|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | -0.10M | 0.10M | -0.90M | -0.10M | | -1.30M | 1.20M | -1.30M | | -0.10M | -0.20M | | | | | | | 4.30M | 11.60M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.80M | 12.80M | 12.90M | 13.00M | 13.50M | 13.40M | 14.20M | 14.70M | 14.70M | 14.90M | 15.20M | 14.90M | 15.50M | 14.90M | 15.00M | 14.80M | 14.60M | 15.30M | 14.90M | 14.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 4.20M | 9.00M | 6.90M | 6.30M | 7.40M | 4.30M | 7.20M | 6.90M | 7.20M | 7.80M | 7.90M | 8.40M | 10.00M | 13.40M | 12.60M | 8.60M | 6.10M | 9.70M | 15.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.50M | -0.50M | -4.20M | -3.70M | -13.20M | -20.60M | -7.30M | -14.00M | -17.90M | -13.10M | -47.50M | 4.80M | 7.80M | -9.00M | -15.00M | 11.50M | 7.00M | 2.30M | -25.10M | 1.80M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.10M | | -1.00M | | | | -1.60M | | | -0.20M | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | -2.00M | | | -0.30M | | | | 0.00 | 0.00 | | | | -0.50M | | | -0.70M | 0.90M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.60M | 4.10M | 0.50M | 1.80M | 1.70M | 0.80M | | 8.50M | 8.30M | 5.20M | 41.80M | 1.50M | 0.60M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 379.80M | 179.10M | 73.10M | -131.50M | 306.80M | 96.20M | 91.80M | -106.60M | 445.10M | 163.80M | 118.50M | -107.40M | 539.20M | 248.40M | 86.70M | -38.90M | 606.60M | 196.30M | 50.80M | -67.40M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.30M | 6.00M | 6.90M | 6.60M | -6.30M | -18.50M | 21.10M | 13.80M | 13.90M | 13.80M | 13.80M | 13.50M | 13.40M | 13.50M | 13.90M | 14.20M | 14.30M | 13.90M | 15.70M | 15.70M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | 5.10M | 1.30M | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.80M | 12.80M | 12.90M | 13.00M | 13.50M | 13.40M | 14.20M | 14.70M | 14.70M | 14.90M | 15.20M | 14.90M | 15.50M | 14.90M | 15.00M | 14.80M | 14.60M | 15.30M | 14.90M | 14.60M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -152.60M | 28.40M | 63.80M | 116.10M | -147.50M | 7.10M | -6.10M | 184.80M | -192.20M | -16.50M | 48.30M | 249.50M | -238.80M | -76.90M | 77.40M | 261.60M | -295.00M | -23.30M | 149.80M | 243.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.40M | 44.20M | 45.30M | 95.10M | 49.00M | 26.50M | 16.40M | -6.00M | -27.60M | -34.20M | -41.80M | 3.20M | -26.70M | -6.60M | -23.50M | 3.50M | 6.40M | 35.80M | -8.80M | 11.50M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.50M | 28.00M | 34.90M | 10.40M | -20.40M | -26.70M | -20.20M | -24.90M | -0.90M | -38.00M | -11.30M | 33.00M | -13.60M | -12.10M | -11.00M | 23.80M | 15.60M | -8.20M | -10.70M | 33.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.30M | 108.80M | -2.00M | -37.50M | 1.80M | 115.50M | -115.00M | -28.70M | 50.80M | -10.40M | -71.20M | -28.10M | 34.70M | -26.30M | -29.00M | -24.30M | 90.90M | -5.80M | -34.70M | -23.70M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.10M | -0.90M | 2.70M | 23.50M | 8.20M | -4.60M | -10.60M | 17.40M | -0.70M | -2.00M | 14.40M | 11.80M | -7.80M | -9.00M | -9.10M | 12.50M | 14.80M | 8.50M | -35.10M | 6.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.10M | 14.30M | 21.60M | 17.70M | 22.40M | 23.10M | 22.00M | 16.60M | 18.80M | 19.40M | 21.20M | 19.30M | 17.00M | 15.40M | 22.70M | 16.80M | 10.90M | 17.40M | 23.70M | 18.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.20M | 0.20M | | 2.90M | 0.10M | 1.10M | 0.20M | 4.80M | 0.40M | 0.20M | | | 0.40M | 0.20M | | 0.10M | | 2.30M | 0.20M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.80M | 0.80M | 254.90M | 1.40M | | 1,591.40M | -11.90M | -0.20M | | 0.80M | | | | | 108.00M | | | | -0.10M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.80M | | 70.10M | | | | 0.90M | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -91.10M | -13.50M | -276.30M | -19.10M | -10.70M | -1614.10M | 61.10M | -16.20M | -9.90M | -19.80M | -39.50M | -19.30M | -17.50M | -31.40M | -119.40M | -16.80M | -28.60M | -308.90M | -50.20M | -18.30M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 5.80M | 3.10M | 6.80M | 0.10M | | | | | | | | | | | 0.10M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -285.80M | -90.60M | 119.60M | 153.80M | -267.60M | 1,499.30M | -152.80M | 133.30M | -409.30M | -150.20M | -41.90M | 63.20M | -414.30M | -208.90M | -76.70M | 87.10M | -556.50M | 98.60M | -31.70M | 50.60M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.30M | 33.10M | 33.10M | 36.40M | 34.60M | 34.50M | 34.50M | 36.30M | 36.40M | 36.40M | 36.30M | 38.20M | 38.10M | 38.00M | 41.20M | 41.20M | 41.00M | 41.00M | 44.00M | 43.60M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 2.10M | 4.90M | 4.60M | 4.30M | 3.30M | -11.00M | -0.20M | -3.50M | 3.20M | -3.80M | 2.50M | -2.20M | -4.50M | 10.20M | -9.50M | -19.10M | -0.60M | 4.30M | 1.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 77.30M | -78.70M | 7.80M | 32.80M | -16.30M | -9.90M | 10.30M | 22.40M | -4.60M | 33.30M | -61.20M | 105.20M | 3.80M | -99.40M | 21.90M | 2.40M | -14.60M | -26.80M | -33.90M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 368.70M | 164.80M | 51.50M | -149.20M | 284.40M | 73.10M | 69.80M | -123.20M | 426.30M | 144.40M | 97.30M | -126.70M | 522.20M | 233.00M | 64.00M | -55.70M | 595.70M | 178.90M | 27.10M | -85.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | 75.00M | -83.60M | 3.20M | 28.50M | -18.60M | 0.10M | 10.50M | 25.90M | -6.20M | 37.10M | -63.50M | 107.40M | 8.10M | -109.40M | 31.40M | 21.50M | -14.00M | -31.10M | -35.10M |