|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.30M | 203.30M | 191.00M | 145.60M | 108.10M | 215.40M | 175.10M | 125.10M | 141.80M | 156.70M | 200.60M | 144.70M | 167.40M | 205.20M | 197.00M | 144.90M | 155.30M | 208.60M | 208.40M | 136.30M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.50M | 11.60M | 12.40M | 11.10M | 25.80M | 12.20M | 11.20M | 11.80M | 26.70M | 12.60M | 12.30M | 11.70M | 19.40M | 8.80M | 7.50M | 20.00M | 9.60M | 7.70M | 8.90M | 20.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | | -2.80M | -25.00M | -9.40M | | -9.20M | -2.90M | -3.70M | | -7.50M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 0.30M | 2.10M | 9.20M | -9.50M | -2.20M | 36.50M | 13.90M | 21.40M | -37.70M | 87.50M | 4.90M | 4.00M | | 57.90M | 6.70M | 15.90M | -22.60M | 57.80M | 9.20M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.70M | | 10.00M | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 260.90M | 144.20M | 455.40M | 17.90M | 136.50M | 95.70M | 401.40M | 103.40M | 290.80M | 265.90M | 577.20M | 138.40M | 163.10M | 161.70M | 458.70M | 115.50M | 45.90M | 258.80M | 542.00M | 50.90M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.80M | 47.20M | 47.20M | 49.00M | 49.20M | 50.00M | 52.40M | 47.80M | 48.80M | 53.80M | 48.90M | 45.80M | 57.10M | 54.60M | 51.30M | 53.80M | 57.10M | 61.20M | 59.20M | 63.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.40M | 50.10M | 23.90M | -33.20M | -14.10M | 90.90M | 2.20M | -9.70M | -16.80M | 49.40M | -26.30M | -16.50M | 30.10M | 58.60M | -51.70M | -65.20M | 42.00M | 75.10M | -37.20M | -18.70M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.90M | 66.10M | -2.80M | 49.90M | 110.60M | 78.00M | -33.20M | 0.20M | -71.90M | -68.00M | -85.30M | 2.30M | 26.60M | 80.00M | 16.10M | 11.70M | 7.40M | 6.90M | -49.90M | -35.10M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.20M | -8.30M | 51.60M | 5.20M | 61.30M | 34.30M | 24.50M | -54.80M | -27.10M | -8.50M | 22.30M | 14.40M | 76.30M | 21.60M | 22.80M | -70.90M | -3.60M | 12.00M | 63.70M | -98.70M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.80M | -4.80M | -113.80M | 185.50M | 17.20M | 6.90M | -79.70M | 49.90M | 8.30M | -14.60M | -152.60M | 116.00M | 93.20M | -7.10M | -129.50M | 84.90M | 134.50M | -38.20M | -87.00M | 145.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.20M | 77.10M | 88.10M | 43.70M | 57.90M | 65.20M | 95.20M | 61.50M | 57.10M | 68.60M | 76.70M | 62.00M | 68.30M | 59.00M | 85.60M | 37.10M | 48.30M | 52.70M | 83.70M | 32.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | | | | | | | | | | | | | | | | 19.80M | 14.30M | | 729.90M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.20M | | | | | 1.00M | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | -77.00M | -78.00M | -43.70M | -45.50M | 33.70M | -90.90M | -61.50M | -54.60M | -68.70M | -75.70M | -61.80M | -68.30M | -59.00M | -79.90M | -37.10M | -68.10M | -67.00M | -83.00M | -762.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | | -1.90M | | | | | | | 1.10M | 0.50M | 2.60M | 1.40M | -2.30M | 6.30M | 20.10M | 1.00M | -9.80M | -11.30M | -5.60M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -234.80M | -30.90M | -325.00M | 4.40M | -86.10M | -92.00M | -313.50M | -44.70M | -473.40M | -183.10M | -483.00M | -67.70M | -104.50M | -33.70M | -377.20M | -155.20M | 12.30M | -235.40M | -462.60M | 781.70M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.80M | 90.90M | 181.60M | 99.00M | 99.20M | 99.20M | 198.30M | 104.60M | 104.60M | 104.70M | 104.70M | 112.70M | 112.70M | 112.90M | 120.80M | 120.70M | 120.80M | 120.70M | 129.00M | 128.90M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | -15.50M | -13.30M | 8.10M | -17.50M | -19.30M | -6.90M | 25.60M | 7.80M | 13.20M | -6.60M | 2.50M | -2.00M | -34.50M | -16.30M | -6.50M | 31.20M | 14.40M | 4.60M | 11.60M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.70M | 20.80M | 39.10M | -13.30M | -12.60M | 18.10M | -9.90M | 22.80M | -229.40M | 27.30M | 11.90M | 11.40M | -11.70M | 34.50M | -14.70M | -83.30M | 21.30M | -29.20M | 1.00M | 81.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.70M | 67.10M | 367.30M | -25.80M | 78.60M | 30.50M | 306.20M | 41.90M | 233.70M | 197.30M | 500.50M | 76.40M | 94.80M | 102.70M | 373.10M | 78.40M | -2.40M | 206.10M | 458.30M | 18.40M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.70M | 36.30M | 52.40M | -21.40M | 4.90M | 37.40M | -3.00M | -2.80M | -237.20M | 14.10M | 18.50M | 8.90M | -9.70M | 69.00M | 1.60M | -76.80M | -9.90M | -43.60M | -3.60M | 70.20M |