|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -185.50M | 44.50M | 302.80M | -43.60M | 7.70M | -25.10M | 500.80M | 0.70M | 2,031.60M | -37.10M | 11.70M | 11.00M | -13.10M | 15.90M | -0.80M | -0.60M | -0.80M | 2.40M | -1.00M | -0.40M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 23.20M | 14.90M | 16.00M | 41.80M | 31.40M | 18.10M | 19.70M | 12.10M | 12.70M | 14.40M | 14.30M | 14.10M | 14.40M | 14.00M | 14.00M | 14.60M | 13.80M | 15.60M | 13.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 18.40M | 19.60M | 9.50M | 14.00M | 6.00M | 29.40M | 4.20M | 3.10M | 4.80M | 4.70M | 3.90M | 4.50M | 4.50M | 4.60M | 4.70M | 5.20M | 4.80M | 5.80M | 4.30M | 6.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -11.10M | 22.10M | 18.50M | -20.00M | 52.00M | -57.30M | -127.10M | -24.50M | | -62.10M | -0.80M | 11.70M | -7.60M | 0.40M | -1.90M | -3.90M | -11.60M | -41.80M | -3.50M | 9.40M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -173.70M | -142.10M | 172.00M | -189.20M | 199.20M | -200.50M | -38.30M | 0.60M | | -449.50M | -22.40M | -59.10M | -15.00M | -10.70M | -0.50M | -0.20M | 0.10M | 0.10M | -0.30M | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.70M | -23.90M | 34.90M | 2.50M | 3.30M | -3.20M | 22.50M | 0.20M | | 2.60M | 5.40M | -5.30M | | 0.20M | 4.40M | | 0.10M | -4.50M | 8.20M | 0.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -64.90M | -6.00M | | | | 16.30M | -445.90M | | | | 4.00M | 39.00M | | 2.20M | | 15.70M | | 0.90M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 183.20M | 422.10M | 80.70M | 28.50M | -61.10M | 792.00M | -143.40M | -91.20M | | -96.30M | -4.30M | 85.00M | 1.20M | 80.70M | -71.90M | 23.30M | 81.10M | 171.10M | 67.70M | 10.20M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.10M | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 23.50M | 0.90M | 0.40M | 15.10M | 23.80M | 0.30M | 0.30M | 14.40M | 10.50M | 10.90M | 11.10M | 11.10M | 11.10M | 11.10M | 10.50M | 10.50M | 10.50M | 10.10M | 10.20M | 10.30M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 5.60M | 5.80M | 3.30M | 4.90M | 3.50M | 3.80M | 3.90M | 9.60M | | 1.00M | 1.20M | 0.80M | 1.00M | 0.90M | 0.90M | 0.80M | 0.90M | 0.90M | 0.90M | 0.90M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 23.20M | 30.30M | 31.40M | 41.80M | 31.40M | 33.10M | 34.10M | 12.10M | 12.70M | 14.40M | 14.30M | 14.10M | 14.40M | 14.00M | 14.00M | 14.60M | 13.80M | 15.60M | 13.90M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.80M | -2.50M | -0.80M | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -68.40M | -320.30M | 119.90M | 84.70M | 68.90M | -327.00M | 139.70M | 69.10M | | 122.60M | 29.00M | 54.70M | -33.20M | -62.40M | 124.70M | 20.80M | -34.20M | -112.50M | -10.30M | 52.80M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 20.80M | 35.80M | 21.10M | 16.00M | 41.00M | 36.90M | 17.90M | 16.30M | | 14.70M | 8.40M | 12.50M | 10.10M | 13.00M | 5.90M | 9.20M | 10.00M | 13.20M | 8.10M | 9.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 18.80M | | 0.20M | 4.10M | 0.30M | 1,490.20M | 30.00M | | 5.40M | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.90M | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -327.90M | -272.60M | -601.30M | -189.40M | -174.30M | -251.70M | -181.70M | -7.30M | | | | | | -26.90M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -17.40M | | 1.00M | 1.40M | -2.40M | | 0.60M | 0.30M | | | 842.00M | 450.00M | 500.00M | 149.30M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -269.80M | -292.80M | -4.80M | -799.30M | 454.20M | -1252.50M | 1,472.90M | 14.00M | | -1113.20M | 133.60M | 410.50M | 340.90M | 136.20M | -5.90M | -9.30M | -10.00M | -12.50M | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -3.00M | 2.20M | 0.50M | 5.00M | 1.50M | | 120.40M | -120.10M | | -3.10M | 3.20M | -3.20M | | | 0.10M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -231.50M | 494.00M | 151.10M | -213.40M | 166.60M | 478.70M | 185.60M | -774.50M | | -557.80M | -439.80M | -114.00M | -1010.10M | -14.30M | -97.30M | -97.70M | -50.00M | -156.20M | -57.60M | -0.40M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 9.70M | 9.40M | 9.60M | 10.20M | 10.50M | 9.60M | 9.80M | 9.90M | 17.50M | 16.00M | 14.50M | 12.90M | 12.30M | 50.60M | 13.60M | 12.50M | 11.90M | -35.40M | 11.30M | 11.30M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -1.40M | 0.30M | -6.40M | 2.40M | 2.50M | 4.60M | -0.20M | 3.40M | | -4.10M | 2.00M | 0.30M | -1.50M | 10.20M | -12.90M | 0.10M | 5.50M | -0.70M | 1.20M | -2.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 8.40M | 17.30M | -151.80M | -18.80M | -28.40M | 3.90M | 1,377.50M | -888.80M | | -2176.50M | -308.50M | 300.30M | -588.00M | 212.80M | -188.50M | -83.80M | 27.30M | 1.70M | 2.90M | -1.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 162.40M | 386.30M | 59.60M | 12.50M | -102.10M | 755.10M | -161.30M | -107.50M | | -111.00M | -12.70M | 72.50M | -8.90M | 67.70M | -77.80M | 14.10M | 71.10M | 157.90M | 59.60M | 0.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -318.10M | 623.30M | 227.00M | -984.20M | 559.70M | 18.20M | 1,515.10M | -851.70M | | -1767.30M | -310.50M | 381.50M | -668.00M | 202.60M | -175.10M | -83.70M | 21.10M | 2.40M | 10.10M | 9.80M |