|
Net Income (Quarter)
|
36.01M | 32.74M | 40.08M | 40.88M | 38.12M | 39.71M | 52.51M | 50.62M | 47.92M | 42.28M | 60.08M | 43.23M | 44.24M | 48.23M | 68.29M | 71.49M | 61.90M | 79.76M | 80.35M | 72.80M | 72.89M | 91.16M | 97.11M | 77.75M | 67.20M | 88.04M | 88.42M | 74.86M | 73.64M | 76.00M | 96.23M | 74.58M | 56.75M | 63.91M | 27.52M | 53.71M | 43.06M | 107.58M | 94.02M | 107.13M | 113.92M | 139.28M | 118.81M | 123.77M | 162.41M | 159.18M | 124.80M | 156.39M | 167.31M | 179.98M | 161.96M | 141.01M | 137.84M | 123.69M | 128.76M | 97.11M | 128.82M | 159.07M | 161.16M | 175.42M | 131.69M | 57.91M | 139.91M | 123.17M | 103.62M | 140.17M | 85.07M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.70M | -15.90M | -15.30M | 552.00M | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| 13.61M | 16.80M | 19.11M | 20.28M | 18.59M | 18.50M | 15.71M | 11.61M | 15.14M | 18.84M | 20.92M | 25.62M | 22.64M | 21.41M | 22.93M | 24.80M | 24.48M | 23.67M | 25.11M | 31.68M | 28.01M | 27.20M | 29.67M | 32.25M | 31.05M | 33.71M | 31.74M | 34.91M | 38.65M | 39.20M | 38.99M | 41.27M | 41.85M | 42.20M | 44.69M | 47.50M | 46.63M | 45.00M | 45.30M | 48.14M | 46.81M | 46.88M | 47.49M | 49.19M | 50.22M | 50.51M | 54.30M | 50.48M | 49.02M | 48.95M | 56.23M | 51.88M | 50.70M | 58.37M | 61.88M | 87.44M | 87.02M | 92.12M | 93.26M | 98.47M | 102.61M | 99.05M | 111.98M | 112.78M | 115.42M | 119.22M |
|
Deferred Taxes (Quarter)
|
| 18.62M | 19.92M | 24.64M | 19.97M | 22.29M | -4.44M | | | 20.91M | 32.72M | | | | -6.64M | | | | 27.34M | 1.66M | 20.18M | -11.22M | -36.50M | 8.30M | -24.58M | -1.67M | 22.04M | 1.07M | 1.71M | -16.65M | 23.49M | 28.43M | 6.80M | -12.09M | -30.38M | -7.81M | -4.30M | 25.02M | -10.57M | 8.98M | 15.63M | -0.03M | -23.65M | -2.89M | 14.28M | -33.94M | -11.27M | 1.76M | 5.46M | -37.56M | -17.46M | -27.79M | -48.19M | -6.62M | -22.37M | 4.92M | -4.52M | -10.17M | -13.22M | -10.47M | 13.95M | -2.54M | -71.21M | 31.38M | 12.68M | -19.72M | 2.31M |
|
Gains from Sales and Divestitures (Quarter)
|
| | 0.02M | | | | 1.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | -1.06M | 0.50M | | | | | 3.51M | 2.17M | 1.79M | 21.66M | -17.52M | 2.56M | -6.69M | 17.32M | -11.13M | -2.86M | -0.69M | 26.27M | -28.30M | -5.19M | 1.48M | 4.14M | -2.23M | 45.26M | 27.86M | 2.35M | 25.76M | -24.97M | 117.09M | 39.20M | 2.14M | 6.78M | -19.27M | 18.31M | -18.31M | 32.48M | 12.64M | 8.83M | 41.12M | -53.73M | 3.38M | 21.44M | 42.49M | -35.44M | -45.64M | -0.53M | 20.05M | 8.75M | -23.95M | 7.80M | 105.28M | 19.64M | 51.17M | 86.07M | -49.56M | -29.07M | -1.36M | -2.06M | 89.44M | 198.12M | -289.47M | 34.93M | -38.91M | 218.74M | 528.22M |
|
Asset Writedowns and Impairment (Quarter)
|
