|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.50M | -0.50M | 0.20M | -1.50M | -4.40M | 1.40M | -0.10M | -0.60M | -1.40M | -10.10M | -0.40M | -4.80M | -2.70M | -11.30M | | -0.30M | -1.20M | 0.10M | | 1.60M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.50M | 52.50M | 54.00M | 56.00M | 50.90M | 53.00M | 54.00M | 56.20M | 55.40M | 54.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.90M | -9.00M | 4.40M | 12.00M | 0.40M | -0.40M | 13.00M | 0.80M | -0.40M | 9.00M | 6.10M | 5.10M | 9.20M | 3.00M | 6.90M | 0.20M | 0.20M | 0.10M | 9.50M | -42.80M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.60M | -16.50M | 4.50M | 6.30M | -6.80M | -22.90M | 2.20M | -0.80M | -0.50M | 15.50M | 1.90M | 5.30M | 1.30M | -24.10M | 0.10M | -0.70M | -51.40M | -29.80M | 0.90M | -17.80M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.40M | -1.70M | -1.00M | -1.50M | 0.10M | 8.10M | -1.30M | -1.00M | -5.50M | -3.80M | -5.30M | -4.70M | -2.50M | -5.60M | -14.00M | -6.30M | -1.60M | -1.70M | -0.40M | -1.40M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.20M | -0.30M | | | | | | 0.40M | 323.70M | -324.10M | 2.00M | 1.90M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.90M | | 394.50M | -55.90M | 88.20M | | 269.70M | -107.60M | -0.90M | | 301.20M | -45.80M | 68.30M | | 119.90M | -180.10M | -8.50M | | 159.80M | -128.90M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | -11.00M | 16.20M | -22.10M | -11.10M | 16.00M | 78.40M | -53.20M | -4.00M | -23.60M | 0.20M | -24.80M | 1.70M | -3.60M | 8.00M | -0.90M | 11.70M | 18.50M | -11.60M | -2.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | -1.70M | 2.40M | 6.40M | 3.40M | -50.10M | 2.50M | 7.20M | 4.30M | -37.30M | 2.10M | 6.30M | 3.00M | -17.20M | 2.30M | 6.20M | 2.40M | -19.30M | 2.30M | 4.30M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.10M | 109.40M | -141.90M | 291.30M | 162.00M | 269.00M | -14.50M | 266.60M | 198.20M | 294.90M | -148.10M | 205.70M | 67.40M | 324.50M | -27.40M | 316.20M | 140.40M | 156.50M | -64.10M | 315.60M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.30M | 50.20M | 53.60M | 52.50M | 61.80M | 63.30M | 64.70M | 67.40M | 69.30M | 71.50M | 69.40M | 70.40M | 72.20M | 76.80M | 70.10M | 73.10M | 73.70M | 75.60M | 74.90M | 73.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.90M | 86.90M | 100.90M | 95.60M | 102.80M | 89.00M | 93.50M | 79.90M | 59.70M | 56.20M | 54.00M | 47.10M | 36.00M | 30.30M | 37.70M | 44.90M | 33.90M | 49.30M | 57.20M | 41.40M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.60M | 2.20M | 0.80M | 2.70M | 5.60M | 2.70M | 3.60M | 4.30M | 4.20M | 2.30M | 3.10M | 2.80M | 6.80M | 3.40M | 3.40M | 2.00M | 3.80M | 4.70M | 4.50M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.60M | 1,088.30M | | 95.70M | | -1.90M | | | 89.60M | 14.00M | 0.70M | -0.10M | 31.20M | | | | 0.20M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.30M | 30.10M | 3.80M | | | | | | 82.10M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -102.50M | -1175.80M | -92.20M | -220.50M | -98.50M | -32.00M | -94.60M | -75.10M | -140.20M | -69.00M | -55.40M | -120.60M | 22.00M | -14.90M | -35.00M | -35.00M | -27.50M | -44.10M | -55.20M | -62.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.80M | -2.00M | -2.00M | 0.10M | -0.10M | | | | | -1.00M | -0.40M | -0.10M | -4.50M | | -1.80M | | 0.10M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 880.10M | -62.60M | 559.10M | -170.20M | -165.50M | -112.60M | -100.90M | -103.10M | -198.90M | -84.10M | 294.10M | -136.90M | -304.20M | -295.70M | 77.90M | -258.90M | -132.20M | -128.00M | 133.50M | -240.60M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.80M | 25.90M | 28.00M | 27.40M | 27.00M | 26.20M | 28.50M | 28.30M | 27.80M | 27.40M | 28.60M | 28.20M | 27.80M | 27.70M | 28.20M | 28.40M | 28.00M | 28.00M | 28.70M | 28.50M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.40M | -1.60M | 0.60M | -11.80M | -10.00M | 9.30M | 1.70M | -0.10M | -5.60M | 6.70M | -4.70M | -2.30M | 5.00M | -10.80M | 3.30M | 6.90M | 1.00M | -1.50M | -0.60M | -0.80M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 897.40M | -1130.60M | 325.60M | -113.70M | -109.50M | 139.40M | -209.60M | 89.60M | -146.50M | 136.90M | 80.60M | -48.80M | -209.80M | -15.00M | 18.80M | 29.20M | -18.30M | -40.70M | 13.60M | 10.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.20M | 22.50M | -242.80M | 195.70M | 59.20M | 180.00M | -108.00M | 186.70M | 138.50M | 238.70M | -202.10M | 158.60M | 31.40M | 294.20M | -65.10M | 271.30M | 106.50M | 107.20M | -121.30M | 274.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 891.70M | -1129.00M | 325.00M | -99.40M | -102.00M | 124.40M | -210.00M | 88.40M | -140.90M | 141.80M | 90.60M | -51.80M | -214.80M | 13.90M | 15.50M | 22.30M | -19.30M | -15.60M | 14.20M | 13.00M |