|
Net Income (Quarter)
|
1.12M | 0.18M | 0.10M | -0.20M | | | 62.10M | 59.60M | 74.00M | 88.40M | 48.40M | 49.70M | 69.80M | -224.80M | 39.00M | 54.70M | 71.30M | 78.20M | 56.50M | 42.50M | 69.10M | 64.70M | -118.10M | 20.60M | -0.20M | 26.50M | -0.40M | 66.60M | 84.40M | 124.40M | -107.70M | 75.10M | 105.40M | 28.20M | 26.40M | 43.30M | -526.40M | 9.70M | -134.60M | -0.10M | -228.00M | -55.80M | -48.90M | -16.40M | 1.10M | -56.21M | -6.11M | -3.48M | -9.80M | 0.44M | -41.77M | -7.61M | -6.91M | -1.29M | -103.10M | 5.68M | 2.83M | -9.52M | -10.37M | -43.88M | -11.60M | -65.90M |
|
Share-based Compensation (Quarter)
|
| 6.76M | 8.81M | 7.65M | 8.67M | 9.47M | 8.03M | 4.02M | 9.16M | 3.73M | 8.63M | 8.97M | 2.10M | 6.85M | 6.83M | 11.33M | 9.24M | 5.20M | 10.94M | 10.26M | 4.80M | 8.44M | 62.30M | -10.74M | 46.54M | -12.25M | 21.50M | | | 16.54M | 20.66M | 17.10M | 18.80M | 15.63M | 16.16M | 15.61M | 16.40M | 21.30M | 5.24M | 10.50M | 17.16M | 15.36M | 9.26M | 11.59M | 8.53M | 9.81M | 11.90M | 5.69M | 11.09M | 11.89M | 12.70M | 16.29M | 5.00M | 15.05M | 15.56M | 14.20M | 16.71M | 16.82M | 13.93M | 15.31M | 15.38M | 16.01M |
|
Cash from Discontinued Operations (Quarter)
|
| 1.87M | -4.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.67M | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.50M | 1.30M | 0.50M | 0.50M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | | | | | |
|
Gains from Investment Securities (Quarter)
|
| 7.47M | 3.24M | 30.26M | 3.20M | -7.33M | 3.20M | 3.10M | 3.00M | 20.41M | -0.70M | 2.60M | 2.60M | 0.98M | 11.33M | 0.20M | 0.20M | 33.88M | 9.17M | 1.90M | 0.10M | 26.71M | 1.50M | 1.50M | 1.30M | 27.36M | 1.10M | 1.10M | 0.90M | 0.60M | 0.60M | 0.60M | -82.27M | 0.60M | 0.10M | 0.50M | -47.09M | 0.10M | 0.10M | 0.10M | -118.71M | | 0.30M | | 19.80M | -2.25M | 0.30M | 0.20M | 8.37M | 20.71M | 0.20M | 0.20M | -73.80M | 7.43M | 0.30M | 0.30M | -155.11M | -16.25M | 8.68M | -9.05M | 76.12M | 11.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 9.00M | | | | | | | | 168.20M | | 161.13M | | 168.20M | | | | | -0.01M | 247.18M | 95.81M | | 9.40M | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| 2.51M | | | | 2.10M | | | | 2.10M | | | | 2.10M | | | | 1.40M | | | | 0.90M | | | | 0.70M | | | | | | | | | | | 0.10M | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 118.91M | -34.57M | -51.91M | 130.23M | 119.11M | -179.34M | 33.31M | 15.91M | 262.14M | -6.43M | 11.42M | 201.97M | 226.39M | 67.09M | 85.25M | 96.12M | 160.15M | 137.39M | -31.39M | 79.71M | 174.92M | 282.64M | 49.96M | 153.80M | 278.03M | 78.06M | | | 52.43M | 118.39M | 71.84M | 531.89M | -200.38M | 107.44M | 76.86M | 793.70M | -206.93M | -299.03M | 186.23M | 649.35M | 7.10M | 59.15M | 320.33M | 318.08M | 194.85M | -1.63M | 204.84M | 315.57M | 120.01M | 11.44M | 279.34M | 285.19M | 143.06M | 94.36M | 291.30M | 298.78M | 151.09M | 190.66M | 283.73M | 196.13M | 70.22M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 23.33M | 22.34M | 18.16M | 17.24M | 21.15M | 29.84M | 27.31M | 28.09M | 25.06M | 25.55M | 25.26M | 26.09M | 26.08M | 23.90M | 23.94M | 23.53M | 23.04M | 22.20M | 23.94M | 24.33M | 24.92M | 156.05M | 160.40M | 134.70M | 148.12M | 111.02M | | | 62.84M | 70.65M | 66.66M | 67.43M | 63.16M | 65.56M | 64.77M | 67.70M | 57.88M | 67.82M | 55.75M | 55.94M | 39.52M | 41.30M | 48.46M | 47.11M | 41.37M | 43.80M | 41.43M | 44.28M | 43.60M | 44.19M | 43.26M | 44.68M | 43.32M | 44.19M | 46.37M | 44.94M | 42.30M | 41.53M | 44.55M | -86.08M | 52.00M |
