|
Net Income (Quarter)
|
16.00M | 22.90M | 27.90M | 38.90M | 11.70M | 22.60M | 20.10M | 34.80M | 15.10M | 9.90M | 39.90M | -136.60M | 5.70M | 23.30M | 16.90M | -123.70M | 10.00M | 16.80M | 6.30M | 109.70M | 6.90M | 23.10M | 12.90M | 30.40M | 23.60M | 14.80M | 47.00M | -90.10M | 21.70M | 24.00M | 37.60M | 11.00M | 27.40M | 31.50M | 44.20M | -182.20M | 30.70M | 37.00M | 61.50M | 68.80M | 10.60M | 24.20M | 55.30M | -205.60M | 57.80M | 58.70M | 88.10M | -333.00M | 62.10M | 49.70M | 88.10M | -329.60M | 76.70M | 57.60M | 88.40M | 203.80M | 51.80M | 7.80M | 40.50M | 265.60M | 16.40M | 3.60M | -57.70M | 243.90M |
|
Share-based Compensation (Quarter)
|
1.60M | 1.70M | 1.70M | 1.90M | 1.80M | 1.80M | 2.00M | 2.10M | 1.90M | 1.90M | 2.10M | 1.90M | 1.80M | 1.40M | 1.60M | 1.80M | 2.00M | 3.00M | 2.10M | 2.30M | 2.20M | 1.40M | 2.20M | 2.20M | 2.20M | 2.10M | 2.50M | 2.60M | 2.60M | 2.70M | 3.10M | 2.60M | 2.50M | 2.40M | 3.30M | 3.10M | 2.70M | 2.60M | 3.50M | 0.90M | 3.30M | 2.80M | 4.10M | 2.40M | 3.40M | 3.60M | 3.80M | 2.60M | 3.80M | 3.80M | 3.90M | 4.70M | 6.50M | 4.40M | 4.80M | 4.90M | 5.30M | 5.10M | 5.70M | 6.80M | | | | |
|
Deferred Taxes (Quarter)
|
-9.90M | 1.70M | 0.70M | 7.80M | -4.20M | -0.10M | 2.70M | -3.20M | -1.30M | 0.90M | 0.10M | -11.40M | -2.60M | | -5.50M | 15.50M | 0.30M | | | | -3.70M | 3.10M | -0.50M | -28.30M | -2.70M | -1.30M | -28.10M | 9.40M | 0.40M | -2.60M | -2.80M | 33.20M | -7.10M | -0.30M | -1.20M | -6.50M | -0.20M | -0.10M | -0.20M | -4.90M | 1.10M | -2.20M | 1.60M | -23.00M | 4.90M | -8.70M | -2.70M | 0.70M | -4.00M | -4.20M | -17.50M | 10.90M | 1.20M | 8.20M | 3.40M | -37.20M | -2.10M | -20.20M | -21.90M | -19.60M | -22.70M | -15.90M | -26.60M | -39.30M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | -0.05M | -0.16M | 0.17M | 0.02M | 0.06M | 0.07M | 0.08M | 0.01M | 0.05M | 0.09M | 0.09M | 0.00M | 0.10M | 0.16M | 0.16M | 0.00M | 0.01M | 0.06M | | | 0.01M | 0.08M | | | 0.01M | 0.01M | 0.07M | 0.00M | 0.01M | 0.05M | 0.20M | 0.04M | 0.04M | 0.21M | 0.27M | 0.04M | 0.05M | 0.28M | 0.34M | | | | | | | 0.28M | 0.28M | | | | 0.27M | | | | 0.27M | | | | 0.30M |
|
Gains from Investment Securities (Quarter)
|
| | 1.20M | -1.20M | -0.60M | 0.16M | -0.12M | 0.20M | 0.10M | 0.17M | 0.18M | -2.80M | 1.20M | 0.52M | 0.12M | 9.30M | 4.60M | 0.18M | 0.18M | 21.10M | 4.56M | 0.03M | 0.32M | 17.70M | -1.70M | 4.01M | 0.16M | 36.40M | -4.10M | 0.13M | 0.19M | 12.80M | 0.11M | 0.16M | 2.65M | 36.70M | 0.01M | 6.90M | 0.11M | 16.90M | 0.02M | 0.50M | 0.33M | 26.70M | | -20.80M | -4.00M | 25.90M | 10.70M | 27.40M | 0.00M | 19.40M | 8.20M | 1.10M | -27.60M | -14.00M | -0.60M | 7.20M | -23.00M | 64.70M | -11.20M | 11.60M | 33.30M | -38.50M |
|
Asset Writedowns and Impairment (Quarter)
|
