|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.50M | 214.40M | 89.00M | -173.30M | 0.50M | 33.90M | 67.30M | 22.90M | 95.20M | 175.30M | 186.10M | -715.30M | 182.20M | 175.60M | 181.50M | -675.50M | 114.10M | 205.70M | 196.70M | 87.70M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.20M | 20.70M | 21.50M | 21.70M | 20.70M | 21.30M | 21.10M | 21.60M | 23.30M | 25.80M | 26.30M | 27.80M | 26.10M | 27.20M | 31.30M | 30.40M | 31.60M | 34.20M | 36.60M | 38.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.90M | 5.30M | 6.30M | 4.20M | 6.80M | 6.20M | 8.60M | 10.80M | 6.80M | 9.00M | 10.70M | 9.10M | 8.10M | 10.00M | 7.90M | 8.70M | 7.50M | 11.40M | 10.70M | 8.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.80M | 22.60M | 88.40M | -179.50M | 1.60M | 8.40M | | -78.00M | -26.30M | -49.30M | 14.10M | -98.90M | 0.40M | -4.10M | 13.50M | -27.70M | -12.10M | -16.10M | 83.20M | -1.80M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.15M | | | | | | | | 0.05M | | | | 0.05M | | | | 0.07M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.60M | -0.30M | 6.30M | 0.00M | 0.60M | 3.30M | | 0.10M | 0.04M | 0.04M | 0.04M | -26.30M | 6.50M | 0.00M | 0.09M | 9.70M | 0.12M | 0.12M | 0.00M | 17.60M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 4.30M | | | | | | 51.60M | | | | 5.70M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.36M | | | | 0.38M | | | | 0.25M | | | | 0.18M | | | | 0.09M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 326.80M | 448.70M | 853.50M | -163.10M | 328.90M | -22.90M | | 463.00M | 79.80M | -126.40M | 166.60M | 479.60M | -355.80M | -211.00M | 326.10M | 790.80M | -394.90M | 89.20M | 489.00M | 600.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.70M | 51.00M | 77.40M | 27.00M | 26.40M | 53.30M | 21.10M | 27.40M | 30.50M | 33.80M | 40.30M | 55.30M | 46.60M | 47.90M | 51.90M | 53.70M | 53.60M | 55.90M | 56.30M | 58.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.50M | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.00M | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -105.60M | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.50M | 0.30M | 0.90M | | 70.50M | 0.90M | 0.60M | 1.30M | 212.50M | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -196.90M | -55.10M | -273.40M | 38.30M | -297.40M | 144.50M | | -428.60M | 36.70M | 291.40M | 77.20M | -248.30M | 596.70M | 494.80M | -72.40M | -1113.20M | 560.30M | 168.10M | -144.70M | -427.80M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.70M | 5.50M | 8.50M | 39.40M | 1.90M | 110.30M | | 109.20M | 111.50M | 18.30M | 98.20M | -223.40M | 100.10M | 39.50M | -133.50M | 1.20M | 40.30M | 40.60M | -48.60M | 133.10M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.10M | 112.60M | -2.00M | | | 19.50M | | 0.20M | 187.90M | | 807.90M | | 7.80M | | 113.00M | 0.50M | 0.90M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.90M | -10.40M | 10.10M | | | | 7.00M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -122.30M | -153.70M | -222.30M | -28.70M | -40.10M | -139.20M | | -109.50M | -277.10M | -18.30M | -895.70M | -94.50M | -111.20M | -38.10M | -160.30M | -79.20M | -43.10M | -56.00M | -37.20M | -68.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.20M | -2.50M | -4.30M | -11.40M | -3.40M | -6.90M | | -9.00M | -4.10M | 0.40M | 0.10M | -36.10M | -8.30M | 0.40M | 0.80M | -6.20M | -16.30M | -6.90M | -15.80M | -9.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.70M | -25.00M | -148.10M | -186.30M | -337.90M | -425.40M | | -33.20M | -71.10M | -38.00M | 480.40M | -367.90M | 412.50M | 320.30M | -147.10M | -660.80M | 438.10M | -58.70M | -431.00M | -264.30M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.70M | 45.40M | 67.90M | 24.90M | 24.50M | 48.90M | | 24.20M | 26.80M | 26.80M | 26.70M | 26.90M | 30.10M | 30.10M | 29.90M | 29.90M | 32.90M | 32.80M | 32.60M | 32.10M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.20M | -2.30M | -5.90M | -2.00M | -2.10M | -10.80M | | 10.80M | 1.20M | -0.50M | -0.70M | 2.10M | -1.00M | 0.30M | 0.80M | -6.80M | 5.30M | 6.90M | -0.70M | 0.80M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.60M | 267.70M | 477.20M | -380.10M | -51.20M | -598.30M | | 331.10M | -267.20M | -183.20M | -249.40M | 19.30M | -55.50M | 71.50M | 19.50M | 44.00M | 5.40M | -18.60M | 20.10M | 268.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 310.10M | 443.20M | 845.00M | -202.50M | 327.00M | -133.20M | | 353.80M | -31.70M | -144.70M | 68.40M | 703.00M | -455.90M | -250.50M | 459.60M | 789.60M | -435.20M | 48.60M | 537.60M | 467.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.80M | 270.00M | 483.10M | -378.10M | -49.10M | -587.50M | | 320.30M | -268.40M | -182.70M | -248.70M | 17.20M | -54.50M | 71.20M | 18.70M | 50.80M | 0.10M | -25.50M | 20.80M | 267.20M |