|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | 2.20M | -1.30M | 2.60M | 20.80M | 21.40M | 21.20M | 18.10M | -32.10M | 48.70M | 13.80M | 21.40M | 427.20M | -2.30M | 0.40M | 3.20M | 0.30M | 0.70M | -6.00M | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.60M | 21.60M | 24.20M | 24.00M | 24.00M | 24.70M | 24.00M | 23.30M | 22.80M | 20.80M | 17.40M | 16.60M | 17.60M | 17.50M | 18.50M | 17.70M | 18.40M | 19.20M | 19.30M | 18.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.20M | 5.30M | 5.40M | 9.60M | 6.20M | 5.60M | 9.80M | 11.40M | 9.60M | 9.20M | 11.30M | 12.00M | 2.80M | 8.10M | 7.20M | 10.70M | 8.80M | 7.80M | 7.50M | 8.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.80M | 2.70M | -7.40M | -1.20M | 0.80M | 1.20M | -34.10M | 1.50M | -24.40M | -12.60M | -36.20M | -0.10M | -4.00M | -1.60M | -54.40M | -0.50M | -1.90M | 0.10M | 13.40M | 0.20M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90M | -12.10M | -2.90M | | -2.20M | 9.50M | 2.60M | 2.50M | 1.60M | -16.10M | 5.60M | -11.20M | -17.60M | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | -9.80M | -0.10M | 12.00M | 0.50M | -14.70M | -2.60M | -8.00M | 18.00M | 0.40M | 1.30M | -0.50M | -1.00M | -0.40M | -19.90M | 12.90M | 0.40M | 0.20M | | -0.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.90M | 112.40M | 137.80M | 44.30M | 179.20M | 365.10M | 412.30M | 149.60M | 221.10M | 441.70M | 388.90M | 163.50M | 183.40M | 312.80M | 370.60M | 1.80M | 287.10M | 426.90M | 386.00M | -44.70M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.20M | 3.70M | 1.40M | 40.70M | 38.50M | 38.30M | 37.10M | 37.20M | 35.70M | 29.50M | 18.00M | 22.30M | 25.50M | 27.10M | 27.50M | 30.10M | 30.50M | 30.60M | 30.70M | 30.40M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.60M | 21.60M | 24.20M | 24.00M | 24.00M | 24.70M | 24.00M | 23.30M | 22.80M | 20.80M | 17.40M | 16.60M | 17.60M | 17.50M | 18.50M | 17.70M | 18.40M | 19.20M | 19.30M | 18.80M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.80M | 78.00M | -61.80M | 189.20M | 183.00M | -80.90M | -265.40M | -100.20M | 296.70M | -51.20M | -146.80M | 87.20M | 175.90M | -106.00M | -226.70M | 116.30M | 175.00M | -106.70M | -181.20M | 98.30M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.80M | 31.80M | 64.40M | 122.00M | 62.40M | 39.00M | -58.20M | 28.90M | -88.40M | -57.50M | -41.00M | 52.80M | 16.50M | 34.60M | -0.20M | 54.60M | -36.10M | -18.20M | -33.50M | 34.60M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.70M | 16.60M | -49.50M | 88.50M | 32.70M | -50.10M | -131.60M | -0.30M | 46.80M | 2.90M | -76.40M | 78.40M | 26.00M | -37.90M | -70.60M | 50.30M | 21.50M | -42.70M | -62.10M | 84.80M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.80M | -4.30M | -1.20M | -23.10M | 15.80M | 15.20M | -45.80M | -6.50M | -8.60M | -26.30M | 53.20M | 2.50M | 14.20M | -38.00M | 37.00M | -86.80M | 83.10M | 75.50M | 34.30M | -7.30M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | -0.60M | 2.20M | -17.40M | -16.00M | 55.90M | 4.90M | -20.20M | 27.70M | -14.90M | 18.40M | -9.30M | -3.60M | 8.60M | 10.80M | -8.60M | -4.00M | 11.20M | -43.60M | -6.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.10M | 33.80M | 45.90M | 31.10M | 51.60M | 47.80M | 53.00M | 40.20M | 29.90M | 36.20M | 35.90M | 32.50M | 24.90M | 19.30M | 36.60M | 29.00M | 28.80M | 33.50M | 39.90M | 28.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,573.90M | -2.60M | 24.70M | | | | | | | 36.10M | | 412.80M | 1.50M | 262.60M | 49.90M | 58.20M | | 1.50M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 247.70M | | 125.00M | 7.00M | | | | | | 510.60M | | | 2.70M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.30M | | | | 0.50M | -0.30M | 0.70M | 0.20M | 0.20M | 0.20M | 0.20M | 20.20M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.10M | -1359.70M | -63.20M | 81.20M | -44.30M | -47.60M | -50.40M | -31.70M | -24.20M | -30.80M | 439.10M | -32.00M | 1,558.60M | -17.70M | -279.30M | -78.90M | -87.00M | -33.50M | -41.00M | -28.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | 2.50M | | -0.80M | -0.90M | -0.80M | -0.80M | -0.80M | -0.90M | -0.80M | -0.90M | -0.90M | -3.00M | -0.90M | -9.20M | -1.00M | -15.10M | -3.10M | -1.20M | -1.30M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -111.70M | 818.40M | -45.80M | -158.80M | -71.10M | -43.30M | -588.80M | -94.80M | -232.30M | -667.40M | -355.20M | -166.10M | -575.80M | -501.00M | -867.30M | -456.40M | -352.50M | 643.50M | -338.30M | -268.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.50M | 28.40M | 28.30M | 28.70M | 27.90M | 39.10M | 39.00M | 38.90M | 38.30M | 42.20M | 41.00M | 41.40M | 40.30M | 45.90M | 45.00M | 45.20M | 43.10M | 47.00M | 45.80M | 45.70M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | -0.90M | | 0.60M | -2.30M | -2.00M | 1.50M | 0.80M | | -0.80M | 1.50M | -0.70M | -0.10M | 0.20M | -1.10M | 0.20M | 0.60M | -0.30M | 0.40M | -0.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.80M | -429.80M | 28.80M | -32.70M | 61.50M | 272.20M | -225.40M | 23.90M | -35.40M | -257.30M | 474.30M | -35.30M | 1,166.10M | -205.70M | -777.10M | -533.30M | -151.80M | 1,036.60M | 7.10M | -340.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.80M | 78.60M | 91.90M | 13.20M | 127.60M | 317.30M | 359.30M | 109.40M | 191.20M | 405.50M | 353.00M | 131.00M | 158.50M | 293.50M | 334.00M | -27.20M | 258.30M | 393.40M | 346.10M | -73.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -42.90M | -428.90M | 28.80M | -33.30M | 63.80M | 274.20M | -226.90M | 23.10M | -35.40M | -256.50M | 472.80M | -34.60M | 1,166.20M | -205.90M | -776.00M | -533.50M | -152.40M | 1,036.90M | 6.70M | -340.70M |