|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.80M | 21.50M | 986.10M | -0.40M | 0.30M | 2.40M | 15.10M | -0.10M | -0.20M | -0.50M | | | | | | 152.80M | 112.40M | 100.10M | 104.60M | 400.50M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.70M | 16.30M | 20.20M | 20.90M | 21.40M | 19.70M | 20.80M | 22.10M | 23.80M | 27.00M | 27.40M | 24.10M | 27.70M | 33.80M | 35.60M | 30.30M | 40.20M | 36.40M | 38.70M | 37.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | -11.80M | -27.20M | -4.50M | -28.10M | -28.10M | -28.20M | -27.40M | -43.90M | -30.00M | -61.40M | -27.10M | -36.50M | -30.50M | -63.20M | -22.50M | -31.60M | 27.60M | -2.30M | -16.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.70M | 24.20M | -8.10M | -0.40M | 0.60M | 4.40M | -8.40M | | -0.20M | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40M | 0.90M | 13.20M | 53.00M | 0.40M | 0.90M | 42.20M | -0.40M | 33.20M | -15.20M | 188.80M | -1.20M | -3.60M | -0.90M | 37.40M | 5.50M | 1.90M | -10.10M | -0.70M | 20.70M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -0.40M | -1.20M | 2.10M | 0.20M | 2.00M | | | | | | | | 40.50M | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.90M | 255.50M | 156.20M | 11.60M | -127.00M | 186.20M | 230.20M | 77.40M | 215.30M | 150.90M | 201.80M | 54.00M | 295.20M | 229.30M | 254.00M | 52.50M | 291.30M | 324.30M | 319.50M | 84.20M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 414.00M | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.20M | 90.90M | 103.40M | 128.80M | 130.60M | 129.60M | 130.00M | 129.70M | 130.10M | 131.30M | 133.30M | 134.00M | 132.90M | 133.60M | 137.30M | 138.90M | 142.70M | 145.60M | 147.60M | 152.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | 5.90M | -25.50M | 32.60M | 28.40M | 11.70M | -35.20M | 56.70M | 20.30M | 27.20M | 30.90M | 60.70M | 10.60M | 17.60M | 16.70M | 88.90M | 9.50M | 7.50M | 13.50M | 139.50M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.70M | 21.40M | 9.10M | -9.70M | 20.30M | -26.80M | -0.30M | 44.90M | 22.40M | -50.40M | -23.40M | 28.70M | 25.00M | -9.50M | -5.00M | 29.70M | 7.40M | 13.00M | -18.80M | 26.70M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.90M | 56.70M | -35.80M | -116.40M | -346.00M | 12.60M | 13.50M | -80.90M | 38.70M | 22.50M | 100.10M | -158.20M | 43.00M | 22.40M | 59.50M | -206.70M | 11.60M | 16.60M | 50.90M | -155.50M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.20M | 6.00M | -18.60M | 36.10M | 4.10M | -9.20M | -13.30M | -0.10M | 22.90M | -9.70M | 12.90M | -1.20M | -43.90M | 13.70M | 65.70M | -3.80M | 32.90M | 2.30M | 12.30M | -17.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.50M | 55.50M | 75.50M | 58.60M | 62.70M | 71.20M | 105.70M | 66.50M | 77.10M | 69.60M | 97.50M | 62.40M | 68.30M | 68.00M | 117.10M | 68.40M | 77.00M | 83.90M | 96.70M | 65.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | | 3,596.10M | | | 6.40M | -2.30M | | | | | | | | | | 55.70M | | | 578.60M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.40M | 12.60M | -1.00M | | -0.70M | -1.20M | -3.20M | | | | | | | | 3.90M | | | | | 47.30M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | 23.70M | 8.50M | 37.10M | 5.40M | 42.80M | 58.20M | 17.50M | 4.60M | 41.80M | -63.90M | | | | 0.20M | 0.20M | | | 71.80M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -76.70M | -70.60M | -2003.90M | -91.00M | -585.90M | -59.70M | 17.80M | -103.60M | -82.50M | -44.40M | -88.40M | -62.40M | -64.10M | -68.60M | -112.30M | -86.60M | -137.10M | -83.40M | -24.60M | -586.70M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.80M | | | | | | | | 3.30M | 4.70M | 8.80M | | 3.00M | | | | | 0.70M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -70.30M | -29.00M | 2,993.80M | -467.60M | -54.20M | -42.10M | -256.60M | -122.00M | -132.20M | -121.10M | -63.50M | -31.30M | -118.80M | -69.40M | -89.20M | -40.60M | -86.70M | -173.60M | -193.70M | 400.90M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.40M | 5.90M | 4.50M | 19.00M | 18.20M | 20.30M | -46.00M | 20.80M | 20.80M | 20.50M | 20.40M | 20.80M | 20.40M | 20.90M | -50.90M | 22.60M | -19.30M | 65.00M | -57.90M | 25.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | -5.90M | -3.20M | 1.80M | -8.50M | -14.50M | 11.30M | 1.90M | 2.40M | -6.50M | 5.40M | -2.90M | -2.70M | 8.70M | -16.20M | 5.10M | 10.10M | -4.90M | 2.50M | -19.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.90M | 182.90M | 1,133.80M | -545.60M | -775.00M | 74.30M | -10.80M | -146.30M | 3.00M | -21.10M | 55.30M | -42.60M | 109.60M | 100.00M | 36.30M | -69.60M | 77.60M | 62.40M | 103.70M | -121.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.40M | 200.00M | 80.70M | -47.00M | -189.70M | 115.00M | 124.50M | 10.90M | 138.20M | 81.30M | 104.30M | -8.40M | 226.90M | 161.30M | 136.90M | -15.90M | 214.30M | 240.40M | 222.80M | 19.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.90M | 155.90M | 1,146.10M | -547.00M | -767.10M | 84.40M | -8.60M | -148.20M | 0.60M | -14.60M | 49.90M | -39.70M | 112.30M | 91.30M | 52.50M | -74.70M | 67.50M | 67.30M | 101.20M | -101.60M |