|
Change in Receivables (Quarter)
|
| 28.77M | 16.70M | 152.00M | -62.01M | 127.56M | 10.15M | 11.93M | 166.18M | -99.20M | 128.61M | 49.84M | -70.46M | -86.45M | 48.39M | -154.53M | 10.69M | 3.30M | -1.71M | -65.19M | 90.57M | -9.27M | -349.15M | -95.59M | 198.77M | -123.62M | -29.12M | | | 186.10M | -26.23M | 205.74M | -747.39M | | | | 23.96M | -129.00M | -359.68M | 172.70M | 179.03M | 2.07M | 256.99M | 114.19M | 159.76M | 88.13M | 51.52M | -67.51M | 164.47M | -215.78M | -160.23M | -76.70M | 50.20M | -183.37M | -200.17M | -130.87M | 13.61M | | | | | |
|
Change in Account Payables (Quarter)
|
| -62.24M | 23.79M | -3.45M | -30.66M | 67.36M | -47.99M | -1.12M | 34.28M | 90.98M | 57.26M | -24.96M | 25.86M | -63.54M | 69.02M | -162.51M | 82.21M | -35.74M | 72.44M | -69.97M | -33.71M | 34.34M | -13.50M | -63.45M | 13.89M | -65.31M | 53.52M | | | 172.48M | -123.18M | 209.04M | 216.60M | -101.46M | -29.83M | 27.32M | 355.37M | -91.38M | -175.48M | -118.62M | 192.50M | -119.03M | -123.50M | -29.42M | 21.80M | -54.71M | -142.54M | 15.53M | 78.84M | -52.19M | 83.73M | 64.49M | 73.48M | -60.27M | 207.86M | 142.99M | 100.59M | -214.90M | -38.11M | 92.37M | -172.92M | 28.66M |
|
Change in Accured Expenses (Quarter)
|
| 61.01M | -57.91M | -14.23M | 68.38M | 23.50M | -25.95M | -54.07M | 26.06M | 13.50M | -14.50M | -4.31M | 4.65M | 28.83M | 75.08M | -86.61M | -15.85M | 98.50M | -16.87M | 12.30M | 15.59M | -7.74M | -12.26M | -152.64M | 111.72M | -90.58M | -140.76M | | | -188.98M | 135.95M | -41.51M | 54.65M | -56.25M | -9.37M | -16.29M | 341.49M | -209.19M | 224.18M | 25.40M | 78.05M | -11.93M | -37.50M | -86.16M | 51.51M | -74.15M | -36.93M | 234.42M | -75.32M | 34.09M | -45.77M | -24.43M | 133.35M | -37.33M | 121.50M | -165.02M | 172.84M | -37.93M | 15.50M | 189.99M | -22.36M | -93.13M |
|
Change in Taxes (Quarter)
|
| 17.23M | -0.91M | -12.38M | 5.27M | -17.48M | -1.71M | 14.55M | -1.43M | -24.32M | | | | | | | | -0.18M | -6.67M | 0.12M | | 2.47M | | | | | | | | -53.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| 5.67M | 10.57M | -1.44M | 9.14M | -1.27M | -4.18M | 19.52M | -0.70M | -54.24M | 5.84M | -19.41M | -17.13M | 19.34M | 19.41M | -7.53M | 6.38M | 3.58M | -19.73M | 24.78M | -3.94M | 29.99M | -39.41M | 114.27M | 4.97M | -87.81M | 6.08M | | | 12.52M | 56.52M | -27.37M | -38.93M | 76.47M | -44.80M | -43.22M | 19.11M | 90.62M | 16.77M | -56.36M | 77.28M | 97.35M | -62.02M | 254.71M | -189.51M | -30.38M | -32.04M | 55.04M | -0.06M | 171.10M | -45.06M | -121.91M | -136.03M | 11.75M | 66.36M | -98.72M | 130.00M | 7.31M | -10.95M | 65.00M | -271.91M | 3.74M |
|
Capital Expenditures (Quarter)
|