| 0.74M | 2.47M | 1.15M | 0.29M | 0.66M | -0.56M | 0.32M | 0.13M | 0.78M | 0.83M | 0.37M | -0.09M | -0.34M | -0.26M | 0.32M | 0.88M | -0.31M | 0.28M | 0.09M | 0.38M | 1.05M | 0.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | -0.07M | -0.45M | | -0.03M | -0.15M | 3.75M | -2.14M | -0.72M | -0.03M | -0.38M | -0.11M | -0.11M | 0.26M | | 1.29M | 0.13M | -2.12M | | 0.04M | 0.16M | -0.05M | | 6.88M | 0.10M | -2.30M | | 3.52M | 2.38M | -2.25M | | 2.82M | 2.84M | -3.62M | | -9.47M | -9.27M | -3.11M | | 0.93M | -2.04M | -0.52M | | -0.72M | -15.51M | -1.73M | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | 6.33M | | | | | | | | | | | | | 0.30M | 0.89M | 1.34M | 0.03M | 0.44M | 0.70M | 2.12M | 2.53M | 2.75M | 0.75M | 4.87M | -2.38M | -0.13M | 1.74M | 2.05M | 6.41M | 4.38M | 3.64M | 1.34M | 2.72M | -0.12M | 1.30M | 2.60M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 105.24M | 124.87M | 87.75M | 86.38M | 117.96M | 110.36M | 88.51M | 111.85M | 116.29M | 129.63M | 92.50M | 149.55M | 135.25M | 152.71M | 93.22M | 141.06M | 157.89M | 171.73M | 89.02M | 200.22M | 173.28M | 195.54M | 99.73M | 264.02M | 182.61M | 247.09M | 191.37M | 244.37M | 251.85M | 184.22M | 142.62M | 224.63M | 236.29M | 197.44M | 192.01M | 219.68M | 310.48M | 286.15M | 160.85M | 317.93M | 297.38M | 282.14M | 223.24M | 298.69M | 401.97M | 291.09M | 249.79M | 378.13M | 389.74M | 386.90M | 222.45M | 341.43M | 369.30M | 341.50M | 233.50M | 366.31M | 359.44M | 389.19M | 351.88M | 430.96M | 392.54M | 343.79M | 251.20M | 459.15M | 441.83M | 366.58M |
|
Amortization of Deferred Charges (Quarter)
|
| 0.21M | 0.21M | 0.21M | 0.18M | 0.06M | 0.05M | | | | | | | | | | | | | 1.99M | 4.67M | 4.71M | 4.52M | 4.58M | 4.84M | 4.88M | 4.64M | 4.65M | 4.64M | 4.67M | 4.68M | 4.60M | 4.65M | 4.75M | 4.85M | 4.85M | 8.91M | 14.09M | 14.11M | 11.62M | 8.01M | 11.13M | 15.10M | 15.63M | 15.68M | 15.75M | 15.77M | 16.26M | 16.46M | 16.57M | 16.74M | 1.12M | 1.09M | 1.09M | 1.10M | 1.10M | 1.10M | 1.40M | 1.74M | 1.68M | 1.66M | 1.59M | 1.59M | 1.60M | 1.65M | 1.93M | 1.88M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 31.57M | 32.57M | 32.96M | 34.67M | 36.48M | 39.13M | 41.13M | 41.33M | 41.76M | 43.65M | 45.63M | 50.11M | 53.46M | 54.96M | 42.38M | 44.13M | 47.95M | 49.98M | 53.52M | 58.71M | 67.42M | 67.76M | 70.46M | 73.99M | 74.78M | 80.33M | 80.67M | 85.11M | 84.51M | 84.01M | 86.53M | 89.21M | 97.18M | 99.40M | 104.09M | 106.30M | 107.83M | 116.29M | 108.20M | 106.06M | 110.60M | 115.80M | 116.21M | 115.58M | 118.89M | 127.71M | 131.47M | 137.72M | 139.75M | 141.70M | 142.59M | 150.60M | 150.99M | 148.57M | 135.46M | 139.12M | 148.56M | 147.63M | 156.18M | 158.55M | 165.73M | 167.95M | 174.02M | 175.46M | 176.62M | 182.50M |
|
Change in Receivables (Quarter)
|
