|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | -2.40M | -4.30M | -4.20M | -4.20M | -4.10M | 141.50M | | | | | 3.90M | 68.90M | 27.60M | 10.80M | -66.70M | -79.10M | -15.70M | -303.30M | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.60M | 48.80M | 52.20M | 51.60M | 52.30M | 51.70M | 58.40M | 57.40M | 54.20M | 62.00M | 67.60M | 58.40M | 64.10M | 68.40M | 73.50M | 67.40M | 66.90M | 66.70M | 62.50M | 58.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.30M | 20.00M | 15.40M | 13.30M | 15.50M | 18.70M | 15.40M | 14.70M | 14.90M | 15.20M | 12.60M | 12.50M | 15.90M | 10.00M | 10.80M | 12.60M | 20.20M | 16.30M | 10.80M | 20.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | -1.30M | -1.90M | 9.40M | -42.40M | 44.90M | -60.80M | -10.50M | -16.10M | -9.90M | -50.30M | -4.30M | -17.50M | -12.70M | -52.20M | 5.60M | -25.80M | -17.50M | -101.40M | 4.30M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.80M | -11.10M | -10.70M | -6.40M | -8.70M | -0.10M | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.60M | 33.10M | -93.40M | 0.80M | -0.40M | 44.10M | -44.00M | 12.20M | 8.20M | 18.20M | -37.80M | 15.80M | -7.20M | 97.80M | 17.20M | 0.50M | 6.90M | 24.80M | -37.40M | 2.40M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.50M | | | | 11.60M | 31.60M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.60M | -42.20M | 140.30M | -49.10M | 9.20M | 153.50M | 395.00M | 124.20M | 223.70M | 28.10M | 549.80M | -105.40M | 146.30M | 21.00M | 206.30M | 83.20M | 320.30M | 158.80M | 178.70M | -320.20M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.60M | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.00M | 54.60M | 54.20M | 56.60M | 57.10M | 56.20M | 62.90M | 61.80M | 58.70M | 66.40M | 72.00M | 62.90M | 69.50M | 74.40M | 79.50M | 73.40M | 72.90M | 72.60M | 67.60M | 63.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.80M | 25.30M | 6.90M | 12.00M | 67.00M | 41.70M | 1.90M | -19.10M | -31.40M | 182.00M | -180.50M | -46.40M | 1.80M | -36.60M | -22.20M | 15.00M | 5.30M | 5.30M | 8.50M | 17.10M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.10M | 249.20M | -106.90M | 220.30M | 188.90M | 33.30M | -51.40M | 47.60M | 74.70M | 29.60M | -267.00M | 161.00M | 48.90M | -18.60M | -230.80M | -1.20M | -74.60M | -1.30M | -106.50M | 173.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | 34.70M | -123.20M | 180.10M | 27.90M | -125.10M | -11.20M | 20.30M | 25.70M | -14.60M | -175.20M | 68.60M | -6.20M | -72.80M | -131.40M | 158.40M | 43.80M | 34.50M | -40.00M | 47.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80M | 3.80M | 42.10M | -159.20M | 81.40M | 90.20M | 118.70M | -65.20M | 98.10M | 38.90M | 145.30M | -128.00M | 107.50M | -30.70M | 210.00M | -151.80M | 134.10M | 17.60M | 137.50M | -137.10M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | -0.30M | -21.60M | -0.40M | -1.10M | -48.20M | 68.10M | 29.50M | -28.50M | -19.90M | 37.50M | -5.90M | 3.30M | -46.30M | 37.90M | -15.90M | -2.40M | 11.70M | 30.90M | -40.30M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.80M | -27.80M | 44.60M | -23.10M | 24.20M | -31.10M | 37.60M | 2.10M | 10.80M | -28.70M | 35.90M | -13.90M | 31.10M | -31.20M | 230.50M | -93.60M | 2.50M | -9.60M | 56.20M | 64.70M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.70M | 80.10M | 93.60M | 55.80M | 63.60M | 74.20M | 113.00M | 94.40M | 111.80M | 105.50M | 100.90M | 72.10M | 67.20M | 53.40M | 69.00M | 35.60M | 40.50M | 42.10M | 64.70M | 29.70M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.90M | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.10M | 0.60M | 33.70M | -18.20M | 1.50M | 17.50M | -43.00M | -5.30M | -7.40M | 37.80M | -2.40M | -15.40M | | | | -7.30M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.80M | -5.40M | -1.60M | -3.60M | -0.10M | 47.50M | | 12.70M | -0.20M | -12.50M | | | 15.90M | -42.40M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.90M | -75.40M | -132.90M | -37.60M | -70.30M | -45.00M | -166.40M | -89.10M | -101.00M | -155.80M | -116.10M | -56.70M | -109.10M | -52.40M | -52.70M | -28.30M | -31.40M | -17.10M | -62.70M | -121.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -236.20M | 159.40M | 193.50M | -48.50M | 35.50M | -112.30M | -237.90M | -41.60M | -108.60M | 88.80M | -369.90M | 115.70M | -28.30M | -4.60M | -142.00M | -56.90M | -272.00M | -130.30M | -233.80M | 506.60M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.40M | 38.20M | 38.20M | 37.90M | 38.10M | 37.50M | -113.50M | 37.00M | 36.90M | 36.70M | 36.70M | 37.30M | 36.80M | 36.60M | 37.00M | 37.50M | 37.60M | 37.90M | -112.60M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | -5.00M | -3.70M | -0.30M | -11.30M | -12.90M | 14.30M | 4.90M | 3.20M | -6.00M | 8.60M | -2.80M | -5.00M | 4.80M | -15.00M | 6.10M | 15.90M | 0.20M | 2.60M | -2.90M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -144.10M | 26.70M | 191.80M | -137.10M | -52.40M | -4.90M | 5.00M | -1.60M | 17.30M | -44.90M | 72.40M | -49.20M | 3.90M | -31.20M | -3.40M | 4.10M | 32.80M | 11.60M | -115.20M | 61.90M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.90M | -122.30M | 46.70M | -104.90M | -54.40M | 79.30M | 282.00M | 29.80M | 111.90M | -77.40M | 448.90M | -177.50M | 79.10M | -32.40M | 137.30M | 47.60M | 279.80M | 116.70M | 114.00M | -349.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -146.50M | 41.80M | 200.90M | -135.20M | -25.60M | -3.80M | -9.30M | -6.50M | 14.10M | -38.90M | 63.80M | -46.40M | 8.90M | -36.00M | 11.60M | -2.00M | 16.90M | 11.40M | -117.80M | 64.80M |