| 26.14M | 14.52M | 12.95M | 7.71M | 33.31M | 16.02M | 16.09M | 15.18M | 30.71M | 18.28M | 13.92M | 15.60M | 15.07M | 12.93M | 11.71M | 12.44M | 15.05M | 20.77M | 12.40M | 16.41M | 17.67M | 25.07M | 43.95M | 21.09M | 24.22M | 0.90M | | | 29.51M | 26.19M | 33.05M | 24.52M | 23.58M | 26.24M | 27.55M | 23.30M | 31.59M | 14.56M | 37.11M | 31.32M | 30.90M | 56.36M | 25.34M | 23.66M | 32.66M | 15.82M | 22.00M | 66.52M | 36.37M | 32.45M | 14.47M | 22.31M | 56.24M | 20.49M | 18.55M | 24.32M | 40.22M | 12.38M | 22.04M | 62.04M | 28.32M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 17.43M | 14.05M | 21.94M | | | 10.97M | 2.53M | 9.62M | 3.28M | 1.67M | 3.70M | 2.88M | 9.04M | 0.56M | 1.04M | 0.92M | 1.29M | 9.63M | 0.49M | 0.16M | 4.54M | 0.55M | 0.03M | 0.06M | 8.31M | 0.09M | 0.17M | 0.03M | 0.06M | 0.07M | 0.18M | 0.09M | 0.15M | 0.09M | 0.10M | 0.04M | 0.06M | 0.03M |
|
Acquisitions (Quarter)
|
| 8.59M | 39.60M | 1.00M | 29.40M | 489.36M | 298.73M | 4.41M | 62.75M | -0.34M | 8.97M | 4.80M | -1.20M | | 41.71M | -2.17M | -2.28M | 4.74M | 0.66M | | | 52.44M | 3,277.11M | 2.13M | 9.91M | 4.13M | -37.60M | 38.58M | | | | -3.18M | | | | | | | | | | | | | | | | | | | | | | 18.69M | | | -0.03M | | | 2.79M | 209.74M | |
|
Divestments (Quarter)
|
| | 25.80M | | | 4.00M | | | | | | | | 2.08M | | | | | | | | | 4.66M | | | | 37.57M | | | 5.03M | 5.41M | 2.26M | 93.07M | 9.27M | 4.73M | 2.58M | 6.17M | 3.52M | 2,093.35M | 122.00M | -2190.82M | 2.81M | 0.07M | -268.76M | 273.99M | 1.60M | 0.13M | | 9.99M | 0.72M | 5.63M | 9.20M | 5.46M | | | | | 0.10M | 1.74M | 1.20M | 27.95M | 28.71M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | -1.96M | 1.96M | | | | 2.47M | -22.05M | -0.59M | | -17.55M | 18.94M | 1.49M | 55.20M | 13.04M | 31.48M | 24.79M | 57.06M | 11.20M | | | 0.16M | | 2.58M | 4.44M | 3.81M | 1.82M | 6.36M | 0.38M | 0.50M | 3.91M | 3.87M | 4.12M | 3.44M | 8.36M | 3.71M | | 6.12M | 2.19M | 0.72M | 1.21M | 2.53M | 2.26M | 1.19M | | 1.87M | 1.31M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -32.67M | -23.55M | -13.52M | -36.31M | -541.14M | -350.24M | -16.99M | -14.41M | -40.27M | -21.62M | -17.25M | -50.00M | 15.10M | -52.17M | -29.85M | -27.68M | -29.80M | -20.55M | -33.26M | -24.99M | -63.99M | -3319.36M | -29.65M | -26.03M | 29.32M | 39.99M | | | -27.50M | -60.30M | -29.25M | 57.97M | -59.70M | -45.65M | -18.26M | -23.15M | -68.12M | 2,059.18M | 83.09M | -36.71M | -141.27M | -221.22M | -39.18M | -19.41M | -48.57M | -45.32M | -27.67M | -53.47M | -45.24M | -38.31M | -22.90M | -31.72M | -86.79M | -35.13M | -63.97M | -24.74M | -24.74M | -61.30M | -47.27M | -279.91M | -34.82M |
|
Other financing activities (Quarter)
|
| 0.97M | 0.77M | 4.67M | 11.28M | 0.59M | 60.05M | -63.29M | 64.43M | -62.49M | -0.24M | 0.24M | -0.86M | 0.52M | 0.69M | 0.54M | -14.78M | 15.17M | -19.37M | 19.93M | -29.34M | 63.22M | 86.25M | -145.12M | 62.51M | -35.01M | -37.78M | | | 16.54M | 20.66M | 17.14M | -100.49M | -28.78M | 16.16M | 15.66M | -41.74M | -34.78M | -5.28M | -10.50M | -73.55M | 15.36M | 9.26M | 11.59M | -20.56M | -1.00M | 11.90M | 5.69M | 44.89M | 2.36M | 12.70M | 16.29M | -8.65M | | 15.56M | 14.20M | 3.06M | 0.69M | | -5.92M | -48.15M | -4.54M |
|
Cash from Financing Activities (Quarter)
|