| 6.76M | 5.05M | -2.58M | 18.99M | -10.06M | 17.22M | -7.56M | 7.10M | 8.28M | 30.02M | 1.42M | -7.80M | 27.97M | -19.48M | 28.36M | 6.85M | 16.12M | 15.86M | 18.14M | 23.12M | 8.96M | 8.18M | 32.55M | -18.26M | 26.41M | 15.54M | -15.91M | -1.88M | -4.69M | 25.45M | 19.88M | -15.61M | 5.16M | 40.63M | 18.42M | -1.53M | -3.28M | 16.83M | 43.77M | -5.64M | 0.02M | 26.33M | 73.91M | 31.63M | -20.11M | 4.94M | 15.58M | -11.18M | 10.82M | 8.87M | 39.20M | -35.25M | -30.80M | 48.06M | 25.25M | -2.47M | 23.48M | 2.94M | 0.74M | -17.54M | -11.29M | 50.39M | 25.68M | 7.44M | -8.55M | 34.87M |
|
Change in Accured Expenses (Quarter)
|
| 17.90M | 13.69M | -13.32M | 25.20M | 8.70M | -0.04M | -8.39M | 2.68M | 0.45M | 12.48M | -5.80M | 15.94M | 39.01M | -52.43M | -4.53M | 28.22M | 20.04M | -3.20M | -22.51M | 43.97M | 15.42M | 57.82M | -52.70M | 84.38M | -5.58M | 25.53M | -32.38M | 44.66M | 42.61M | -36.40M | -23.94M | 6.40M | 39.69M | 11.08M | -31.31M | 4.22M | 35.01M | 1.50M | -85.37M | 32.58M | 23.35M | 38.21M | -27.46M | -19.94M | 97.22M | -31.72M | -0.72M | -15.51M | -1.73M | 49.48M | -66.94M | 61.04M | 2.09M | -1.51M | 25.83M | -9.69M | -13.86M | -42.12M | 0.36M | 0.62M | 41.37M | -15.49M | -109.91M | 25.36M | 59.98M | -24.02M |
|
Other Working Capital Changes (Quarter)
|
| 6.45M | -4.86M | -2.41M | 1.65M | 2.16M | -2.71M | 6.08M | -15.13M | 7.67M | -2.33M | 1.47M | -10.45M | 14.51M | -11.90M | 11.45M | -9.84M | 7.66M | 2.23M | 5.16M | 7.84M | -5.31M | -29.96M | -1.74M | -10.28M | -4.10M | 4.13M | 10.65M | 0.34M | -17.09M | 2.58M | 10.04M | -0.23M | -0.98M | -5.89M | 25.24M | -33.82M | 18.92M | -24.48M | 13.03M | 14.94M | -16.31M | -25.21M | 4.51M | 5.47M | 4.82M | -4.70M | 35.39M | -17.29M | -3.00M | -17.96M | -4.67M | 30.85M | -2.67M | -3.38M | 2.16M | 15.94M | -1.99M | 8.40M | 34.32M | -9.55M | -10.79M | -0.14M | 5.75M | -19.79M | 32.14M | -31.16M |
|
Capital Expenditures (Quarter)
|
| -13.59M | 6.78M | 28.20M | -13.36M | 8.91M | 9.02M | 10.63M | 9.81M | 10.07M | 102.92M | 30.43M | -17.33M | 106.01M | -106.18M | 17.00M | -2.65M | 128.22M | -122.64M | 20.09M | 77.90M | -14.15M | -37.97M | 45.15M | 114.35M | -132.47M | 284.65M | 41.81M | -30.38M | 123.45M | 46.08M | 45.96M | 58.92M | -75.33M | 131.09M | 61.49M | 41.92M | 39.88M | 44.85M | 69.75M | 47.87M | -52.64M | 23.26M | 141.09M | -42.86M | 70.40M | 345.68M | 87.22M | 37.61M | 45.57M | 158.56M | 80.35M | -41.28M | 136.94M | -95.85M | 80.55M | 173.46M | 133.50M | -322.46M | 80.00M | 104.74M | -149.09M | 19.86M | 85.16M | 178.16M | -24.60M | -183.23M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| -1.32M | 0.06M | 0.02M | 0.01M | 0.01M | 0.12M | 0.03M | 0.06M | 0.05M | 0.01M | 0.01M | 0.00M | | | 0.26M | 0.17M | 0.34M | 0.07M | 0.17M | 0.42M | 0.22M | 0.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | 0.20M | 0.46M | 0.17M | 0.38M | | | 291.64M | | 14.39M | 30.65M | | -0.08M | 27.50M | 3.24M | 386.65M | -0.12M | | | 16.06M | 106.88M | -0.50M | 18.70M | | | 2.94M | 92.50M | 0.01M | 197.19M | | 171.87M | 0.08M | | | | 121.46M | -0.06M | | 43.92M | -0.11M | | | 128.10M | 15.64M | | | 583.19M | 872.10M | | -0.01M | | 20.60M | 86.26M | -0.15M | | | 434.07M | | | | | | 55.90M |
