|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.17M | 243.78M | 162.93M | 146.76M | 157.00M | 172.68M | 199.73M | 192.45M | 135.23M | 220.28M | 136.47M | 139.84M | 131.13M | 186.64M | 110.88M | 150.35M | 1,438.84M | 604.72M | 104.29M | 129.92M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.43M | 65.34M | 60.67M | 64.95M | 62.77M | 60.00M | 57.40M | 58.07M | 60.59M | 63.95M | 58.82M | 61.55M | 66.19M | 73.23M | 63.80M | 65.56M | 68.80M | 85.43M | 90.33M | 85.48M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.78M | 9.47M | 8.73M | 14.10M | 5.65M | 5.84M | 7.82M | 12.20M | 8.03M | 4.33M | 0.80M | 10.37M | 7.54M | 5.17M | 5.96M | 13.39M | 8.53M | 2.62M | 7.70M | 12.82M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.80M | -34.19M | -9.63M | -9.16M | -7.98M | -24.25M | -17.53M | 27.55M | -0.02M | 19.85M | -0.18M | -16.32M | -8.63M | -33.01M | -2.41M | -12.41M | 5.05M | 33.25M | 0.33M | -31.09M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.20M | | | 5.58M | 35.20M | 4.54M | | | 103.30M | 10.50M | | | | 32.27M | | 65.12M | 31.00M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 278.37M | 232.69M | 233.71M | 222.50M | 271.82M | 248.08M | 282.18M | 181.10M | 233.98M | 217.26M | 250.73M | 213.08M | 231.21M | 262.06M | 256.39M | 205.02M | 239.98M | 275.29M | 134.34M | -23.53M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.37M | -1.10M | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.70M | 36.97M | 10.01M | 18.72M | 18.16M | -38.34M | 2.03M | 1.91M | 1.91M | 1.91M | 22.60M | 21.88M | -38.78M | 1.89M | 23.33M | 22.97M | -40.81M | 86.10M | 25.87M | 25.51M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.59M | 68.45M | 62.48M | 66.76M | 64.96M | 63.99M | 61.56M | 62.22M | 64.80M | 68.20M | 62.91M | 65.68M | 70.34M | 77.70M | 68.22M | 69.98M | 73.75M | 90.75M | 94.99M | 91.10M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.84M | 33.81M | 7.61M | -10.34M | -0.24M | 19.73M | -6.03M | 1.29M | -0.73M | 34.28M | -18.97M | -9.14M | -6.75M | 28.89M | -22.32M | 5.37M | -33.16M | 2.14M | -5.58M | -3.75M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45M | 0.54M | 0.46M | 0.54M | 1.23M | -0.15M | -0.20M | -0.56M | -0.77M | 0.05M | -0.25M | 0.73M | -0.76M | 0.82M | -0.49M | 0.90M | -0.72M | -0.74M | -0.50M | -0.61M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.56M | 5.60M | -32.15M | -7.95M | 36.17M | 4.82M | -34.48M | 38.42M | -6.81M | -7.47M | -38.46M | 24.77M | 11.99M | 8.04M | 0.18M | -35.84M | 17.07M | 392.33M | 1.00M | -287.05M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.67M | -8.59M | -0.52M | -3.12M | 22.98M | -11.48M | 1.27M | -1.49M | -3.04M | 13.63M | -6.70M | 4.64M | 9.51M | -10.53M | -1.71M | 0.47M | 11.60M | -22.06M | 0.94M | 2.22M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.10M | 60.28M | 4.72M | 93.98M | -94.91M | 267.89M | 2.36M | 169.03M | -163.29M | 15.42M | | 204.03M | -182.88M | 386.58M | 24.91M | 16.55M | 3.69M | -6.44M | 42.15M | 141.93M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.48M | 18.72M | 20.11M | 1.24M | -20.82M | 0.06M | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | 41.46M | | | -41.76M | | 46.84M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.80M | -40.36M | -26.51M | -50.84M | -73.80M | -271.16M | -79.93M | -43.99M | -75.67M | -64.74M | -90.33M | -115.19M | -114.94M | -113.45M | -250.42M | -125.46M | 1,611.18M | -192.48M | -156.19M | -187.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.94M | 0.55M | -0.95M | -0.21M | -0.04M | -0.04M | -0.05M | -0.04M | -0.05M | -0.03M | -0.04M | -0.05M | -0.05M | -0.03M | -0.01M | -0.00M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.11M | -423.53M | -145.10M | -326.87M | -192.51M | 48.63M | -219.04M | -142.92M | -159.15M | -116.15M | -180.19M | -101.17M | -110.86M | -117.29M | -10.53M | -70.09M | -1853.36M | -48.31M | 41.43M | 161.57M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.48M | 16.03M | 15.66M | 15.47M | 16.29M | 16.04M | 15.80M | 15.51M | 16.26M | 15.74M | 15.15M | 14.66M | 14.74M | 14.53M | 14.23M | 13.77M | 15.04M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.00M | -0.06M | 0.07M | -0.08M | -0.10M | -0.03M | 0.07M | -0.17M | 0.01M | -0.27M | 0.15M | 0.31M | -0.05M | -0.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.47M | -231.19M | 62.10M | -155.21M | 5.51M | 25.54M | -16.79M | -5.87M | -0.77M | 36.30M | -19.89M | -3.31M | 5.48M | 31.16M | -4.55M | 9.20M | -2.05M | 34.80M | 19.52M | -49.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.27M | 172.42M | 228.99M | 128.52M | 366.74M | -19.81M | 279.82M | 12.07M | 397.27M | 201.85M | 250.73M | 9.05M | 414.08M | -124.52M | 231.49M | 188.47M | 236.29M | 281.72M | 92.19M | -165.47M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.47M | -231.19M | 62.10M | -155.21M | 5.51M | 25.55M | -16.79M | -5.81M | -0.84M | 36.37M | -19.79M | -3.28M | 5.41M | 31.32M | -4.56M | 9.47M | -2.20M | 34.49M | 19.57M | -49.46M |