|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.94M | -36.49M | -57.90M | 120.80M | 27.66M | -6.65M | -0.25M | 50.85M | 56.04M | 40.38M | 20.38M | 88.66M | 107.17M | 106.08M | 124.94M | 185.69M | 240.53M | -30.74M | -46.57M | 105.53M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.80M | 11.40M | 10.40M | 11.70M | 9.50M | 8.70M | 8.70M | 10.30M | 9.40M | 9.90M | 10.70M | 12.60M | 11.50M | 10.90M | 11.60M | 14.10M | 10.60M | 10.60M | 13.20M | 8.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.84M | 49.03M | 43.89M | 47.83M | 47.08M | 54.66M | 46.73M | 53.70M | 50.16M | 48.39M | 54.85M | 58.25M | 47.91M | 43.49M | 51.92M | 37.70M | 47.53M | 49.27M | 46.91M | 43.46M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.13M | -13.22M | -3.59M | 4.80M | -1.34M | -4.20M | -51.34M | -6.36M | 1.25M | -15.03M | -24.84M | 0.28M | 1.25M | 12.17M | 42.39M | 28.43M | 33.34M | -13.65M | 0.61M | 9.22M |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.86M | -37.41M | -1.32M | -1.44M | 2.78M | -13.48M | 12.14M | 1.01M | 0.62M | -1.64M | | -0.13M | 23.01M | -21.63M | -21.39M | 1.27M | 49.82M | -51.09M | 2.71M | 28.18M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.65M | | | 14.00M | | 9.67M | 6.78M | -19.89M | 2.97M | | | 122.05M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.78M | 97.06M | 11.18M | -45.43M | 56.23M | 158.32M | 6.79M | -73.93M | 70.06M | 135.65M | 27.48M | 46.97M | 118.76M | 221.48M | 185.63M | 174.39M | 185.27M | 368.69M | 99.64M | 220.65M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.21M | -1.40M | -1.88M | -1.65M | -1.42M | -0.67M | 0.70M | 1.97M | 2.56M | 2.25M | 2.45M | 2.50M | 2.18M | 1.94M | 1.73M | 1.36M | 1.35M | 0.98M | 1.11M | 0.46M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.15M | 1.03M | 1.03M | 0.15M | 0.15M | 1.03M | 1.03M | 0.15M | 0.15M | 0.99M | 0.99M | 0.15M | 0.07M | 0.66M | 0.66M | 0.03M | 0.03M | 0.65M | 0.28M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.23M | 26.84M | 25.99M | 27.34M | 25.27M | 24.80M | 24.55M | 26.42M | 25.42M | 25.68M | 26.86M | 27.35M | 26.46M | 19.01M | 23.61M | 22.07M | 18.56M | 18.49M | 20.44M | 16.41M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.87M | -48.09M | -0.06M | 54.81M | 37.75M | -38.81M | 28.28M | 138.80M | 7.04M | -13.89M | 58.49M | 3.39M | 52.70M | 74.38M | -72.55M | 57.59M | 98.53M | -48.75M | 120.68M | 7.16M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.80M | 25.50M | 15.94M | -1.12M | 2.56M | 25.99M | 40.84M | 14.10M | 42.38M | 41.47M | 59.11M | 16.82M | 30.59M | -18.15M | 34.27M | 24.34M | 48.13M | 26.33M | 18.13M | -44.49M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.89M | -0.32M | 15.42M | 1.71M | -78.06M | 73.09M | 62.27M | -31.69M | 6.59M | 81.43M | -32.75M | -59.01M | 4.75M | 122.28M | -53.26M | -2.65M | 8.19M | 113.94M | -53.34M | 3.10M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.45M | 7.30M | -2.73M | 8.01M | 3.99M | -3.44M | -16.38M | 36.00M | 17.43M | 5.96M | -9.05M | 17.35M | -18.97M | 21.55M | -16.16M | 6.33M | 8.77M | 17.03M | -41.02M | 11.55M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.60M | 18.73M | 28.74M | 28.82M | 27.15M | 29.30M | 35.69M | 24.46M | 21.58M | 21.73M | 28.92M | 26.10M | 21.33M | 18.46M | 19.53M | 16.77M | 17.10M | 28.45M | 40.72M | 20.92M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.00M | | | -6.67M | | | | | 10.00M | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.65M | 1.63M | 15.62M | 1.86M | 0.88M | 7.17M | 0.67M | 0.31M | 1.15M | 1.68M | 7.78M | 8.00M | 0.51M | 2.71M | 0.77M | | 0.27M | 5.30M | 2.37M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.30M | 153.17M | 188.94M | 155.82M | 155.78M | 165.65M | 142.75M | 215.12M | 275.94M | 260.61M | 113.19M | 131.53M | 186.12M | 160.79M | 154.58M | 77.80M | 117.93M | 98.81M | 43.25M | 767.28M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -120.26M | -119.85M | -55.42M | 87.78M | -29.70M | -23.40M | -54.71M | -30.01M | 29.53M | -45.80M | -64.96M | -14.24M | 90.48M | -16.16M | 76.40M | -28.24M | -12.59M | -330.96M | -42.45M | 725.53M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | -0.02M | 0.00M | | | | -2.60M | | | | -9.52M | -0.04M | -0.02M | -3.02M | -0.09M | | | | -0.89M | 8.65M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.95M | -1.03M | 14.40M | -25.28M | -11.78M | 7.54M | 10.87M | -40.74M | 11.96M | -0.79M | 10.84M | -42.79M | 12.61M | -499.12M | 2.86M | -38.78M | -4.60M | -2.17M | 3.16M | 813.17M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | -0.57M | -0.02M | 1.09M | -0.39M | -0.75M | 0.07M | 0.23M | 2.75M | 1.97M | -3.65M | 1.93M | 3.30M | -2.90M | 2.50M | -1.42M | -3.06M | 0.74M | 1.22M | 1.41M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.78M | -24.39M | -29.87M | 18.16M | 14.36M | 141.71M | -36.98M | -144.46M | 114.31M | 91.03M | -30.29M | -8.13M | 225.15M | -296.70M | 267.39M | 105.96M | 165.01M | 36.29M | 61.57M | 1,760.76M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.19M | 78.33M | -17.56M | -74.25M | 29.07M | 129.02M | -28.90M | -98.39M | 48.48M | 113.91M | -1.43M | 20.87M | 97.44M | 203.02M | 166.10M | 157.63M | 168.17M | 340.24M | 58.92M | 199.73M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.52M | -23.82M | -29.84M | 17.07M | 14.75M | 142.46M | -37.05M | -144.69M | 111.56M | 89.06M | -26.64M | -10.06M | 221.85M | -293.80M | 264.89M | 107.38M | 168.08M | 35.55M | 60.35M | 1,759.35M |