|
Change in Acquisitions & Divestments (Quarter)
|
| -49.93M | | 0.01M | 230.09M | 308.54M | -214.04M | 0.22M | 238.21M | 307.14M | -12.66M | 28.00M | 82.16M | 25.83M | 179.79M | 55.51M | 22.21M | 187.78M | -105.28M | 297.06M | 57.25M | -77.20M | 95.18M | 305.65M | 222.03M | 197.44M | -723.11M | 125.11M | 176.69M | -243.90M | -0.16M | 180.26M | 52.64M | -52.50M | 252.45M | 59.54M | 64.83M | 254.34M | 379.77M | 0.24M | 649.02M | 229.52M | -877.92M | 1.18M | 28.49M | 0.14M | 1,567.84M | 7.15M | 506.70M | 309.40M | -381.12M | 120.43M | 452.84M | 2.25M | | 91.64M | 108.93M | 0.33M | 174.44M | 15.14M | 292.47M | -10.99M | 56.00M | 265.81M | 0.20M | 0.58M | 6.79M |
|
Cash from Investing Activities (Quarter)
|
| -193.33M | -139.94M | -80.17M | -143.54M | -43.19M | -68.46M | -74.51M | -81.70M | 192.40M | 141.17M | -498.21M | -57.21M | -112.81M | -110.88M | -84.24M | -75.65M | -126.68M | -26.54M | -730.46M | -134.04M | -177.90M | -136.41M | 57.14M | -291.38M | -114.45M | -86.87M | -55.43M | -138.81M | -110.47M | -164.72M | 140.31M | -294.94M | -102.38M | -202.15M | -111.48M | -418.10M | -148.65M | 171.70M | 236.24M | -409.43M | -904.98M | -589.76M | -110.74M | -89.64M | -224.66M | -617.93M | -36.31M | -159.62M | 392.98M | -843.95M | -316.90M | -115.23M | -95.53M | -94.66M | -119.89M | -248.35M | -1164.16M | -315.83M | -151.58M | -286.68M | -116.23M | -244.19M | 876.85M | -682.87M | -368.33M | -366.39M |
|
Other financing activities (Quarter)
|
| 0.71M | 0.86M | 3.17M | 9.75M | 9.46M | 6.59M | 9.01M | 1.84M | 0.61M | 1.66M | 13.41M | 1.64M | 2.54M | 5.43M | 4.12M | 5.50M | 8.53M | 4.65M | 15.18M | 4.48M | -21.24M | 33.81M | 13.13M | 9.61M | -24.79M | | 1.14M | -1.14M | | | | -1.10M | | | -3.90M | -0.94M | -0.24M | | -1.56M | | | | | | | | | -0.07M | -0.20M | | -0.10M | | -0.18M | -0.11M | -0.05M | -0.20M | -0.10M | | -1.51M | -8.68M | -0.10M | -0.21M | -0.41M | -1.63M | -0.09M | -0.87M |
|
Cash from Financing Activities (Quarter)
|
| -30.95M | -6.10M | -15.03M | 6.32M | -2.10M | -6.88M | -30.71M | -42.44M | -155.50M | -65.39M | -9.08M | -52.63M | -25.16M | -21.16M | -43.11M | -22.91M | -2.37M | -46.85M | 555.51M | -62.04M | -27.89M | -29.55M | -56.21M | -51.21M | -65.08M | -124.52M | -116.87M | -88.15M | -86.06M | -68.69M | -88.86M | -105.51M | -119.74M | -50.90M | -30.66M | 823.93M | -433.53M | -126.12M | -745.29M | -83.69M | 836.28M | -42.97M | -111.84M | -30.17M | -10.56M | -71.08M | -100.78M | -98.84M | -93.16M | -269.23M | -60.84M | -165.91M | -229.47M | -177.96M | -357.29M | -117.20M | 974.64M | -56.78M | -215.98M | -160.44M | -162.37M | -140.84M | -552.25M | -41.20M | 7.12M | -1.70M |
