|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.50M | 615.80M | 110.30M | 95.30M | 126.60M | 98.40M | 65.60M | 84.60M | 39.80M | 85.30M | 84.50M | 81.20M | 88.90M | 104.70M | 117.50M | 104.30M | 87.70M | 98.30M | 84.60M | 130.80M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.40M | | | | 47.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.70M | -511.90M | -12.70M | 14.70M | 20.90M | 19.40M | -1.10M | | | | | 28.90M | 31.80M | 36.20M | 22.00M | 34.60M | 43.70M | 43.90M | 13.00M | 43.60M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | -13.40M | 38.60M | 17.50M | -17.50M | -44.50M | 34.20M | -52.10M | -23.60M | -48.50M | 137.30M | -25.40M | -35.10M | -27.40M | 142.50M | -36.30M | -37.80M | -42.30M | 141.20M | -27.60M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.60M | 223.80M | 174.50M | 166.00M | 131.80M | 263.90M | 130.70M | 166.60M | 124.20M | 142.50M | 174.20M | 122.70M | 111.00M | 207.50M | 268.10M | 190.60M | 96.20M | 261.40M | 247.90M | 260.90M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.50M | 78.90M | 77.40M | 82.00M | 93.40M | 81.70M | 89.00M | 89.70M | 90.80M | 94.50M | 92.70M | 96.80M | 98.30M | 89.00M | 91.00M | 91.00M | 92.60M | 95.40M | 98.40M | 95.50M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.50M | 20.20M | -12.50M | -6.20M | 58.60M | -43.70M | -42.90M | 28.00M | 75.00M | 85.80M | -99.40M | 109.60M | 143.10M | 49.80M | -170.00M | 75.60M | 165.60M | 18.50M | -185.20M | 36.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.90M | 43.60M | 65.00M | 57.10M | 43.40M | 46.60M | 94.90M | 83.00M | 73.60M | 90.90M | 145.00M | 118.10M | 74.10M | 89.00M | 140.00M | 89.40M | 78.10M | 96.90M | 98.00M | 102.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -141.00M | -107.60M | -66.00M | -1669.30M | -15.70M | -46.50M | -99.70M | -113.30M | -82.00M | -92.90M | -160.80M | -324.10M | -74.80M | -124.10M | -241.60M | -96.80M | -79.20M | -98.10M | -98.80M | -102.90M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 3.50M | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -65.40M | -108.60M | -123.80M | 1,693.60M | 2.90M | -368.70M | -134.10M | -77.60M | -46.80M | -43.00M | -6.50M | 212.30M | -57.10M | -87.60M | -28.40M | -96.60M | -8.60M | -156.30M | -164.40M | -147.90M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | | | | 1.50M | | | | 1.50M | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | -1.00M | -1.10M | -3.70M | -2.60M | -1.70M | -4.90M | 4.20M | -1.80M | -1.20M | -3.50M | 3.50M | -1.80M | 1.40M | -0.20M | -3.90M | 6.80M | 1.70M | 1.00M | 4.30M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.30M | 6.60M | -16.40M | 186.60M | 116.40M | -153.00M | -108.00M | -20.10M | -6.40M | 5.40M | 3.40M | 14.40M | -22.70M | -2.80M | -2.10M | -6.70M | 15.20M | 8.70M | -14.30M | 14.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.70M | 180.20M | 109.50M | 108.90M | 88.40M | 217.30M | 35.80M | 83.60M | 50.60M | 51.60M | 29.20M | 4.60M | 36.90M | 118.50M | 128.10M | 101.20M | 18.10M | 164.50M | 149.90M | 158.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.80M | 7.60M | -15.30M | 190.30M | 119.00M | -151.30M | -103.10M | -24.30M | -4.60M | 6.60M | 6.90M | 10.90M | -20.90M | -4.20M | -1.90M | -2.80M | 8.40M | 7.00M | -15.30M | 10.10M |