|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.00M | 81.40M | 93.50M | 127.10M | 143.20M | 121.90M | 102.70M | -5.50M | 33.20M | -138.60M | 56.60M | 20.40M | 63.00M | 73.00M | 42.00M | 57.50M | 79.60M | 80.00M | 63.80M | 64.30M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.60M | 31.90M | 28.50M | 30.90M | 30.20M | 47.60M | 53.90M | 53.30M | 41.50M | 40.50M | 40.60M | 42.70M | 40.10M | 35.50M | 41.90M | 37.00M | 37.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.70M | 6.30M | 4.90M | 5.80M | 5.50M | 21.70M | 14.50M | 12.90M | 9.10M | 9.10M | 9.50M | 8.30M | 7.90M | 9.50M | 10.30M | 9.30M | 8.20M | 8.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.60M | -19.50M | -10.20M | -44.00M | -35.20M | -25.90M | -30.40M | -23.40M | -35.20M | -63.30M | -18.50M | -24.60M | -30.10M | -24.00M | -14.20M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.70M | 18.80M | -10.70M | 140.90M | -145.30M | -0.30M | 117.20M | 50.00M | -166.30M | 36.20M | -42.40M | 6.20M | 3.10M | 5.60M | 17.90M | | -20.90M | -0.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 2.80M | 1.30M | | | | 0.90M | | | 3.70M | 1.70M | 21.50M | | | 2.50M | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.80M | -5.90M | 110.80M | 133.10M | 198.20M | 106.20M | 221.10M | 186.70M | 201.30M | 83.10M | 158.30M | 154.80M | 213.20M | 102.30M | 523.20M | 197.50M | 167.80M | 14.90M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.30M | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.30M | 0.90M | 0.50M | 0.40M | 183.70M | 46.30M | -19.40M | 2.90M | 3.00M | 86.70M | -80.50M | 253.80M | -246.90M | 3.30M | 168.90M | -161.80M | 335.70M | 2.40M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.50M | 30.50M | | 77.90M | 78.40M | 74.10M | 30.90M | 30.20M | 47.60M | 53.90M | 53.30M | 41.50M | 40.50M | 40.60M | 42.70M | 40.10M | 35.50M | 41.90M | 37.00M | 37.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.20M | 42.00M | -14.00M | -38.10M | -31.70M | -10.70M | 13.20M | -22.50M | -47.70M | 64.50M | -44.10M | 4.30M | 0.60M | -319.20M | -40.70M | 14.30M | 58.40M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.30M | 78.50M | -0.50M | -47.90M | -47.10M | -107.60M | -52.00M | -55.90M | 47.80M | -2.00M | 8.50M | -78.20M | 41.80M | 48.00M | 17.60M | -44.70M | 63.40M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.60M | -14.90M | -47.30M | -64.70M | -18.30M | 14.00M | -14.40M | -51.40M | 14.50M | 10.40M | -24.20M | -1.10M | 41.60M | 15.40M | -18.30M | 6.40M | 23.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.60M | | | | -78.00M | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 227.70M | -85.70M | 22.90M | 17.00M | 67.80M | 73.20M | 8.50M | -1.70M | 95.90M | -32.70M | 45.90M | -4.40M | 79.80M | -34.80M | 13.50M | 64.40M | 83.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.60M | 13.20M | 24.80M | 13.40M | 19.20M | 22.00M | 29.20M | 18.70M | 44.80M | 25.20M | 30.40M | 18.50M | 32.40M | 29.30M | 29.30M | 16.80M | 30.20M | 23.50M | 27.20M | 17.40M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.30M | 1.40M | 4.10M | | | 6.10M | | 0.20M | | 1.00M | 0.30M | | 3.60M | 10.30M | 4.50M | 0.60M | 8.30M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.50M | 35.00M | | | | 4,852.90M | 17.30M | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 374.80M | | 5.20M | 3.00M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -153.90M | -47.00M | -15.10M | -22.00M | -29.20M | -4865.50M | -62.10M | -25.00M | -30.40M | -17.50M | 342.70M | -29.30M | -20.50M | -3.50M | -25.70M | -22.90M | -18.90M | -17.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.80M | 4.50M | 3.90M | 3.90M | 34.10M | 50.00M | 1.10M | | | | | | 0.30M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.60M | 3.70M | 6.50M | -51.60M | -232.80M | 5,203.60M | -638.50M | -210.40M | -151.10M | -168.00M | -504.50M | -188.40M | -234.90M | -192.50M | -493.70M | -98.30M | -29.60M | -115.40M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 299.10M | 22.30M | 22.00M | 23.60M | 23.00M | 23.20M | -14.80M | | 84.40M | 23.30M | 23.30M | 23.30M | -66.60M | 23.20M | 23.40M | 23.10M | 23.30M | 23.30M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.10M | 1.10M | -24.40M | -38.40M | 28.70M | 10.50M | -4.20M | -12.10M | 16.70M | -10.50M | -8.50M | 12.90M | -24.70M | 5.50M | 11.00M | 3.60M | 2.40M | -2.80M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -94.60M | -48.10M | 77.80M | 21.10M | -35.10M | 454.80M | -483.70M | -60.80M | 36.50M | -112.90M | -12.00M | -50.00M | -66.90M | -88.20M | 14.80M | 79.90M | 121.70M | -120.70M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.60M | -13.20M | 23.00M | -19.30M | 91.60M | 111.10M | 169.00M | 87.50M | 176.30M | 161.50M | 170.90M | 64.60M | 125.90M | 125.50M | 183.90M | 85.50M | 493.00M | 174.00M | 140.60M | -2.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -88.50M | -49.20M | 102.20M | 59.50M | -63.80M | 444.30M | -479.50M | -48.70M | 19.80M | -102.40M | -3.50M | -62.90M | -42.20M | -93.70M | 3.80M | 76.30M | 119.30M | -117.90M |