|
Net Income (Quarter)
|
55.30M | 70.70M | 79.70M | 156.00M | 52.30M | 43.30M | 68.20M | 67.00M | 56.40M | 60.90M | 59.90M | 45.50M | 18.60M | 25.80M | -138.70M | 47.10M | 65.40M | 66.20M | 74.30M | 67.00M | 67.80M | 79.90M | 93.40M | 52.00M | 93.80M | 112.90M | 23.60M | 42.50M | 19.90M | 17.80M | 26.10M | 27.20M | 273.70M | 2.80M | 2.20M | 3.00M |
|
Depreciation and Depletion (Quarter)
|
8.70M | 9.20M | 9.40M | 9.20M | 9.20M | 9.10M | 9.30M | 8.60M | 8.40M | 8.80M | 8.90M | 9.30M | 9.60M | 9.40M | 9.80M | 9.60M | 9.70M | 10.30M | 10.00M | 10.90M | 10.70M | 10.90M | 11.20M | 3.30M | 11.10M | 11.90M | 7.20M | 13.50M | 12.40M | 12.40M | 13.00M | 13.50M | 13.80M | 14.40M | 16.80M | 15.70M |
|
Share-based Compensation (Quarter)
|
6.20M | 2.60M | 2.60M | 3.20M | 2.40M | 3.00M | 3.90M | 3.50M | 4.30M | 4.10M | 4.00M | 3.70M | 1.90M | 4.20M | 3.90M | 3.90M | -0.20M | 6.40M | 5.20M | 5.20M | 6.60M | 5.30M | 5.90M | 5.50M | 5.70M | 5.70M | 4.90M | 5.50M | 6.30M | 6.40M | 7.40M | 7.20M | 8.50M | 11.60M | 10.70M | 6.70M |
|
Deferred Taxes (Quarter)
|
-5.50M | -3.20M | 4.80M | -154.10M | -0.60M | -17.70M | 14.00M | -19.30M | -2.10M | -0.10M | 0.30M | -22.70M | 26.00M | 0.20M | -20.00M | -9.10M | -1.50M | 0.60M | 0.10M | -18.00M | -0.10M | -0.30M | 0.50M | -11.50M | 0.60M | -4.40M | -0.80M | -161.30M | -0.20M | 0.30M | 0.20M | 85.00M | 0.40M | 1.60M | -4.50M | 13.60M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 46.80M | 41.40M | 13.70M | 39.30M | 47.70M | -3.70M | -107.90M | -52.20M | -20.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 87.30M | | | | 111.30M | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | 220.50M | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
87.10M | 38.00M | 173.30M | 111.30M | 36.10M | 45.50M | 101.00M | 160.90M | -13.10M | 70.90M | 99.70M | 178.80M | 6.70M | 83.80M | 113.20M | 140.30M | 49.90M | 93.40M | 114.80M | 115.20M | 6.50M | 57.40M | 135.90M | 73.50M | 69.40M | 77.20M | 85.90M | 295.60M | 90.00M | 75.70M | 252.80M | 224.60M | 63.90M | 91.00M | 271.70M | 222.40M |
|
Amortizatization of Intangibles (Quarter)
|
15.30M | 15.30M | 15.40M | 15.40M | 15.40M | 15.20M | 15.20M | 15.10M | 15.10M | 15.10M | 15.40M | 15.80M | 16.00M | 16.00M | 16.10M | 16.10M | 15.90M | 16.00M | 17.80M | 17.80M | 17.80M | 17.70M | 17.60M | -2.80M | 17.60M | 21.30M | 20.50M | 20.30M | 20.40M | 19.50M | 26.80M | 28.00M | 28.20M | 35.90M | 41.90M | 41.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
8.70M | 9.20M | 9.40M | 9.20M | 9.20M | 9.10M | 9.30M | 8.60M | 8.40M | 8.80M | 8.90M | 9.30M | 9.60M | 9.40M | 9.80M | 9.60M | 9.70M | 10.30M | 10.00M | 10.90M | 10.70M | 10.90M | 11.20M | 3.30M | 11.10M | 11.90M | 7.20M | 13.50M | 12.40M | 12.40M | 13.00M | 13.50M | 13.80M | 14.40M | 16.80M | 15.70M |
