|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.30M | -8.00M | -7.00M | -1.60M | -7.90M | -4.90M | -5.50M | -6.10M | -6.50M | -9.00M | -198.90M | -6.90M | -8.90M | 19.90M | -8.90M | 2.90M | -9.40M | 37.10M | -10.00M | -9.60M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.70M | 14.30M | 21.40M | 13.90M | 10.70M | 10.30M | 24.40M | 16.10M | 13.40M | 10.40M | 19.80M | 23.50M | 20.30M | 19.30M | 22.20M | 25.20M | 19.90M | 19.30M | 26.80M | 24.80M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | -4.70M | -184.30M | 0.10M | -5.50M | -5.00M | -8.30M | -7.30M | -12.20M | -9.40M | -7.20M | -8.30M | -11.00M | -5.60M | -6.00M | -5.90M | -6.60M | -7.40M | -10.00M | -10.70M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 412.00M | 425.70M | -188.20M | 605.90M | 515.70M | 570.60M | 16.80M | 531.30M | 906.70M | 934.80M | 247.20M | 711.40M | 1,313.60M | 905.50M | 345.50M | 686.10M | 1,022.50M | 1,166.30M | 636.20M | 1,098.40M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.10M | 101.40M | 74.80M | 69.10M | 58.90M | 89.00M | 77.10M | 56.90M | 83.20M | 83.50M | 83.80M | 72.90M | 88.30M | 125.60M | 118.90M | 89.90M | 68.40M | 105.80M | 79.70M | 76.40M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | 251.20M | 0.40M | 109.20M | | 125.10M | | | 4.00M | 352.60M | | 5.20M | 174.40M | 0.70M | 265.30M | 10.20M | 0.50M | | 668.20M | 73.80M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.70M | -336.90M | -82.70M | -176.00M | -67.10M | -214.60M | -91.00M | -556.00M | -89.10M | -436.10M | -81.70M | -544.90M | -260.00M | 323.70M | -385.10M | -100.90M | -68.60M | -85.40M | -755.70M | -146.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.10M | -106.70M | 24.20M | 4.10M | 6.50M | 4.60M | 21.30M | -21.30M | | | | | | -0.70M | | | | 14.60M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -527.40M | -662.60M | -534.60M | -467.00M | -411.40M | -439.20M | -459.20M | 22.80M | -515.70M | -398.20M | -386.70M | -117.60M | -485.90M | -1030.40M | -723.10M | -757.80M | -576.20M | -438.70M | -546.00M | -697.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.70M | 546.20M | 155.90M | -147.00M | 458.10M | -452.50M | 2.90M | 338.50M | -329.20M | 0.70M | 189.50M | -181.30M | 560.60M | 188.70M | 209.90M | 210.10M | 209.10M | 208.20M | 3.70M | 231.70M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.10M | -7.20M | -4.70M | -37.50M | -41.70M | 33.80M | 14.10M | -20.10M | -21.10M | 34.80M | -24.20M | -8.70M | 38.70M | -73.10M | 39.10M | 80.30M | -7.60M | 2.70M | -13.60M | 0.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -173.60M | -579.60M | -810.80M | -258.20M | -10.00M | 140.30M | -527.60M | -29.30M | 296.40M | 135.30M | -245.40M | 24.70M | 595.40M | 120.10M | -729.60M | -86.30M | 351.60M | 637.50M | -689.10M | 244.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 367.90M | 324.30M | -263.00M | 536.80M | 456.80M | 481.60M | -60.30M | 474.40M | 823.50M | 851.30M | 163.40M | 638.50M | 1,225.30M | 779.90M | 226.60M | 596.20M | 954.10M | 1,060.50M | 556.50M | 1,022.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -162.10M | -573.80M | -805.50M | -37.10M | 37.20M | -83.20M | -533.40M | -1.90M | 301.90M | 100.50M | -221.20M | 48.90M | 567.70M | 198.80M | -762.70M | -172.60M | 377.70M | 642.20M | -665.50M | 254.60M |