|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.21M | 51.87M | 50.82M | 88.80M | 34.10M | -44.10M | 88.60M | 68.00M | 95.30M | 18.40M | 84.90M | 65.80M | 77.00M | 102.90M | 64.00M | 71.50M | 68.20M | 80.20M | 84.20M | 77.70M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.90M | 12.60M | 8.20M | 97.90M | 8.80M | 15.40M | 16.30M | 92.70M | 15.50M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.66M | 22.17M | 14.55M | 23.70M | 25.30M | 27.90M | 21.10M | 25.30M | 36.50M | 31.90M | 35.30M | 28.10M | 33.30M | 29.80M | 22.10M | 12.60M | 32.40M | 34.70M | 22.50M | 27.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.54M | 6.95M | 21.73M | 14.20M | -29.20M | -39.10M | -6.10M | -6.10M | -3.00M | 8.70M | -20.90M | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 1.07M | 27.59M | 11.40M | -11.40M | | 18.90M | | | 5.00M | -9.10M | 0.90M | | | -0.90M | 5.90M | -5.60M | 11.40M | -16.40M | 10.80M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.50M | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.31M | 111.63M | -32.24M | -168.70M | -152.70M | 428.00M | 572.80M | 27.10M | 72.40M | 46.50M | 761.90M | -153.30M | -7.00M | 3.30M | 638.40M | -481.60M | 264.60M | 376.60M | 294.70M | -330.80M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.32M | -1.84M | -1.63M | -0.48M | -0.15M | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.12M | 2.74M | 2.19M | 3.26M | 4.71M | 4.62M | 4.61M | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.86M | 68.53M | 70.37M | 66.50M | 65.50M | 66.10M | 65.80M | 66.80M | 67.00M | 67.50M | 74.90M | 78.40M | 79.60M | 81.50M | 81.80M | 81.50M | 84.00M | 83.70M | 81.90M | 81.60M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.91M | 42.99M | -264.45M | 695.90M | 230.50M | -358.00M | -219.70M | 40.30M | 103.20M | 243.90M | -272.00M | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.38M | -108.33M | 80.66M | -70.70M | 108.00M | -2.40M | 44.40M | -80.40M | 55.40M | 12.40M | 50.80M | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.17M | 0.69M | 16.46M | 24.80M | -18.00M | 4.00M | -2.20M | 30.70M | -45.40M | -16.20M | 22.70M | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.22M | 0.95M | -16.59M | -26.20M | 35.20M | 2.20M | 18.20M | 191.90M | 145.60M | 188.30M | -570.10M | 359.80M | 221.70M | 213.90M | -751.30M | 661.30M | -56.20M | -125.30M | -485.00M | 548.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.76M | 18.44M | -50.38M | 24.20M | -17.10M | 0.30M | 105.50M | 30.60M | 34.70M | 36.40M | -92.10M | 34.00M | 39.60M | 35.00M | 38.70M | 32.60M | 34.60M | 35.00M | 38.40M | 37.50M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | | 4.50M | | | | | 5.10M | | | 14.50M | | | 58.60M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 560.18M | 259.06M | 0.55M | | | 259.06M | | | | | 158.00M | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 0.13M | 2.97M | 15.30M | 14.10M | 18.60M | 12.90M | 80.50M | 33.90M | 29.70M | 49.50M | 108.80M | 94.70M | 105.90M | 197.00M | 175.50M | 289.40M | 188.50M | 596.30M | 177.20M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -579.00M | -15.33M | -990.37M | -106.60M | -504.10M | -53.20M | -52.80M | -1062.00M | -260.40M | -249.00M | -566.90M | -317.80M | -84.90M | -321.30M | -236.60M | -23.50M | -392.30M | 21.50M | -302.60M | -524.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 348.33M | -442.36M | 1,611.37M | 197.50M | 600.40M | -811.20M | 814.90M | -2.50M | -5.40M | 4.50M | 596.50M | -15.90M | 232.80M | 171.90M | -412.90M | 193.30M | 447.00M | -679.60M | -1.10M | 318.30M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 513.36M | 78.96M | 1,118.46M | 270.20M | 706.50M | 126.80M | -422.20M | 1,043.80M | 424.70M | 236.80M | -132.00M | 354.10M | -207.40M | -187.80M | -219.20M | 318.40M | 342.00M | -443.60M | 202.10M | 423.10M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.79M | -14.53M | -1.36M | -2.40M | -44.80M | -54.30M | 60.40M | 11.70M | 1.90M | -36.40M | 50.20M | -31.30M | -4.00M | 39.20M | -57.40M | 27.20M | 39.70M | -4.60M | 2.80M | -6.40M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.88M | 160.74M | 94.59M | -7.50M | 4.90M | 447.30M | 158.20M | 20.60M | 238.60M | -2.10M | 113.20M | -148.30M | -303.40M | -466.50M | 125.20M | -159.50M | 253.90M | -50.00M | 197.00M | -438.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.55M | 93.18M | 18.14M | -192.90M | -135.60M | 427.70M | 467.30M | -3.50M | 37.70M | 10.10M | 854.00M | -187.30M | -46.60M | -31.70M | 599.70M | -514.20M | 230.00M | 341.60M | 256.30M | -368.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.67M | 175.26M | 95.85M | -5.10M | 49.70M | 501.60M | 97.80M | 8.90M | 236.70M | 34.30M | 63.00M | -117.00M | -299.30M | -505.80M | 182.60M | -186.70M | 214.30M | -45.50M | 194.20M | -431.80M |