5.60M | 5.60M | 6.00M | 3.70M | 6.50M | 7.10M | 8.40M | 8.00M | 6.80M | 7.30M | 8.50M | 23.80M | 7.80M | 8.20M | 8.00M | 8.70M | 7.60M | 7.60M | 7.40M | 4.60M | 5.00M | 4.90M | 5.10M | -10.40M | 4.80M | 0.70M | 4.00M | 0.10M | 0.30M | | | 0.80M | | | | -12.20M | | | | | | | | | | | | | 2.00M | -0.10M | -1.90M | 1.60M | 6.90M | 11.40M | | -0.10M | 1.40M | 20.20M | | 32.70M | | | | |
|
Non-cash Items (Quarter)
|
| | | | | 44.90M | 2.71M | 11.80M | 22.70M | 2.74M | 12.30M | 3.05M | 2.69M | 2.91M | 2.76M | 32.80M | 2.62M | 46.50M | 2.50M | 22.60M | 16.60M | 2.17M | 9.70M | 35.00M | 44.00M | 20.50M | 2.37M | 2.29M | 20.70M | 1.84M | 1.96M | 1.79M | 1.64M | 22.80M | 1.65M | 22.40M | 1.66M | 63.70M | 45.20 | 54.80M | 1.52M | 32.90 | 30.50 | 53.50M | | | | 71.90 | | | 1.04M | 40.80 | | | | 35.50M | | | | 16.00M | | | | |
|
Cash from Operations (Quarter)
|
5.50M | 47.60M | 9.60M | 93.40M | -29.40M | 3.80M | 21.20M | 92.10M | 4.80M | 37.10M | 0.30M | 90.90M | -18.20M | -6.70M | 38.50M | 131.40M | 18.50M | 13.00M | 13.50M | 69.30M | 27.00M | -1.50M | 54.10M | 149.60M | -14.00M | 18.10M | 35.90M | 90.80M | 32.60M | -17.20M | 35.30M | 103.70M | 43.80M | 36.10M | 27.50M | 132.30M | 14.20M | 10.60M | 52.40M | 136.20M | 35.00M | 11.80M | 82.40M | 203.00M | 98.00M | 21.90M | 23.90M | 138.60M | 77.80M | -44.40M | 69.50M | 171.50M | 87.50M | 13.00M | 44.10M | 205.50M | 21.80M | 1.10M | 38.40M | 190.00M | 65.00M | -127.50M | -33.20M | 229.80M |
|
Amortization of Deferred Charges (Quarter)
|
0.20M | 0.10M | 0.20M | 0.10M | 0.10M | 0.20M | 0.10M | 0.20M | 0.20M | 0.10M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
7.50M | 7.20M | 9.10M | 12.30M | 11.90M | 13.80M | 13.60M | 13.60M | 13.60M | 15.00M | 13.90M | 16.60M | 15.20M | 15.00M | 15.20M | 15.90M | 15.20M | 14.80M | 17.60M | 12.10M | 13.50M | 13.20M | 13.30M | 13.30M | 13.20M | 13.50M | 13.70M | 13.90M | 15.10M | 16.00M | 17.10M | 15.70M | 15.80M | 16.60M | 15.90M | 16.60M | 19.00M | 19.40M | 18.90M | 18.30M | 19.00M | 19.20M | 20.50M | 21.70M | 22.30M | 21.60M | 22.20M | 23.00M | 21.70M | 21.60M | 21.00M | 24.50M | 25.10M | 25.90M | 26.60M | 37.30M | 34.70M | 45.10M | 51.00M | 52.90M | 50.40M | 56.10M | 55.70M | 58.10M |
|
Change in Receivables (Quarter)
|
-4.50M | -4.90M | 20.80M | 15.90M | 10.20M | 18.20M | 10.10M | 14.30M | -28.90M | -7.70M | 11.40M | 23.60M | -8.70M | 29.60M | -11.20M | 9.60M | -12.80M | -16.10M | 7.40M | 36.00M | -51.50M | 8.90M | 4.90M | -7.30M | -7.20M | -23.10M | 14.90M | 23.80M | -25.60M | 8.70M | 25.30M | 47.10M | -10.00M | -26.60M | 43.50M | 23.60M | 6.00M | -16.60M | 18.60M | -3.00M | -29.50M | -4.80M | -2.60M | -3.90M | -0.80M | 9.30M | 39.20M | 47.60M | 2.40M | 2.00M | 35.30M | 28.20M | -8.30M | -22.20M | 42.90M | -11.50M | -15.60M | -13.90M | 18.80M | 51.30M | | | | |
|
Change in Inventory (Quarter)
|