|
Change in Receivables (Quarter)
|
9.40M | 11.10M | 13.10M | -15.40M | 1.30M | 21.00M | -0.60M | -20.40M | 1.50M | 6.10M | 9.60M | -43.80M | 2.60M | -34.50M | 24.10M | -20.50M | 42.20M | 27.00M | 22.50M | 12.50M | 5.50M | 47.50M | 23.90M | -34.80M | -20.80M | 13.10M | 65.10M | -35.00M | 35.90M | -25.50M | -0.10M | -48.90M | 75.90M | 76.90M | -14.40M | -26.30M |
|
Change in Inventory (Quarter)
|
9.50M | 8.30M | -4.40M | -4.50M | -2.00M | 10.70M | 9.80M | -6.50M | 16.80M | 2.90M | -1.30M | -19.30M | 6.10M | -3.20M | -12.20M | -9.00M | 6.20M | 14.30M | 29.90M | 23.60M | 29.10M | 32.00M | 10.50M | -50.70M | 17.30M | 1.20M | -27.00M | -13.40M | 6.40M | 2.60M | -9.30M | 0.90M | 10.60M | 12.40M | 39.80M | 15.90M |
|
Change in Account Payables (Quarter)
|
-6.30M | -0.20M | -10.30M | 33.80M | -34.60M | 16.20M | -9.70M | 41.50M | -40.80M | -3.20M | -9.60M | 45.70M | -33.30M | -16.00M | 3.20M | 27.50M | 10.10M | 23.00M | 8.60M | 32.00M | 6.30M | 22.30M | -15.90M | -18.10M | -7.60M | -17.50M | 14.30M | 18.30M | -5.00M | -3.10M | -3.60M | 13.20M | 13.70M | 9.20M | 26.30M | 8.00M |
|
Change in Accured Expenses (Quarter)
|
28.50M | -14.20M | -13.00M | 20.00M | -16.50M | 10.80M | 35.70M | -23.20M | -11.20M | -10.30M | 19.60M | -4.70M | -9.30M | -0.10M | 6.00M | 4.90M | 2.50M | 21.00M | 13.00M | 22.80M | -16.90M | -4.50M | 15.80M | 27.30M | -30.20M | -15.00M | 47.20M | 1.40M | -21.80M | -0.80M | 9.50M | 2.30M | 6.80M | -37.60M | 58.50M | -1.20M |
|
Other Working Capital Changes (Quarter)
|
6.80M | 27.90M | -17.10M | -23.20M | 8.00M | -2.00M | 2.20M | -15.50M | 8.80M | -1.30M | -7.50M | -10.20M | 5.70M | -15.70M | -12.20M | 0.70M | 12.60M | 8.60M | -1.90M | -11.70M | 22.70M | 11.60M | -13.00M | -24.30M | 13.50M | 3.10M | 5.70M | -11.00M | 5.20M | 2.40M | 20.50M | -18.20M | -8.60M | -19.70M | -8.10M | 40.50M |
|
Capital Expenditures (Quarter)
|
11.30M | 7.60M | 6.20M | 6.70M | 5.40M | 4.30M | 18.80M | 11.00M | 9.20M | 8.40M | 11.40M | 9.80M | 10.20M | 7.00M | 8.20M | 14.60M | 9.90M | 8.00M | 7.30M | 14.30M | 11.10M | 9.70M | 10.00M | 9.70M | 17.10M | 15.20M | 12.50M | 20.80M | 15.30M | 16.50M | 15.70M | 26.50M | 21.10M | 16.90M | 18.60M | 36.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 3.90M | | 0.30M | 2.30M | | | 0.10M | 6.00M | 0.10M | | 0.20M | 1.10M | 0.30M | 0.10M | 0.50M | 0.10M | | | 0.50M | 1.90M | 0.10M | | | 0.20M | | -0.20M | 0.10M | 0.30M | | 0.20M | | 1.60M | | 0.10M | 3.60M |
|
Acquisitions (Quarter)
|
13.50M | | 0.10M | | 2.00M | | | | | | 127.80M | | 27.00M | | | | 3.90M | 228.70M | 2.50M | | | 8.60M | | | | | 27.90M | 0.40M | | | 677.70M | | -3.80M | 975.40M | 3.30M | 0.80M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -1.20M | -0.80M | -2.00M | -2.80M | -2.00M | 1,583.10M | 1.50M | -0.10M | |
