|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.70M | -16.00M | -26.20M | 86.70M | 105.40M | 38.50M | -72.70M | 25.00M | 117.40M | 29.70M | -72.60M | -50.40M | -37.30M | -34.60M | -1418.80M | -61.30M | -25.20M | -10.60M | -351.00M | 18.20M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.50M | 40.90M | 44.40M | 38.90M | 45.50M | 44.10M | 49.10M | 51.90M | 54.40M | 58.20M | -122.20M | 62.40M | 66.40M | 65.20M | -146.70M | 11.50M | 66.00M | 63.60M | -150.50M | 10.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 11.50M | 11.60M | 13.80M | 13.20M | 10.40M | 9.60M | 12.40M | 12.40M | 13.60M | -5.10M | 13.10M | 7.00M | 7.80M | -0.30M | 5.90M | 8.10M | 3.90M | 5.90M | 6.40M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.30M | 58.90M | -78.60M | -12.60M | 1.30M | -1.20M | -18.50M | -3.70M | -43.50M | -7.20M | 42.70M | 5.40M | -10.30M | -18.40M | 10.50M | 22.60M | -5.60M | -11.90M | 13.90M | 19.50M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.70M | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.90M | 0.30M | -0.90M | 0.10M | -0.10M | 21.90M | -19.00M | 1.00M | -2.10M | 21.10M | -21.30M | | -4.90M | 7.90M | -3.00M | | 1.80M | 20.10M | -22.30M | 0.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.30M | | -5.40M | 7.00M | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.10M | 146.30M | 31.50M | -185.30M | 137.20M | 82.70M | -69.70M | -152.10M | 130.30M | 249.50M | 137.00M | -73.30M | 224.70M | 187.30M | 43.30M | -85.20M | 126.90M | 228.40M | -50.40M | -169.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.10M | 19.10M | 34.00M | 20.90M | 21.30M | 25.40M | 26.60M | 24.50M | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 5.20M | 5.00M | 2.50M | 2.40M | 2.50M | 2.40M | 2.10M | 1.30M | 1.50M | 0.90M | 1.50M | 1.40M | 1.40M | 1.40M | 1.50M | 1.50M | 1.50M | 1.50M | 0.80M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.53M | 44.40M | 47.90M | 42.60M | 48.80M | 48.40M | 53.00M | 56.10M | 58.60M | 61.00M | -130.00M | 65.40M | 65.80M | 68.10M | -154.80M | 11.70M | 67.80M | 65.50M | -156.00M | 10.80M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.90M | -71.00M | -149.20M | 311.40M | -27.30M | -90.20M | -118.30M | 285.20M | -53.90M | -86.50M | -98.40M | 227.10M | -28.00M | -115.00M | -100.10M | 218.00M | -56.10M | -118.30M | -67.10M | 272.90M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.10M | 53.80M | 150.20M | 24.00M | 71.80M | 140.10M | 206.50M | -30.10M | -81.90M | -93.80M | 52.00M | -79.30M | -49.80M | 3.80M | 159.40M | -20.10M | -62.90M | -35.90M | 109.70M | -26.20M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | -3.90M | -0.50M | -4.10M | 70.90M | 2.40M | -68.70M | -31.60M | 33.80M | -177.40M | 154.30M | 0.40M | 2.40M | -21.70M | 14.00M | 1.40M | 2.50M | -81.20M | 112.90M | 1.20M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.90M | 6.30M | 6.10M | -9.10M | -7.40M | -8.40M | 13.50M | -8.50M | -9.30M | -0.60M | 21.20M | -4.90M | -8.20M | -6.00M | 17.40M | -3.30M | -5.80M | -0.60M | 13.20M | 6.90M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.30M | 7.60M | -6.20M | 4.80M | 0.90M | -18.00M | 33.00M | -16.30M | 20.90M | -7.70M | 6.30M | -4.30M | -9.20M | -1.50M | 19.10M | 0.20M | 32.90M | -36.30M | 8.90M | 11.90M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.60M | 189.70M | -148.70M | 50.40M | 192.60M | 110.40M | 178.90M | 121.40M | 141.20M | -224.30M | 11.70M | 65.40M | -32.70M | 6.10M | 9.90M | 7.80M | 24.80M | -4.60M | -7.30M | 0.10M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | -0.10M | | 0.10M | 0.10M | 0.10M | 0.30M | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 2.60M | 0.50M | 0.20M | 0.10M | -0.80M | 0.20M | 1.10M | 1.80M | -3.10M | | | 0.10M | -0.20M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.70M | 23.30M | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -62.20M | 348.20M | | -517.40M | 818.80M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -92.00M | -59.50M | -152.90M | -124.30M | -118.70M | -110.60M | -181.50M | -139.90M | -140.80M | -139.20M | -123.00M | -89.10M | -84.90M | -80.60M | 201.80M | -7.80M | 148.10M | -66.90M | 179.60M | 811.80M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 1.20M | 0.10M | 0.50M | | 0.20M | | | 78.20M | 0.40M | | | 94.00M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -70.90M | 15.00M | -37.80M | 205.10M | -83.30M | 43.50M | 260.00M | 273.40M | 24.30M | 33.70M | 44.40M | 7.30M | -59.60M | 17.90M | 10.80M | 11.50M | 32.30M | 21.60M | -68.30M | -1046.40M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.20M | -5.60M | 3.00M | -3.00M | -2.50M | 6.10M | -10.00M | 0.60M | -2.70M | -5.20M | 5.10M | -4.40M | -2.40M | 5.80M | -8.60M | 2.50M | 5.20M | -1.00M | -0.60M | -0.40M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.40M | 96.20M | -156.20M | -107.50M | -67.30M | 21.70M | -1.20M | -18.00M | 11.10M | 138.80M | 63.50M | -159.50M | 77.80M | 130.40M | 2.80M | -127.60M | 361.10M | 182.10M | 37.60M | -404.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.70M | -43.40M | 180.20M | -235.70M | -55.40M | -27.70M | -248.60M | -273.50M | -10.90M | 473.80M | 125.30M | -138.70M | 257.40M | 181.20M | 33.40M | -93.00M | 102.10M | 233.00M | -43.10M | -169.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.20M | 101.80M | -159.20M | -104.50M | -64.80M | 15.60M | 8.80M | -18.60M | 13.80M | 144.00M | 58.40M | -155.10M | 80.20M | 124.60M | 255.90M | -81.50M | 307.30M | 183.10M | 60.90M | -403.60M |