31.60M | 17.20M | 27.40M | -8.20M | 44.20M | 37.80M | 24.20M | -2.90M | 52.50M | 6.10M | 14.30M | -23.40M | 37.00M | -15.10M | 13.00M | -40.60M | 38.00M | 0.40M | 8.50M | -51.50M | 36.60M | 2.30M | 1.80M | -35.30M | 28.80M | 31.20M | 13.40M | -30.20M | 31.10M | 5.50M | 0.90M | -30.90M | 32.00M | 12.80M | 10.50M | -19.80M | 43.20M | 26.60M | 11.10M | -20.70M | 61.00M | 36.00M | 12.70M | -18.10M | 41.60M | 26.70M | 13.00M | -14.30M | 49.00M | 55.60M | 34.50M | -1.20M | 55.00M | 59.40M | 32.90M | -22.30M | 64.80M | 29.20M | 11.10M | -35.30M | | | | |
|
Change in Account Payables (Quarter)
|
5.90M | 3.40M | 1.50M | -4.30M | 14.30M | -1.30M | -1.40M | -2.40M | 10.80M | -6.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | 5.10M | -8.80M | 4.50M | -6.70M | 15.60M | -7.80M | -6.30M | 19.80M | 1.30M | 21.90M | -13.00M | 15.80M | -15.70M | -6.80M | -0.50M | 12.10M | 7.80M | -9.00M | -3.30M | 0.80M | -8.10M | -2.70M | -21.70M | 15.80M | 42.30M | -13.70M | 0.10M | 12.40M | 6.20M | 11.00M | -8.20M | 7.50M | 5.60M | 19.10M | -35.20M | 0.80M | 12.90M | 35.50M | -22.50M | 32.90M | 15.50M | -0.10M | -17.20M | 17.60M | 12.90M | 13.10M | -16.50M | 14.50M | 10.80M | -3.70M | 9.30M | 20.90M | -11.10M | | | | 66.20M |
|
Change in Taxes (Quarter)
|
| | | | | | | 5.30M | -14.30M | -1.20M | 4.90M | -2.40M | -4.00M | -8.90M | -14.70M | -1.10M | -6.00M | -1.20M | -7.60M | 20.40M | -6.90M | -9.80M | 12.20M | 27.20M | -13.70M | -17.70M | 11.60M | -7.00M | -6.40M | -1.20M | 1.30M | 11.50M | -3.30M | -12.40M | 7.20M | 12.50M | -7.90M | -11.30M | 12.80M | 19.50M | -15.00M | 11.90M | -6.00M | 52.00M | 10.10M | -3.10M | -40.40M | -10.90M | 0.60M | -17.10M | 27.10M | -17.40M | -5.80M | -12.00M | 4.30M | 57.20M | -11.90M | -10.50M | 5.00M | 2.10M | | | -25.20M | 36.50M |
|
Other Working Capital Changes (Quarter)
|
6.10M | -12.40M | 4.20M | 6.80M | 13.80M | -2.80M | -3.50M | 9.90M | 8.60M | -14.40M | 19.40M | -18.00M | 2.90M | 2.10M | -23.90M | 22.10M | -7.60M | 13.90M | 12.80M | -10.40M | 11.20M | 5.20M | -17.60M | 5.00M | 3.30M | -9.70M | -0.10M | 11.40M | -3.10M | 6.40M | -38.00M | 28.30M | -2.30M | 7.90M | 1.70M | -3.80M | 17.20M | -8.00M | -18.30M | 58.90M | 20.40M | -10.20M | 1.60M | -23.10M | 17.10M | 2.90M | 30.50M | -31.30M | -1.80M | 15.30M | -0.20M | 39.40M | 20.20M | 20.90M | -34.60M | 21.60M | 63.40M | 36.00M | 78.90M | -231.10M | -9.30M | 55.00M | -0.10M | -15.60M |
|
Capital Expenditures (Quarter)
|
5.40M | 5.30M | 9.80M | 11.40M | 9.90M | 23.20M | 10.00M | 18.50M | 11.60M | 18.80M | 19.40M | 23.00M | 14.60M | 16.50M | 10.20M | 9.00M | 9.20M | 7.60M | 9.90M | 7.10M | 5.70M | 7.70M | 9.40M | 11.40M | 8.00M | 9.20M | 8.80M | 11.10M | 11.50M | 9.60M | 10.20M | 12.40M | 8.50M | 9.00M | 11.40M | 20.30M | 10.60M | 18.00M | 16.20M | 28.20M | 30.50M | 20.30M | 17.60M | 28.80M | 24.70M | 22.60M | 16.30M | 28.40M | 19.00M | 17.90M | 57.70M | 34.60M | 25.00M | 23.50M | 26.90M | 31.50M | 21.40M | 24.60M | 32.60M | 36.70M | 26.00M | 21.30M | 20.90M | 22.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | 2.80M | 2.50M | 0.80M | 0.90M | 0.80M | 0.80M | 0.60M | | 0.20M | 0.60M | 0.60M | 0.50M | 1.80M | 0.20M | | | | 0.20M | 0.60M | 0.30M | | 0.20M | 6.60M | 0.30M | | 4.60M | | | | 0.30M | | | 10.70M | | | | | 0.10M | 1.20M | 1.20M | 1.60M | 0.90M | 12.70M | 1.10M | | 0.10M | 10.70M | | 0.20M | 0.20M | 0.50M | 0.40M | | 0.20M | | | | |
