|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.60M | 75.30M | -1.20M | -0.10M | | 100.70M | | | -0.90M | 112.50M | 120.90M | -0.20M | 0.10M | 109.10M | 121.70M | -0.10M | | 79.50M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.50M | 21.30M | 21.60M | 21.00M | 21.00M | 19.40M | 19.30M | 20.70M | 20.40M | 21.80M | 21.30M | 22.30M | 22.00M | 21.60M | 22.30M | 21.70M | 23.30M | 23.40M | 23.80M | 26.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | 4.40M | 4.70M | 3.70M | 5.00M | 4.90M | 4.50M | 4.70M | 5.40M | 5.00M | 5.10M | 7.00M | 6.70M | 6.10M | 6.10M | 7.90M | 9.30M | 10.20M | 8.80M | 9.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.70M | 6.30M | -13.70M | 10.10M | -13.60M | -8.60M | 15.00M | 3.70M | -11.80M | 6.00M | -25.50M | 10.30M | -23.60M | -1.60M | -5.70M | 11.80M | -16.40M | -4.80M | 14.00M | 12.20M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 0.90M | 0.10M | -0.10M | 0.10M | -0.10M | 0.20M | -0.10M | -0.10M | | -0.10M | -0.10M | | -0.30M | -0.10M | | -0.10M | -0.20M | -0.20M | -0.20M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.20M | 22.20M | -9.10M | 8.50M | -25.80M | 80.80M | -47.20M | 13.20M | -6.80M | 0.30M | -35.60M | | -15.70M | 20.40M | -2.10M | -6.30M | -7.90M | 12.90M | 15.00M | 30.80M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -302.40M | 103.70M | 119.50M | -2.70M | 56.90M | 61.00M | 162.50M | 58.10M | 139.70M | 169.80M | 170.40M | 57.80M | 157.70M | 123.90M | 223.20M | 113.40M | 153.70M | 173.90M | 227.80M | 39.90M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.70M | 28.10M | 27.80M | 27.30M | 28.00M | 26.20M | 25.90M | 26.70M | 27.10M | 29.00M | 26.40M | 33.60M | 32.40M | 34.70M | 36.60M | 37.20M | 35.50M | 35.20M | 35.30M | 54.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 11.40M | -0.80M | 70.70M | 6.90M | 43.20M | -30.10M | 34.70M | 23.90M | -3.90M | -15.50M | 67.70M | -7.30M | 33.10M | -50.30M | 43.20M | 8.40M | 16.40M | -57.70M | 82.50M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.60M | 11.80M | 20.10M | 48.40M | 58.10M | 4.80M | -11.80M | 29.10M | 2.30M | 9.50M | -4.20M | 1.70M | 4.80M | -1.80M | -4.70M | 5.60M | 6.30M | 2.10M | 10.60M | 48.10M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.50M | 16.00M | 29.50M | 48.60M | 16.70M | -11.30M | -14.60M | 1.80M | 7.10M | 7.60M | 9.80M | 15.00M | -6.80M | -19.60M | 13.20M | 16.50M | -25.80M | -10.00M | 0.50M | 54.90M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.90M | -1.10M | -3.60M | -42.50M | 9.50M | 2.40M | -6.30M | -10.80M | 26.30M | 13.90M | 18.20M | -44.50M | 18.40M | 12.00M | 3.30M | -31.70M | 23.30M | 27.30M | 37.20M | -47.50M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.70M | 6.30M | -121.20M | 10.10M | -13.60M | -8.60M | -1.40M | 3.70M | -11.80M | 6.00M | 8.10M | 10.30M | -23.60M | -1.60M | 13.30M | 11.80M | -16.40M | -4.80M | -6.50M | 12.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.60M | 17.80M | -47.30M | 11.80M | 6.90M | 5.70M | 22.30M | 2.90M | 9.10M | -0.90M | 29.60M | 3.30M | 12.20M | -17.10M | 0.70M | 15.90M | 18.90M | 8.90M | -1.80M | 3.40M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.90M | 17.50M | -35.10M | 30.00M | 17.50M | 26.20M | 30.20M | 28.70M | -14.70M | 2.30M | 9.00M | 17.50M | 4.90M | 0.60M | 100.90M | 36.80M | 16.40M | 27.70M | -63.80M | 14.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 7.00M | | | 79.30M | | | 407.60M | -0.10M | 461.90M | 461.80M | 1.90M | -1.70M | | 6.60M | 3,533.30M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | 162.40M | 15.50M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.60M | -19.20M | -28.40M | -29.40M | -189.00M | -26.40M | -10.30M | -28.50M | -91.30M | -22.20M | -39.00M | -435.30M | -25.30M | -334.00M | -23.30M | -40.70M | -16.30M | -14.90M | -47.90M | -3560.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.10M | -0.90M | 0.60M | -1.00M | 0.50M | 1.00M | 0.40M | -0.10M | -1.40M | | -0.90M | -0.20M | -6.80M | 0.20M | -0.70M | | -5.70M | -7.80M | -2.10M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.70M | -69.10M | -25.60M | 96.60M | -26.10M | -27.50M | -126.30M | -132.90M | -43.40M | -168.90M | -87.10M | 323.40M | -109.60M | 218.20M | -197.10M | -79.90M | -128.70M | -107.60M | 1,045.10M | 2,383.10M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 18.90M | 18.80M | 22.40M | 21.90M | 21.80M | 21.80M | 24.20M | 23.90M | 23.80M | 23.90M | 26.50M | 26.10M | 26.10M | 26.00M | 28.70M | 27.50M | 27.30M | 27.50M | 35.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | -9.30M | -4.10M | -1.50M | -26.60M | -18.20M | 20.50M | 4.30M | -4.70M | -10.00M | 14.00M | -12.00M | -5.20M | 12.80M | -24.60M | 7.90M | 19.60M | -2.60M | 1.40M | -4.30M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -201.20M | 7.00M | 61.50M | 62.90M | -184.70M | -11.20M | 46.60M | -99.10M | 0.20M | -31.30M | 58.20M | -66.20M | 17.60M | 20.60M | -21.90M | 0.70M | 28.20M | 48.60M | 1,226.20M | -1141.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -320.30M | 86.20M | 154.60M | -32.70M | 39.40M | 34.80M | 132.30M | 29.40M | 154.40M | 167.50M | 161.40M | 40.30M | 152.80M | 123.30M | 122.30M | 76.60M | 137.30M | 146.20M | 291.60M | 25.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -202.30M | 15.40M | 65.50M | 64.50M | -158.20M | 7.10M | 25.90M | -103.30M | 5.00M | -21.30M | 44.30M | -54.10M | 22.80M | 8.10M | 2.80M | -7.20M | 8.70M | 51.40M | 1,225.00M | -1137.00M |