 49.20M | 7.10M | 54.40M | -91.90M | 7.70M | -27.90M | 59.60M |