|
Exchange Rate Effect (Quarter)
|
| 0.76M | -0.33M | -0.64M | -1.88M | 4.39M | -0.73M | 2.02M | 0.75M | -3.21M | -1.82M | 0.31M | -1.44M | 2.37M | -1.33M | -2.59M | -2.91M | 1.32M | 0.53M | 0.76M | 1.29M | -7.32M | -5.27M | -6.75M | 3.46M | -4.05M | -2.70M | 4.37M | -3.68M | -0.15M | -8.43M | 5.02M | 5.23M | 2.11M | 0.63M | 1.17M | -12.62M | -0.07M | -1.32M | 1.60M | 1.08M | -5.33M | 5.12M | -8.98M | 8.15M | 4.36M | 7.40M | -7.15M | 3.00M | -5.08M | -2.15M | -1.46M | -13.80M | -11.98M | 14.32M | 2.30M | -3.01M | -7.02M | 11.60M | -4.01M | -5.29M | 9.49M | -12.43M | 5.43M | 16.07M | -0.76M | 1.50M |
|
Change in Cash (Quarter)
|
| -118.28M | -21.50M | -8.08M | -52.72M | 77.06M | 34.30M | -14.69M | -11.54M | 149.97M | 203.60M | -414.47M | 38.27M | -0.35M | 19.34M | -36.71M | 39.59M | 30.15M | 98.88M | -85.17M | 5.44M | -39.83M | 24.31M | 93.91M | -75.11M | -0.98M | 33.00M | 23.44M | 13.73M | 55.16M | -57.61M | 199.09M | -170.58M | 16.28M | -54.98M | 51.03M | 612.88M | -271.77M | 330.42M | -346.60M | -174.12M | 223.36M | -345.48M | -8.32M | 187.04M | 171.11M | -390.52M | 105.56M | 122.67M | 684.48M | -728.43M | -156.74M | 46.50M | 32.32M | 83.20M | -241.38M | -2.25M | 162.90M | 28.18M | -19.70M | -21.46M | 123.44M | -53.67M | 581.23M | -248.85M | 79.86M | -0.01M |
|
Free Cash Flow (Quarter)
|
| 118.83M | 118.09M | 59.55M | 99.74M | 109.05M | 101.34M | 77.88M | 102.03M | 106.22M | 26.71M | 62.07M | 166.88M | 29.24M | 258.89M | 76.23M | 143.72M | 29.66M | 294.37M | 68.93M | 122.33M | 187.43M | 233.51M | 54.58M | 149.67M | 315.08M | -37.56M | 149.57M | 274.75M | 128.40M | 138.15M | 96.66M | 165.71M | 311.63M | 66.36M | 130.52M | 177.76M | 270.61M | 241.31M | 91.10M | 270.06M | 350.02M | 258.88M | 82.15M | 341.55M | 331.57M | -54.59M | 162.57M | 340.52M | 344.17M | 228.34M | 142.10M | 382.71M | 232.35M | 437.35M | 152.95M | 192.85M | 225.94M | 711.65M | 271.88M | 326.22M | 541.63M | 323.93M | 166.04M | 280.99M | 466.43M | 549.82M |
|
Net Cash Flow (Quarter)
|
| -119.05M | -21.17M | -7.44M | -50.84M | 72.67M | 35.02M | -16.71M | -12.29M | 153.18M | 205.41M | -414.78M | 39.71M | -2.72M | 20.67M | -34.12M | 42.50M | 28.83M | 98.35M | -85.93M | 4.15M | -32.51M | 29.58M | 100.65M | -78.56M | 3.07M | 35.70M | 19.07M | 17.41M | 55.31M | -49.19M | 194.07M | -175.82M | 14.17M | -55.61M | 49.86M | 625.51M | -271.70M | 331.73M | -348.20M | -175.19M | 228.69M | -350.60M | 0.67M | 178.89M | 166.75M | -397.92M | 112.71M | 119.67M | 689.56M | -726.28M | -155.28M | 60.30M | 44.29M | 68.88M | -243.68M | 0.76M | 169.92M | 16.58M | -15.69M | -16.16M | 113.94M | -41.24M | 575.80M | -264.92M | 80.62M | -1.51M |