|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 142.90M | 155.30M | 152.60M | 97.00M | 104.20M | 83.30M | 167.80M | 121.00M | 137.80M | 143.80M | -490.60M | 42.00M | 84.00M | 49.00M | -7.00M | | | | | 251.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3.90M | | | | 4.40M | | | | 2.00M | -6.70M | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | 128.00M | 50.00M | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -3.50M | -0.90M | 0.70M | | 21.10M | 11.20M | -26.30M | 0.20M | | -2.50M | 0.20M | 3.00M | -3.00M | | | -1.00M | 2.00M | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 305.20M | 78.30M | 809.00M | -4.50M | 64.20M | 28.00M | 710.10M | -319.20M | 209.10M | 317.40M | 480.70M | -219.00M | 210.00M | 242.00M | 683.00M | -166.00M | 274.00M | 13.00M | 938.00M | -65.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 57.10M | 58.30M | -124.80M | 58.00M | 58.40M | 58.50M | -172.90M | 58.60M | 60.30M | 61.60M | 246.50M | 82.00M | 83.00M | 88.00M | 86.00M | 83.00M | 82.00M | 82.00M | 84.00M | 83.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 116.10M | -124.70M | 469.50M | -155.50M | 419.50M | 111.10M | -224.00M | -493.00M | 971.80M | -117.60M | -346.20M | 360.00M | 231.00M | 24.00M | -647.00M | 64.00M | -91.00M | 821.00M | -777.00M | 390.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 67.70M | 89.30M | -66.90M | 67.70M | 77.60M | 95.00M | -178.00M | 76.80M | 83.20M | 113.90M | 79.10M | 92.00M | 80.00M | 95.00M | 82.00M | 79.00M | 78.00M | 88.00M | 95.00M | 88.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.80M | 0.30M | 1.20M | 1.10M | -1.10M | 5.60M | 0.80M | 0.30M | | | | | | | 97.00M | 4.00M | | | 8.00M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | -111.00M | -32.00M | -28.00M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | 11.00M | 14.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -67.10M | -85.40M | -112.20M | -79.80M | 237.70M | -118.10M | -114.80M | -91.60M | -92.30M | -123.10M | 113.00M | -119.00M | -96.00M | -90.00M | 7.00M | -85.00M | -86.00M | -68.00M | -70.00M | -80.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -0.50M | | 0.30M | | | | | | | | | -4.00M | -57.00M | -82.00M | 144.00M | | | | 1.00M | -5.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -218.80M | -47.00M | -322.40M | -278.20M | -174.40M | 9.90M | -3.80M | -35.40M | -257.40M | -36.50M | -23.70M | -109.00M | -93.00M | -88.00M | -31.00M | 236.00M | -198.00M | -102.00M | -100.00M | -5.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 30.00M | | -60.00M | 73.60M | 262.50M | 39.80M | -52.90M | 88.00M | 93.00M | 88.00M | 18.00M | | 99.00M | 99.00M | 99.00M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.50M | 3.50M | 0.30M | -4.10M | 0.60M | 0.40M | -1.80M | 1.90M | -0.70M | 0.50M | 1.30M | 2.00M | -3.00M | -11.00M | 7.00M | | 10.00M | 2.00M | -1.00M | -4.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 19.80M | -50.60M | 374.70M | -366.60M | 128.10M | -79.80M | 589.70M | -444.30M | -141.30M | 158.30M | 465.30M | -77.00M | 42.00M | -437.00M | 664.00M | -15.00M | 15.00M | | 597.00M | -154.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 237.50M | -11.00M | 875.90M | -72.20M | -13.40M | -67.00M | 888.10M | -396.00M | 125.90M | 203.50M | 401.60M | -311.00M | 130.00M | 147.00M | 601.00M | -245.00M | 196.00M | -75.00M | 843.00M | -153.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 19.30M | -54.10M | 374.40M | -362.50M | 127.50M | -80.20M | 591.50M | -446.20M | -140.60M | 157.80M | 570.00M | -447.00M | 21.00M | 64.00M | 659.00M | -15.00M | -10.00M | -157.00M | 768.00M | -150.00M |