|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.50M | 81.50M | 56.70M | 26.00M | 34.70M | -0.40M | -31.70M | -39.30M | -60.20M | -67.90M | -99.10M | -127.00M | -252.50M | -82.40M | -60.90M | -44.10M | 213.30M | 4.20M | 78.20M | 144.20M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | 20.40M | 20.60M | 20.20M | 20.40M | 24.50M | 26.40M | 27.70M | 28.00M | 28.20M | 27.20M | 27.00M | 28.20M | 27.00M | 25.90M | 25.00M | 26.40M | 27.80M | 30.60M | 32.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.20M | 24.80M | 27.30M | 23.30M | 27.70M | 46.60M | 36.60M | 33.10M | 32.10M | 32.10M | 34.60M | 31.60M | 30.50M | 35.60M | 38.80M | 62.80M | 40.00M | 42.40M | 45.40M | 41.60M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.20M | 18.10M | -12.70M | 14.80M | 0.90M | 11.00M | 3.80M | 37.30M | -14.20M | 19.90M | 6.70M | 10.70M | -115.00M | | -28.50M | 11.70M | -153.10M | 1.90M | -3.30M | -16.50M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M | 10.50M | 5.90M | -11.20M | -10.70M | 2.20M | -3.20M | 2.40M | -10.00M | 12.90M | 3.10M | | 12.20M | 0.30M | -7.20M | 34.90M | 28.50M | 3.20M | -15.20M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | 0.70M | 1.60M | | | -0.10M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.20M | 61.90M | 206.50M | 76.60M | 114.30M | 20.80M | 94.90M | 14.90M | 49.20M | -2.30M | -1.50M | -7.00M | 35.50M | 39.60M | 24.30M | -1.60M | 64.00M | 57.90M | 126.70M | 203.80M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.30M | 15.30M | 21.50M | 21.40M | 8.10M | 32.20M | 36.10M | 30.00M | 6.40M | 4.90M | 4.80M | 4.10M | 0.80M | 0.70M | 0.80M | 0.80M | 0.70M | 0.80M | 1.10M | 1.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | 20.40M | 20.60M | 20.20M | 20.40M | 24.50M | 26.40M | 27.70M | 28.00M | 28.20M | 27.20M | 27.00M | 28.20M | 27.00M | 25.90M | 25.00M | 26.40M | 27.80M | 30.60M | 32.80M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.00M | 50.40M | -24.00M | 3.00M | 19.80M | 11.50M | -10.00M | -52.50M | -32.20M | -26.10M | 7.40M | -18.30M | -35.30M | 3.80M | 28.40M | 32.20M | -5.70M | 56.90M | 69.80M | 64.80M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.60M | 10.30M | 0.70M | 15.50M | 25.30M | 24.60M | 11.80M | 44.20M | 0.90M | 16.80M | -24.30M | -45.00M | -21.30M | 6.50M | -1.50M | 20.70M | 45.60M | 57.50M | 45.00M | 62.70M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.60M | -10.50M | 15.30M | 9.50M | 32.70M | -41.10M | -3.90M | 0.70M | -29.70M | -28.00M | -23.10M | -31.70M | -6.90M | 32.60M | 6.10M | 6.20M | 24.30M | 28.80M | 51.10M | 29.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.60M | 3.10M | -7.10M | 8.40M | -4.10M | -14.50M | -0.50M | 39.20M | -9.40M | 1.50M | 3.60M | -10.00M | -11.20M | 5.90M | -25.80M | 26.80M | 15.10M | 11.40M | 16.00M | 24.40M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.30M | -9.80M | 17.10M | -12.70M | 19.70M | 6.90M | 7.00M | -5.30M | -4.40M | -7.30M | 1.00M | 6.70M | -31.00M | 16.60M | -20.00M | -0.20M | 38.70M | 2.40M | 25.00M | -4.90M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.90M | | | | 91.20M | 22.90M | 838.70M | -769.40M | 36.30M | 57.80M | -55.80M | 106.40M | 24.60M | 74.10M | 40.20M | 62.80M | 53.90M | 76.20M | 83.60M | 124.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.30M | 5.90M | 0.10M | 0.40M | | | 0.10M | | 0.20M | | 0.20M | 0.60M | | 0.20M | | 47.60M | -47.50M | | 0.10M | 39.50M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | 1.00M | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 667.70M | 151.00M | 189.20M | 323.80M | 309.60M | 316.60M | 184.40M | 370.40M | 274.70M | 227.70M | 372.00M | 344.70M | 57.10M | 90.70M | 136.00M | 157.80M | 80.20M | 66.70M | 51.30M | 63.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.30M | -116.90M | -228.90M | -23.20M | 142.70M | -646.60M | -104.50M | -52.00M | -70.90M | 17.80M | -394.90M | 290.30M | -27.50M | -47.10M | -30.70M | 53.10M | -59.40M | -67.80M | -231.40M | -181.90M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -234.90M | -108.30M | -36.60M | 524.90M | -97.10M | -59.10M | -3.60M | -5.80M | 331.50M | -12.90M | 4.10M | -327.60M | 3.70M | 60.00M | -3.10M | -14.80M | -0.30M | 262.10M | -10.50M | 1,938.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.60M | -163.30M | -59.00M | 578.30M | 159.90M | -684.90M | -13.20M | -42.90M | 309.80M | 2.60M | -392.30M | -44.30M | 11.70M | 52.50M | -9.50M | 36.70M | 4.30M | 252.20M | -115.20M | 1,960.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.30M | 61.90M | 206.50M | 76.60M | 23.10M | -2.10M | -743.80M | 784.30M | 12.90M | -60.10M | 54.30M | -113.40M | 10.90M | -34.50M | -15.90M | -64.40M | 10.10M | -18.30M | 43.10M | 79.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.60M | -163.30M | -59.00M | 578.30M | 159.90M | -684.90M | -13.20M | -42.90M | 309.80M | 2.60M | -392.30M | -44.30M | 11.70M | 52.50M | -9.50M | 36.70M | 4.30M | 252.20M | -115.20M | 1,960.10M |