|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | -2.40M | -46.30M | 1.00M | 22.90M | 26.50M | 13.90M | -5.10M | 8.00M | -17.40M | -19.10M | 20.50M | 18.20M | 10.00M | -13.70M | 7.10M | 39.30M | 9.20M | -75.30M | -100.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.10M | 4.10M | 0.90M | 210.00M | 4.20M | 36.90M | 0.90M | 312.70M | 4.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.70M | 3.20M | 5.00M | 4.50M | 4.60M | 4.60M | 4.00M | 3.40M | 3.40M | 3.50M | 3.10M | 3.80M | 4.00M | 3.90M | 3.30M | 3.90M | 4.00M | 4.10M | 1.60M | 11.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.60M | 10.30M | 10.10M | 8.60M | 5.60M | -1.00M | 16.30M | 15.40M | 5.60M | 16.20M | 8.50M | -2.40M | -2.90M | 26.50M | 10.70M | 1.90M | -8.70M | 28.10M | 22.00M | 67.60M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.90M | 19.50M | -23.60M | 2.80M | 17.70M | 8.00M | -28.00M | 26.00M | -29.20M | -0.70M | 58.80M | 11.50M | 11.30M | -28.10M | -0.50M | 1.00M | -1.30M | 39.90M | 15.00M | -3.70M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | | | 8.00M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.10M | 89.80M | 102.40M | 68.50M | 146.70M | 85.20M | 148.50M | 32.10M | 132.80M | 178.30M | 52.90M | 17.80M | 142.80M | 143.60M | 151.20M | 55.90M | 91.90M | 143.30M | 120.50M | -64.40M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.60M | 135.60M | 123.10M | 120.40M | 121.90M | 124.80M | 125.00M | 124.90M | 120.50M | 120.40M | 121.40M | 117.80M | 119.60M | 116.90M | 115.40M | 112.20M | 113.50M | 116.30M | 117.50M | 181.80M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -58.30M | -54.80M | 23.60M | 166.00M | -18.90M | 58.40M | -166.80M | 68.40M | 29.00M | -29.90M | -74.70M | 147.30M | -20.00M | -21.20M | -176.40M | 113.00M | 15.00M | 12.30M | -117.60M | 183.70M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.90M | 26.60M | -6.40M | 2.10M | 23.30M | -13.50M | 4.30M | -2.90M | 10.80M | -10.60M | 15.90M | -1.90M | -4.10M | -1.90M | -9.20M | -14.70M | 2.80M | -6.00M | 24.90M | -5.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.40M | -45.80M | 25.70M | 110.20M | 35.50M | 21.40M | -106.00M | 25.20M | 74.00M | 24.50M | -65.10M | 51.10M | -6.10M | | -109.20M | 46.50M | 8.40M | 79.50M | -41.10M | 108.60M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.80M | 28.60M | 15.70M | 1.60M | -9.30M | -6.10M | 104.90M | 25.30M | -42.50M | 35.70M | 32.30M | 33.20M | 15.00M | -76.50M | -5.00M | 10.20M | 15.30M | -25.00M | 39.60M | -7.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.80M | 33.40M | 65.40M | 28.60M | 42.60M | 46.70M | 53.50M | 46.60M | 44.10M | -86.70M | -1.90M | 48.00M | -45.10M | 167.10M | 78.00M | 69.30M | 57.30M | 64.10M | 65.80M | 103.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.10M | -10.30M | 21.30M | 4.20M | | 0.10M | 0.40M | 17.00M | | | | 3.10M | 0.20M | 0.30M | 0.40M | 0.60M | 4.40M | 0.30M | 0.30M | 0.90M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | | | 6.70M | 80.90M | 0.70M | 0.60M | 0.60M | 0.70M | 0.60M | 0.60M | 0.60M | 0.70M | 5.40M | 0.60M | 0.60M | 0.70M | 0.60M | 0.60M | 331.60M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 3.30M | | | | | | | | | | | | | | 30.10M | | 58.10M | 6.30M | 20.80M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.90M | -20.60M | -66.20M | -31.30M | -118.90M | -47.20M | -45.60M | -30.50M | -47.40M | -48.80M | -57.80M | -48.20M | -46.70M | -79.30M | -80.60M | -40.20M | -58.40M | -9.70M | -61.30M | -347.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.10M | 9.20M | 2.20M | 3.50M | 0.90M | 0.90M | -3.80M | -3.70M | 3.10M | -10.00M | 13.80M | -3.20M | 4.90M | | | 11.60M | -22.30M | -4.50M | 43.40M | -8.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -149.60M | -154.00M | -7.20M | -38.70M | -48.00M | -61.10M | -69.40M | -49.10M | -38.30M | -20.80M | -97.30M | -16.00M | -42.50M | -47.50M | -50.20M | -24.00M | -6.00M | -5.50M | 1,431.00M | -775.50M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | -2.20M | 0.50M | 1.20M | -8.30M | -6.00M | 5.70M | 1.70M | -1.70M | -4.20M | 6.50M | -3.70M | -3.50M | 5.80M | -10.00M | 4.60M | 9.80M | -0.50M | 1.20M | -9.90M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.50M | -87.00M | 29.50M | -0.30M | -28.50M | -29.10M | 39.20M | -45.80M | 45.40M | 104.50M | -95.70M | -50.10M | 50.10M | 22.60M | 10.40M | -3.70M | 37.30M | 127.60M | 1,491.40M | -1197.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.30M | 56.40M | 37.00M | 39.90M | 104.10M | 38.50M | 95.00M | -14.50M | 88.70M | 265.00M | 54.80M | -30.20M | 187.90M | -23.50M | 73.20M | -13.40M | 34.60M | 79.20M | 54.70M | -168.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.40M | -84.80M | 29.00M | -1.50M | -20.20M | -23.10M | 33.50M | -47.50M | 47.10M | 108.70M | -102.20M | -46.40M | 53.60M | 16.80M | 20.40M | -8.30M | 27.50M | 128.10M | 1,490.20M | -1187.40M |