|
Cash from Investing Activities (Quarter)
|
-24.80M | -3.70M | -6.30M | -6.40M | -5.10M | -4.30M | -18.80M | -10.90M | -3.20M | -8.30M | -139.20M | -9.60M | -36.10M | -6.70M | -8.10M | -14.10M | -13.70M | -236.70M | -9.80M | -13.80M | -9.20M | -18.20M | -10.00M | -15.10M | -16.90M | -1103.90M | -26.50M | -17.40M | -15.80M | -15.70M | -693.20M | -33.70M | 1,567.40M | -2575.40M | -21.80M | 1,550.60M |
|
Other financing activities (Quarter)
|
| | | | 7.50M | 2.40M | | | | | | | | | | | | | | 9.60M | | | 10.00M | | | 4.50M | 0.40M | | | | 1.20M | | | | | 0.10M |
|
Cash from Financing Activities (Quarter)
|
-51.10M | -23.80M | -166.80M | -117.80M | 782.50M | -781.00M | -76.60M | -91.50M | -108.60M | -69.40M | 63.30M | -111.70M | 116.30M | -33.80M | -182.70M | -172.30M | -52.40M | 138.50M | -156.80M | -96.10M | 5.90M | -25.60M | 20.90M | -83.30M | -50.80M | 862.00M | -139.10M | -155.40M | -40.20M | -43.00M | 361.30M | -131.90M | -483.60M | -230.40M | -195.60M | -58.80M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | 62.80M | 31.50M | 30.60M | 29.60M | 29.60M | 28.30M | 29.80M | 29.80M | 29.80M | 29.80M | 29.40M | 30.60M | 29.70M | 29.40M | 29.00M | 29.30M | 29.40M | 29.30M | 29.30M | 29.20M | 29.10M | 29.20M | 32.10M | 31.80M | 31.40M | 31.50M | 33.30M | 31.50M | 32.40M | 33.30M |
|
Exchange Rate Effect (Quarter)
|
-4.70M | -2.50M | -9.00M | 12.60M | -3.70M | -5.40M | 8.90M | -5.50M | -1.50M | -0.50M | 0.40M | -0.60M | -5.40M | 3.80M | 2.40M | 8.80M | -1.40M | 1.70M | -4.00M | -1.80M | -1.60M | -8.90M | -8.60M | 7.10M | 3.90M | 0.10M | -7.80M | 11.30M | -7.70M | -6.70M | 10.40M | -22.10M | 9.10M | 20.90M | -0.90M | 0.90M |
|
Change in Cash (Quarter)
|
6.50M | 8.00M | -8.80M | -0.30M | 809.80M | -745.20M | 14.50M | 53.00M | -126.40M | -7.30M | 24.20M | 56.90M | 81.50M | 47.10M | -75.20M | -37.30M | -17.60M | -3.10M | -55.80M | 3.50M | 1.60M | 4.70M | 138.20M | 103.50M | 5.60M | -164.60M | -25.20M | 71.80M | 26.30M | 62.60M | -126.60M | 42.50M | 1,153.10M | -1217.20M | 1.10M | 110.60M |
|
Free Cash Flow (Quarter)
|
75.80M | 30.40M | 167.10M | 104.60M | 30.70M | 41.20M | 82.20M | 149.90M | -22.30M | 62.50M | 88.30M | 169.00M | -3.50M | 76.80M | 105.00M | 125.70M | 40.00M | 85.40M | 107.50M | 100.90M | -4.60M | 47.70M | 125.90M | 63.80M | 52.30M | 62.00M | 73.40M | 274.80M | 74.70M | 59.20M | 237.10M | 198.10M | 42.80M | 74.10M | 253.10M | 185.70M |
|
Net Cash Flow (Quarter)
|
11.20M | 10.50M | 0.20M | -12.90M | 813.50M | -739.80M | 5.60M | 58.50M | -124.90M | -6.80M | 23.80M | 57.50M | 86.90M | 43.30M | -77.60M | -46.10M | -16.20M | -4.80M | -51.80M | 5.30M | 3.20M | 13.60M | 146.80M | -24.90M | 1.70M | -164.70M | -79.70M | 122.80M | 34.00M | 17.00M | -79.10M | 59.00M | 1,147.70M | -2714.80M | 54.30M | 1,714.20M |