|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.05M | | 129.19M | 155.31M | 96.66M | 82.39M | 88.84M | 85.03M | 80.79M | 77.82M | 97.66M | 80.67M | -183.46M | 98.06M | 88.32M | 90.76M | 96.25M | 130.04M | 107.83M | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.08M | 53.16M | -78.43M | 53.00M | 50.41M | 50.32M | -64.22M | 52.06M | 51.14M | 50.57M | -68.17M | 54.33M | 53.39M | 49.99M | -66.22M | 43.91M | 49.48M | 50.97M | -48.55M | 51.21M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.61M | 12.12M | 6.97M | 12.08M | 11.17M | 12.60M | 13.66M | 14.15M | 7.86M | 13.06M | 12.03M | 13.83M | 10.11M | 8.85M | 10.83M | 12.34M | 10.76M | 10.71M | 16.59M | 9.65M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.60M | 1.60M | 24.11M | 0.61M | -4.57M | -36.25M | 30.59M | -4.34M | -2.83M | -7.25M | 25.15M | -0.38M | -24.26M | -7.67M | 9.27M | -0.54M | 3.72M | -3.48M | -19.76M | -3.48M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | -5.67M | -4.57M | 4.68M | | 1.05M | | | | | 0.11M | 0.39M | -0.15M | 15.36M | 0.97M | -10.19M | | 9.22M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | 22.40M | -9.59M | | | | | | | 6.26M | 93.50M | 2.54M | | | 19.90M | 15.22M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.27M | 383.41M | 512.60M | 155.31M | 251.97M | 334.37M | 423.21M | 85.03M | 165.82M | 243.64M | 341.30M | 80.67M | 102.79M | 4.73M | 83.59M | 90.76M | 187.01M | 317.05M | 424.88M | 68.04M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.40M | 155.52M | 285.00M | 207.41M | 171.95M | 211.58M | 124.32M | 71.93M | 111.48M | 124.68M | 151.37M | 133.08M | 167.00M | 182.35M | 300.00M | 139.74M | 161.00M | 165.02M | 188.13M | 100.63M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.05M | 8.11M | 8.20M | 8.29M | 8.36M | 8.47M | 8.58M | 8.54M | 8.62M | 7.98M | 5.02M | 5.05M | 5.12M | 5.22M | 3.04M | 0.49M | 0.63M | 1.23M | 1.01M | 0.59M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.08M | 53.16M | -78.43M | 53.00M | 50.41M | 50.32M | -64.22M | 52.06M | 51.14M | 50.57M | -68.17M | 54.33M | 53.39M | 49.99M | -66.22M | 43.91M | 49.48M | 50.97M | -48.55M | 51.21M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.06M | -15.44M | -33.87M | -5.78M | -0.51M | 41.56M | -53.11M | -58.87M | -11.50M | -7.37M | 22.16M | -19.65M | 50.35M | -29.12M | -10.22M | -15.23M | 16.43M | -31.95M | -12.07M | -13.80M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.24M | -12.00M | 73.35M | -18.93M | 5.63M | 25.66M | -11.49M | -15.28M | -32.00M | -21.42M | 68.00M | 1.31M | 55.31M | 45.94M | -116.80M | 0.63M | -20.57M | 5.52M | 16.12M | -28.33M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.66M | -48.16M | -190.00M | -29.33M | -32.03M | -24.92M | -129.00M | -33.22M | -29.10M | -35.94M | -52.00M | -36.54M | -38.00M | -43.71M | -167.00M | -43.90M | -40.00M | -46.05M | -201.00M | -46.88M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.63M | -3.11M | 31.00M | -9.08M | -5.58M | -1.80M | 36.57M | -5.19M | -2.03M | -5.10M | 25.41M | -1.82M | -0.68M | -0.61M | 7.17M | -0.36M | -0.65M | -4.40M | 11.49M | -1.60M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.74M | -141.51M | -617.54M | 770.51M | -834.17M | | 127.30M | 359.18M | -508.71M | 729.47M | -430.40M | 513.67M | 19.97M | 439.34M | -972.99M | 638.76M | 95.06M | -800.41M | 357.82M | 646.29M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 54.26M | 187.34M | 119.88M | 104.87M | 333.80M | 324.53M | 295.82M | 383.16M | 472.76M | 118.81M | 192.63M | 95.22M | 155.32M | 141.81M | 189.68M | 212.38M | 120.00M | 75.00M | 259.29M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -184.66M | -219.03M | -202.00M | -306.25M | -251.54M | -44.45M | -727.00M | -433.85M | 156.28M | 248.37M | -59.00M | 6.43M | -18.00M | -231.04M | -249.00M | 120.08M | -42.00M | -156.90M | -305.00M | 211.47M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | -0.18M | -0.15M | 1.59M | | | | | | | | -0.79M | -0.08M | 0.04M | 0.17M | -0.20M | -0.03M | -0.00M | -0.00M | -0.29M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.63M | -75.92M | -150.00M | -10.66M | 23.21M | 408.02M | -126.00M | -9.83M | -15.47M | -401.09M | -434.00M | -292.09M | -127.00M | 485.55M | -489.00M | -286.70M | -28.00M | 614.07M | -478.00M | -503.66M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.49M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15M | -2.07M | 0.20M | -0.50M | -7.60M | -10.09M | 5.65M | 0.26M | -1.91M | -1.58M | 2.67M | -1.83M | -1.42M | 2.48M | -5.18M | 2.08M | 3.62M | -0.41M | 0.09M | -1.16M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.74M | -141.51M | 262.98M | -110.00M | -63.98M | 565.06M | -540.93M | -371.49M | 250.37M | -29.61M | 88.15M | -154.41M | 19.97M | 439.34M | -309.43M | -24.80M | 95.06M | 621.78M | -516.59M | -192.72M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 880.52M | | | | 730.67M | | | | 668.08M | | | | 663.55M | | | | 839.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.06M | 203.68M | 475.00M | 236.74M | 203.99M | 236.50M | 253.32M | 105.15M | 140.58M | 160.62M | 203.37M | 169.62M | 205.00M | 226.06M | 467.00M | 183.64M | 201.00M | 211.06M | 389.13M | 147.51M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.88M | -139.44M | -67.00M | -109.50M | -56.38M | 575.15M | -728.68M | -371.75M | 252.28M | -28.04M | -341.63M | -152.58M | 22.00M | 436.86M | -438.00M | -26.88M | 91.00M | 622.19M | -594.87M | -191.56M |