|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.46M | 67.66M | 49.00M | 43.64M | -38.70M | -45.07M | 2.55M | -178.23M | -67.53M | -28.48M | -15.73M | -47.02M | 24.86M | 101.54M | 1.76M | -98.11M | 225.20M | 143.81M | 181.67M | 236.20M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.30M | 51.09M | 53.32M | 53.42M | 64.67M | 64.56M | 68.24M | 70.09M | 65.70M | 66.51M | 67.48M | 71.91M | 65.88M | 62.74M | 59.41M | 62.78M | 52.98M | 55.51M | 62.41M | 70.66M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.80M | -9.97M | 43.60M | 15.79M | 54.19M | -3.67M | 1.32M | 97.04M | 13.88M | 3.69M | 1.26M | 3.49M | 31.99M | 43.70M | 40.96M | -62.66M | 37.44M | 49.46M | 49.15M | 50.42M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.67M | -7.45M | -12.13M | 0.76M | -14.48M | -71.75M | -35.05M | -85.55M | -39.63M | -57.06M | -44.04M | 28.63M | -42.66M | -16.96M | -28.48M | -7.33M | -83.67M | 10.60M | -64.97M | -60.70M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | | 22.20M | | 3.00M | 73.77M | 117.08M | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.34M | 187.75M | 35.92M | 137.32M | 79.58M | 220.49M | 152.43M | 181.53M | 198.80M | 67.17M | 117.43M | 162.33M | 152.98M | 187.38M | 162.96M | 130.28M | 45.95M | 57.90M | -93.80M | 69.46M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23M | 1.00M | 2.00M | 1.95M | 4.47M | 5.00M | 62.00M | 6.16M | 3.57M | 5.00M | 4.00M | 4.40M | 5.48M | 4.00M | 5.00M | 4.11M | 9.79M | 2.00M | 3.00M | 2.42M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.30M | 51.09M | 53.32M | 53.42M | 64.67M | 64.56M | 68.24M | 70.09M | 65.70M | 66.51M | 67.48M | 71.91M | 65.88M | 62.74M | 59.41M | 62.78M | 52.98M | 55.51M | 62.41M | 70.66M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82M | -57.37M | 51.78M | 58.96M | 1.33M | -13.97M | -38.24M | -17.43M | -116.30M | 62.87M | 105.82M | -112.97M | -22.58M | 61.43M | 127.27M | 4.33M | 66.63M | 24.76M | 133.88M | 142.36M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.26M | 67.49M | 60.33M | 46.81M | -7.51M | -88.57M | 20.99M | -99.04M | 16.71M | -13.54M | 18.09M | 1.94M | 54.78M | 11.74M | 30.78M | 105.43M | 219.12M | 202.25M | 278.05M | 483.58M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.25M | 17.00M | 14.30M | 70.00M | -42.87M | -39.18M | 3.06M | -4.34M | 41.98M | 21.01M | 98.37M | 43.68M | 44.64M | 3.38M | 80.24M | 89.09M | 105.36M | 100.21M | 144.09M | 398.87M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.27M | 20.98M | -4.74M | 30.65M | -44.91M | 20.68M | -30.66M | -5.70M | 7.48M | 3.69M | -9.34M | 35.06M | -15.46M | 16.54M | 28.80M | 33.09M | -48.21M | 32.64M | 33.49M | 81.47M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.83M | 9.42M | 17.36M | -2.00M | -8.63M | 32.73M | -5.62M | 10.17M | -2.81M | 29.68M | 10.08M | -24.71M | -13.61M | 22.43M | -10.99M | -19.94M | 37.22M | -66.40M | 8.08M | 39.27M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.40M | 25.70M | 131.89M | -111.10M | 138.99M | -91.93M | 295.94M | -306.22M | 62.20M | 91.47M | 93.24M | 99.91M | 60.05M | 14.32M | 3.38M | -10.61M | 103.95M | 153.60M | 289.68M | 555.68M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.43M | 5,488.56M | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | -27.00M | 27.00M | 391.13M | -359.60M | 405.75M | -0.29M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.56M | -54.12M | -100.05M | -118.34M | -5628.26M | -108.41M | -97.14M | -94.81M | -64.17M | -91.47M | -93.38M | -101.69M | -65.73M | -106.06M | -111.73M | -130.69M | 296.80M | -138.53M | -1049.40M | -522.59M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.11M | -0.31M | -0.30M | 19.57M | -0.29M | 8.04M | -7.75M | -1.12M | -0.27M | 16.41M | 19.95M | -37.10M | 24.41M | -24.86M | -0.26M | 0.72M | 0.34M | 0.22M | 0.21M | 2.03M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.97M | 946.84M | -19.59M | -28.33M | 3,912.74M | -157.19M | -73.55M | -127.99M | -17.88M | 876.63M | -38.84M | -61.64M | -125.66M | -140.81M | -120.02M | -65.24M | -421.49M | 43.06M | 1,854.34M | 1.16M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.45M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.08M | 16.81M | 17.15M | 6.90M | 35.58M | 35.93M | 36.07M | 6.90M | 30.17M | 30.58M | 31.16M | | 31.83M | 32.26M | 32.69M | 129.93M | 33.48M | 1.62M | | 23.66M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.52M | 9.08M | 34.32M | -8.60M | -42.27M | 59.04M | 5.76M | -26.75M | -9.46M | 23.51M | -13.45M | -1.77M | 31.19M | -54.33M | 26.18M | 72.53M | -1.28M | 13.47M | -14.16M | -5.41M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.72M | 1,089.54M | -49.40M | -17.94M | -1678.21M | 13.93M | -12.51M | -68.02M | 107.29M | 875.83M | -28.23M | -2.77M | -7.23M | -113.82M | -42.61M | 6.88M | -80.01M | -24.10M | 696.98M | -457.38M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.94M | 162.05M | -95.97M | 248.43M | -59.41M | 312.42M | -143.51M | 487.75M | 136.61M | -24.30M | 24.19M | 62.42M | 92.93M | 173.06M | 159.57M | 140.89M | -57.99M | -95.70M | -383.48M | -486.23M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.20M | 1,080.46M | -83.72M | -9.35M | -1635.94M | -45.11M | -18.27M | -41.26M | 116.75M | 852.33M | -14.79M | -1.00M | -38.42M | -59.49M | -68.79M | -65.64M | -78.73M | -37.57M | 711.14M | -451.97M |