| -78.77M | 17.59M | 19.17M | 0.74M | 733.07M | 334.15M | -40.14M | -26.98M | -129.56M | 72.70M | -40.01M | -217.36M | -52.95M | -16.89M | -14.51M | -180.89M | -42.09M | -33.27M | -111.60M | -48.02M | -40.87M | 3,206.07M | -132.22M | -133.32M | -220.76M | -138.24M | | | -17.00M | -7.26M | -99.52M | -501.09M | 213.23M | -74.60M | -92.23M | -479.69M | 79.35M | -1372.59M | -112.30M | -222.43M | -469.47M | -110.94M | -174.48M | -117.64M | -288.90M | -79.73M | -127.22M | -92.46M | -91.38M | -55.98M | -56.61M | -268.96M | -126.28M | -62.15M | 232.80M | -339.83M | -121.33M | -115.12M | -45.15M | -122.07M | -374.23M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.16M | 20.93M | 20.80M | 25.42M | 25.03M | 24.94M | 24.48M | 30.97M | 29.95M | 29.85M | 29.61M | 0.26M | 3.45M | 100.26M | 35.36M |
|
Exchange Rate Effect (Quarter)
|
| 3.24M | 2.70M | -0.14M | -7.33M | 12.16M | 3.82M | 5.97M | 3.57M | -16.83M | 5.89M | 4.01M | -1.87M | 6.84M | -0.52M | -4.46M | -7.69M | 4.83M | -2.50M | -2.94M | 0.91M | -6.02M | -8.89M | -10.14M | -1.14M | -8.59M | -5.65M | | | 2.88M | 3.22M | -8.88M | -3.45M | -1.59M | 1.38M | 0.32M | -4.07M | 2.71M | -8.60M | 1.00M | 3.69M | 6.91M | -2.25M | 1.93M | -1.10M | -0.79M | 2.46M | -5.21M | -4.77M | 2.51M | 1.03M | -0.55M | -2.49M | 1.10M | -1.27M | -0.99M | 2.47M | -5.15M | 1.09M | 2.72M | -2.49M | -0.22M |
|
Change in Cash (Quarter)
|
| 12.57M | -37.83M | -46.40M | 87.33M | 318.98M | -191.62M | -17.85M | -21.92M | 75.47M | 50.55M | -41.82M | -67.27M | 195.38M | -2.48M | 36.44M | -120.14M | 93.09M | 81.07M | -179.20M | 7.60M | 64.04M | 160.46M | -122.05M | -6.70M | 77.99M | -25.85M | | | 10.80M | 54.06M | -65.81M | 85.31M | -48.43M | -11.42M | -33.31M | 286.79M | -192.99M | 378.96M | 158.02M | 393.90M | -596.72M | -275.27M | 108.60M | 179.93M | -143.41M | -124.21M | 44.74M | 164.86M | -14.09M | -81.82M | 199.28M | -17.99M | -68.90M | -4.20M | 459.14M | -63.33M | -0.14M | 15.34M | 194.01M | -208.34M | -339.05M |
|
Free Cash Flow (Quarter)
|
| 92.77M | -49.09M | -64.86M | 122.52M | 85.80M | -195.36M | 17.22M | 0.73M | 231.43M | -24.71M | -2.50M | 186.37M | 211.32M | 54.16M | 73.54M | 83.68M | 145.10M | 116.62M | -43.79M | 63.30M | 157.25M | 257.57M | 6.01M | 132.71M | 253.81M | 77.16M | | | 22.92M | 92.20M | 38.79M | 507.36M | -223.96M | 81.20M | 49.31M | 770.40M | -238.52M | -313.59M | 149.12M | 618.03M | -23.80M | 2.79M | 295.00M | 294.42M | 162.19M | -17.45M | 182.84M | 249.04M | 83.64M | -21.01M | 264.87M | 262.88M | 86.82M | 73.87M | 272.75M | 274.46M | 110.87M | 178.28M | 261.68M | 134.09M | 41.90M |
|
Net Cash Flow (Quarter)
|
| 7.46M | -40.53M | -46.26M | 94.66M | 311.05M | -195.44M | -23.82M | -25.48M | 92.30M | 44.65M | -45.84M | -65.40M | 188.55M | -1.97M | 40.89M | -112.45M | 88.26M | 83.57M | -176.25M | 6.70M | 70.06M | 169.35M | -111.91M | -5.55M | 86.58M | -20.20M | | | 7.92M | 50.84M | -56.93M | 88.77M | -46.84M | -12.81M | -33.63M | 290.86M | -195.70M | 387.56M | 157.02M | 390.21M | -603.63M | -273.02M | 106.68M | 181.02M | -142.62M | -126.68M | 49.95M | 169.63M | -16.60M | -82.86M | 199.83M | -15.50M | -70.01M | -2.92M | 460.12M | -65.80M | 5.02M | 14.24M | 191.30M | -205.85M | -338.84M |