|
Acquisitions (Quarter)
|
| | | 232.00M | 0.20M | 1.10M | | 13.00M | 21.70M | | | 5.30M | 0.80M | 1.30M | 9.50M | | | | | | | | | | | | | 23.10M | 39.80M | 18.90M | 7.10M | 0.50M | 0.40M | 37.20M | 17.70M | 136.30M | 16.10M | 55.80M | 7.10M | 11.00M | 22.00M | 2.60M | 34.20M | 0.40M | 4.00M | | 41.00M | 20.00M | 83.80M | 1.60M | 0.10M | 96.80M | 88.10M | 14.60M | 119.60M | 4.30M | 274.50M | 1,302.00M | 0.20M | 22.90M | 1.10M | 68.40M | 0.20M | 4.20M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | 0.50M | | | | 0.70M | | 12.10M | 12.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 21.50M | 18.80M | 1.00M | 77.40M | 21.70M | 28.40M | 72.30M | 42.60M | 58.70M | 10.70M | 64.60M | 52.80M | 117.00M | | | | | | | | | | 50.00M | 50.00M | | | 0.70M | 97.50M | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-5.40M | -43.10M | -9.80M | -240.70M | -10.10M | -22.40M | -7.20M | -29.00M | -32.50M | -17.90M | -15.30M | -27.50M | -14.30M | -17.80M | -19.50M | -8.40M | -7.90M | -74.90M | -52.90M | -66.20M | -5.70M | -15.80M | -37.30M | -43.60M | -7.40M | 6.90M | 19.00M | -40.30M | -71.30M | -50.70M | 47.30M | 44.50M | 108.10M | -46.10M | -29.10M | -156.30M | -26.70M | -79.90M | -12.60M | -39.20M | -100.60M | -15.10M | -48.20M | -28.80M | -24.00M | -71.40M | -48.40M | -48.60M | -101.80M | 57.10M | -57.60M | -149.30M | -108.20M | -26.00M | -155.00M | -36.80M | -304.20M | -1324.90M | -67.60M | -60.60M | -26.10M | -91.10M | -23.80M | -55.50M |
|
Other financing activities (Quarter)
|
-1.70M | 1.00M | -0.10M | -0.50M | -0.80M | 2.00M | -1.60M | 1.70M | -1.30M | 2.70M | | | -3.10M | 1.80M | | 2.30M | -0.30M | | | | 2.20M | | -0.80M | 0.80M | -0.10M | 0.40M | | 1.00M | | | | | | | | | | | | | | | | | | | | | | -7.40M | -3.20M | 10.60M | 5.30M | -0.30M | -1.50M | -3.20M | -5.60M | -1.40M | -0.90M | -17.00M | -1.10M | -4.30M | 6.50M | -9.40M |
|
Cash from Financing Activities (Quarter)
|
-4.30M | -4.60M | -5.60M | 182.80M | -4.10M | -9.90M | 24.50M | -7.20M | 14.80M | 2.70M | 15.70M | 1.20M | 0.30M | 2.40M | 22.10M | 1.70M | 2.50M | 0.70M | 3.00M | 0.50M | 4.10M | -5.20M | -0.10M | -168.20M | -41.50M | -2.00M | -10.50M | 26.10M | -32.30M | 1.70M | -38.90M | -89.50M | -198.80M | -4.80M | 14.60M | 76.60M | -8.80M | 50.40M | -19.50M | 277.90M | 191.30M | -53.10M | -225.50M | -74.30M | -38.10M | -44.90M | -2.60M | 404.30M | -217.40M | -79.80M | -82.00M | -36.10M | -30.70M | -10.30M | -92.50M | -59.90M | 151.70M | 1,155.80M | -2.70M | -75.00M | -51.20M | 95.50M | 258.40M | -167.60M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.80M | 6.50M | 6.50M | 0.70M | 12.10M | 6.40M | 0.50M | | 24.90M | 6.30M | 6.20M | -11.60M | | 6.30M | 6.30M | 6.20M | 6.20M | 1.20M | 11.10M | 6.20M | 6.10M | 6.10M | -6.10M | 18.20M | 6.00M | 7.50M | 7.50M | 7.40M | 7.40M | 7.40M | 0.30M | 7.40M | 7.30M | 7.30M | 7.70M | 7.60M | 7.60M | 7.70M | 7.60M | 7.60M | 7.50M |
