|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -55.05M | 143.51M | 68.35M | 62.32M | -207.34M | -91.10M | 280.81M | 262.32M | -187.33M | 124.34M | -89.10M | 0.02 | -1330.60M | -224.03M | 1.40M | 0.01 | -34.80M | 11.00M | 0.50M | -3.90M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.41M | 0.59M | -0.36M | 3.86M | 3.06M | 4.37M | 0.70M | 3.20M | 3.88M | 2.62M | 5.10M | 5.20M | 4.40M | 3.70M | 3.10M | 2.60M | 3.60M | 3.70M | 1.40M | 3.40M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.14M | 5.55M | 3.15M | -26.23M | -24.95M | -21.33M | 18.20M | -62.26M | -52.06M | 19.56M | -16.40M | 41.40M | -0.70M | 81.30M | 13.90M | 91.00M | 18.70M | 12.80M | 34.40M | 2.60M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.70M | 126.50M | 166.20M | 135.30M | 102.90M | 214.60M | 34.20M | 261.40M | 132.60M | 200.70M | 130.70M | 18.40M | 8.80M | 48.10M | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.68M | 16.23M | 2.10M | 1.28M | 17.62M | 2.83M | -2.03M | 5.59M | 19.86M | -11.68M | 24.50M | 9.80M | 3.60M | 4.29M | -1.30M | 1.00M | 0.90M | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -282.73M | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -474.09M | 221.20M | -1007.61M | 180.30M | -322.66M | 258.40M | -219.20M | -275.36M | -344.66M | -256.39M | 2,024.00M | 2,024.00M | 2,024.00M | -1364.00M | 2,025.00M | 2,025.00M | 2,025.00M | | 2,026.00M | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.20M | 84.40M | 48.10M | 36.60M | 95.70M | 41.20M | 164.80M | -112.40M | 34.80M | | 54.50M | | -60.90M | 69.50M | 29.20M | | 0.60M | -394.90M | -36.00M | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.73M | -5.73M | -2.46M | -10.34M | -15.57M | 1.85M | -1.85M | -0.13M | -1.63M | -8.61M | -0.90M | -1.70M | -2.40M | -4.38M | -2.40M | -8.10M | -7.90M | | -6.80M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.34M | | | | 261.40M | | | | 236.10M | | | | 249.90M | | | | 279.20M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.55M | 110.81M | 119.96M | 112.55M | 108.21M | 114.80M | 121.64M | 118.45M | 104.78M | 122.12M | 129.50M | 137.00M | 110.60M | 99.58M | 95.30M | 107.00M | 94.70M | | 108.20M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -348.05M | 9.80M | 327.70M | 5.90M | -321.96M | 2.60M | -169.75M | -245.21M | -279.09M | -332.12M | 763.80M | -204.40M | -182.30M | 1,471.60M | -222.60M | -185.80M | -150.80M | 1,323.70M | -129.00M | 155.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.62M | 0.06M | 83.32M | 127.53M | 118.95M | 1.87M | 99.59M | 145.59M | 160.52M | 11.64M | 50.70M | 73.30M | 63.06M | 1,014.14M | 29.20M | 32.60M | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.69M | -3.36M | 1.21M | 5.15M | 2.33M | 624.11M | 2.04M | 2.10M | 0.97M | -5.11M | 2.70M | -52.10M | 1.00M | | 10.40M | -98.50M | 9.40M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.14M | 33.36M | 30.79M | 30.76M | 26.09M | 25.31M | 28.28M | | 23.00M | 33.10M | 17.70M | 11.90M | 21.90M | -0.05M | 1,973.30M | | | | 0.20M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 205.49M | 0.12M | 0.20M | 74.89M | 103.08M | -47.60M | 11.75M | -63.94M | 163.01M | -15.90M | -62.20M | 3.20M | 19.70M | | -4.90M | | 4.90M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -306.93M | | | | -275.36M | | | | -256.40M | | | | -198.80M | | | | -162.30M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.18M | -19.44M | 24.45M | 2.50M | 29.12M | -59.51M | 39.36M | 1.46M | 3.57M | 1.65M | 5.60M | 3.60M | 1.30M | 50.10M | 6.50M | 1.50M | 0.70M | 1.60M | 5.00M | 5.80M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.94M | | | | 37.31M | | | | 59.60M | | | | -59.50M | | | | -105.50M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.23M | 617.63M | 1.31M | 1.15M | 39.66M | 1.43M | 1.71M | 1.41M | 1.17M | 0.95M | 1.30M | 1,151.00M | 0.90M | 0.75M | 0.80M | | | | 0.70M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.45M | 0.17 | -8.35M | -16.76M | -4.78M | 6.00 | -12.34M | -20.75M | -6.68M | 0.11 | -6.80M | -18.60M | -4.80M | 40.00 | -50.10M | | -50.50M | 352.80M | 1.40M | 50.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.28M | -0.95M | 0.56M | -2.41M | -1.45M | 2.17M | 0.50M | 0.37M | -2.17M | 1.03M | -1.70M | 0.20M | 1.30M | -2.90M | 0.90M | 0.50M | -0.60M | 0.50M | -0.10M | -0.40M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.10M | -61.42M | -37.04M | 3.94M | 28.92M | -56.02M | 5.78M | 23.72M | -4.30M | -50.25M | 31.90M | 39.50M | 8.80M | -25.20M | -40.60M | -7.90M | 4.10M | -8.50M | 18.30M | 11.00M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 348.05M | -9.80M | -327.70M | 129.44M | 321.96M | -2.60M | 169.75M | 506.61M | 279.09M | 332.12M | -763.80M | 440.50M | 182.30M | -1471.60M | 222.60M | 435.70M | 150.80M | -1323.70M | 129.00M | 123.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.35M | | | | 23.35M | | | | 39.30M | | | | -8.40M | | | | 11.40M |