|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.40M | 68.90M | 53.40M | 40.90M | 44.10M | 63.30M | 43.70M | 61.00M | 61.00M | 73.00M | 74.00M | 39.00M | 113.00M | 102.00M | 137.00M | 99.00M | 110.00M | 110.00M | 60.00M | 91.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.90M | 31.50M | 31.40M | 30.10M | 29.90M | 29.00M | 28.00M | 29.00M | 30.00M | 31.00M | 31.00M | 31.00M | 31.00M | 32.00M | 33.00M | 31.00M | 33.00M | 33.00M | 34.00M | 33.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.20M | 3.90M | 3.20M | 5.30M | 3.70M | 5.00M | 8.00M | 6.00M | 8.00M | 5.00M | 7.00M | 6.00M | 8.00M | 7.00M | 7.00M | 5.00M | 8.00M | 6.00M | 6.00M | 7.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.50M | 4.10M | 5.70M | -2.70M | 4.70M | 0.80M | -5.80M | 2.00M | -1.00M | -9.00M | | 6.00M | 2.00M | 2.00M | -27.00M | 8.00M | 3.00M | 17.00M | 17.00M | 11.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -11.80M | 69.20M | 1.90M | 0.20M | -0.40M | -8.70M | -1.00M | -1.00M | -1.00M | 1.00M | | -2.00M | -3.00M | -4.00M | -2.00M | 4.00M | -18.00M | -13.00M | -2.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 8.00M | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.50M | 142.90M | 268.60M | -43.90M | 12.20M | 79.90M | 245.80M | -52.00M | 131.00M | 210.00M | 286.00M | 34.00M | 114.00M | 194.00M | 234.00M | 26.00M | 142.00M | 137.00M | 344.00M | 68.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.50M | 2.20M | 2.40M | 2.40M | 2.40M | 2.80M | 2.00M | 2.00M | 1.90M | 2.00M | 2.00M | 2.00M | 2.00M | 1.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.00M | 79.30M | 81.80M | 77.70M | 77.30M | 74.50M | 73.50M | 70.00M | 66.00M | 71.00M | 69.00M | 68.00M | 68.00M | 71.00M | 73.00M | 70.00M | 74.00M | 74.00M | 77.00M | 76.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.60M | 14.30M | -88.00M | 86.20M | 103.90M | 52.30M | -71.40M | 92.00M | 102.00M | 19.00M | -94.00M | -4.00M | 39.00M | -19.00M | -9.00M | 18.00M | 29.00M | 1.00M | -145.00M | 32.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.90M | 48.70M | 3.80M | 91.50M | 59.90M | 69.40M | -25.80M | -39.00M | -31.00M | 4.00M | -37.00M | 20.00M | 2.00M | 32.00M | -66.00M | 37.00M | 19.00M | -3.00M | -86.00M | 20.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.60M | 28.30M | 51.80M | 120.40M | 27.10M | 42.20M | -51.70M | -22.00M | 10.00M | 29.00M | -8.00M | 11.00M | -4.00M | -25.00M | -31.00M | 66.00M | -1.00M | -80.00M | -62.00M | 90.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.30M | 36.80M | -75.60M | -66.70M | 27.30M | 36.90M | 47.50M | -96.00M | 95.00M | | 30.00M | -75.00M | 13.00M | 92.00M | -15.00M | -8.00M | 5.00M | -68.00M | 84.00M | -29.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.40M | 10.90M | -19.00M | 32.90M | 26.00M | 20.00M | 2.10M | 30.00M | 22.00M | 16.00M | 3.00M | 40.00M | 51.00M | 15.00M | 24.00M | 59.00M | 30.00M | 43.00M | -3.00M | 27.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.50M | 38.40M | 22.90M | 42.50M | 29.50M | 35.50M | 43.50M | 42.00M | 32.00M | 31.00M | -92.00M | 22.00M | 23.00M | 33.00M | -60.00M | 43.00M | 45.00M | 50.00M | 58.00M | 50.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 609.70M | 1.70M | | | | 3.00M | | | | 106.00M | | | 290.00M | 11.00M | 6.00M | | | 42.00M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | | | | 29.00M | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -63.50M | -628.60M | 3.90M | -10.30M | -27.80M | -29.80M | -38.10M | -6.00M | -31.00M | -28.00M | -141.00M | -19.00M | -17.00M | -338.00M | -66.00M | -44.00M | -39.00M | -39.00M | -90.00M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -77.40M | -109.60M | -55.00M | -208.10M | -52.10M | -14.70M | -94.10M | -88.00M | -91.00M | -73.00M | -63.00M | -82.00M | 130.00M | -138.00M | -111.00M | -8.00M | -70.00M | -117.00M | -206.00M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | | 4.20M | -0.20M | | | -0.80M | 1.00M | -1.00M | 1.00M | -1.00M | | 1.00M | -1.00M | -1.00M | -1.00M | | -1.00M | 1.00M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | -8.10M | -4.40M | -2.10M | -8.90M | -18.90M | 14.90M | 6.00M | -4.00M | -21.00M | 13.00M | -9.00M | -11.00M | 10.00M | -32.00M | 8.00M | 17.00M | 1.00M | 2.00M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.40M | -595.30M | 217.50M | -262.30M | -67.70M | 35.40M | 113.60M | -146.00M | 9.00M | 109.00M | 82.00M | -67.00M | 227.00M | -282.00M | 57.00M | -26.00M | 33.00M | -19.00M | 48.00M | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.00M | 104.50M | 245.70M | -86.40M | -17.30M | 44.40M | 202.30M | -94.00M | 99.00M | 179.00M | 378.00M | 12.00M | 91.00M | 161.00M | 294.00M | -17.00M | 97.00M | 87.00M | 286.00M | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.40M | -595.30M | 217.50M | -262.30M | -67.70M | 35.40M | 113.60M | -146.00M | 9.00M | 109.00M | 82.00M | -67.00M | 227.00M | -282.00M | 57.00M | -26.00M | 33.00M | -19.00M | 48.00M | |