|
Exchange Rate Effect (Quarter)
|
0.20M | -15.40M | 6.20M | 6.90M | 6.50M | 5.00M | -12.50M | -5.70M | -3.60M | -11.10M | 1.10M | 3.90M | -9.00M | 3.60M | 14.80M | 7.20M | 2.20M | -3.00M | -24.20M | -13.30M | -10.40M | 8.80M | -6.50M | -2.90M | 6.00M | -1.20M | 1.80M | -13.00M | 5.80M | 6.90M | 2.70M | 2.40M | 5.80M | -10.50M | -0.70M | -1.10M | -2.40M | 2.80M | -6.80M | 7.00M | -8.70M | 7.90M | 11.50M | 15.00M | -21.00M | 5.70M | -8.10M | 0.90M | -10.70M | -26.20M | -26.90M | 33.30M | 4.10M | 0.10M | -7.90M | 15.90M | -17.60M | -2.10M | 10.40M | -19.40M | 13.30M | 31.60M | -0.30M | -0.90M |
|
Change in Cash (Quarter)
|
-4.00M | -15.50M | 0.40M | 42.40M | -37.10M | -23.50M | 26.00M | 50.20M | -16.50M | 10.80M | 1.80M | 68.50M | -41.20M | -18.50M | 55.90M | 131.90M | 15.30M | -64.20M | -60.60M | -9.70M | 15.00M | -13.70M | 10.20M | -65.10M | -56.90M | 21.80M | 46.20M | 63.60M | -65.20M | -59.30M | 46.40M | 61.10M | -41.10M | -25.30M | 12.30M | 51.50M | -23.70M | -16.10M | 13.50M | 381.90M | 117.00M | -48.50M | -179.80M | 114.90M | 14.90M | -88.70M | -35.20M | 495.20M | -252.10M | -93.30M | -97.00M | 19.40M | -47.30M | -23.20M | -211.30M | 124.70M | -148.30M | -170.10M | -21.50M | 35.00M | 1.00M | -91.50M | 201.10M | 5.80M |
|
Free Cash Flow (Quarter)
|
0.10M | 42.30M | -0.20M | 82.00M | -39.30M | -19.40M | 11.20M | 73.60M | -6.80M | 18.30M | -19.10M | 67.90M | -32.80M | -23.20M | 28.30M | 122.40M | 9.30M | 5.40M | 3.60M | 62.20M | 21.30M | -9.20M | 44.70M | 138.20M | -22.00M | 8.90M | 27.10M | 79.70M | 21.10M | -26.80M | 25.10M | 91.30M | 35.30M | 27.10M | 16.10M | 112.00M | 3.60M | -7.40M | 36.20M | 108.00M | 4.50M | -8.50M | 64.80M | 174.20M | 73.30M | -0.70M | 7.60M | 110.20M | 58.80M | -62.30M | 11.80M | 136.90M | 62.50M | -10.50M | 17.20M | 174.00M | 0.40M | -23.50M | 5.80M | 153.30M | 39.00M | -148.80M | -54.10M | 207.20M |
|
Net Cash Flow (Quarter)
|
-4.20M | -0.10M | -5.80M | 35.50M | -43.60M | -28.50M | 38.50M | 55.90M | -12.90M | 21.90M | 0.70M | 64.60M | -32.20M | -22.10M | 41.10M | 124.70M | 13.10M | -61.20M | -36.40M | 3.60M | 25.40M | -22.50M | 16.70M | -62.20M | -62.90M | 23.00M | 44.40M | 76.60M | -71.00M | -66.20M | 43.70M | 58.70M | -46.90M | -14.80M | 13.00M | 52.60M | -21.30M | -18.90M | 20.30M | 374.90M | 125.70M | -56.40M | -191.30M | 99.90M | 35.90M | -94.40M | -27.10M | 494.30M | -241.40M | -67.10M | -70.10M | -13.90M | -51.40M | -23.30M | -203.40M | 108.80M | -130.70M | -168.00M | -31.90M | 54.40M | -12.30M | -123.10M | 201.40M | 6.70M |