|
Net Income (Quarter)
|
-7.45M | 27.78M | -5.56M | -25.01M | -16.86M | 63.58M | 11.77M | -6.47M | -34.21M | 94.86M | 25.70M | 10.90M | 15.12M | 98.77M | 37.51M | 20.39M | 32.40M | 122.64M | 52.37M | 46.90M | 44.88M | -219.96M | 82.59M | 70.96M | 76.85M | 184.35M | 77.77M | 84.57M | 96.46M | 199.20M | -333.69M | -46.74M | 8.02M | 127.19M | 171.03M | 102.56M | 13.62M | 121.64M | 16.17M | 11.96M | 16.78M | -112.24M | 32.75M | 30.89M | 48.55M | 236.84M | 78.51M | 73.76M | 90.64M | 289.40M | 100.87M | 94.22M | 104.75M | 310.40M |
|
Share-based Compensation (Quarter)
|
0.56M | 0.78M | 0.51M | 5.17M | 2.52M | 2.00M | 1.37M | 1.78M | 1.46M | 1.65M | 2.12M | 3.14M | 2.98M | 2.92M | 3.28M | 4.09M | 4.26M | 4.32M | 5.08M | 7.41M | 7.17M | 7.38M | 7.02M | 9.73M | 9.47M | 9.27M | 9.43M | 11.55M | 9.57M | 13.39M | 17.35M | 12.69M | 13.41M | 12.39M | 12.88M | 23.18M | 17.30M | 5.19M | 16.70M | 17.17M | 17.32M | 16.29M | 16.72M | 19.43M | 21.64M | 26.16M | 19.11M | 24.78M | 25.41M | 18.28M | 21.82M | 32.45M | 27.43M | 25.04M |
|
Deferred Taxes (Quarter)
|
| 9.48M | -5.38M | -7.17M | 0.72M | -5.21M | -8.10M | -6.17M | -15.49M | 3.99M | -4.13M | -3.60M | -14.26M | 28.45M | -0.53M | -4.07M | 10.49M | -4.24M | 4.60M | 5.76M | 2.01M | -43.10M | 1.72M | -0.29M | 0.22M | 6.68M | 2.99M | -4.81M | 0.33M | 10.55M | -4.15M | -1.78M | -13.58M | 33.10M | 9.01M | 33.42M | 4.29M | -14.51M | 4.50M | -6.30M | -10.54M | -16.64M | 14.70M | 3.30M | 9.25M | -14.67M | 11.52M | 7.31M | 6.26M | 3.54M | -3.88M | 19.55M | 7.67M | 4.95M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | 1.01M | 1.05M | 1.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.06M | | 898.00 | 0.06M | 0.08M | 0.10M | 0.05M | 0.11M | 0.13M | 0.20M | 0.14M | 0.16M | 0.16M | 0.20M | 0.13M | 0.30M | 0.30M | 0.34M | 0.12M | 0.17M | 0.20M | 0.22M | 0.12M | 0.13M | 0.15M | 0.15M | 0.00M | 0.08M | 0.08M | 0.08M | 0.03M | 0.16M | 0.03M | 0.18M | 0.04M | 0.16M | 0.04M | 0.04M | 0.17M | 0.10M | 0.22M | 0.10M |
|
Gains from Investment Securities (Quarter)
|
0.20M | 10.27M | 1.15M | | 1.00M | 0.80M | 5.54M | 0.70M | 0.60M | 1.44M | 0.80M | 0.01M | 2.83M | -3.74M | 5.25M | 1.50M | 1.50M | 69.07M | 1.50M | 1.90M | 2.40M | -3.10M | 1.20M | 0.00M | 359.00 | 62.11M | 0.05M | 2.90M | 596.00 | -80.56M | 0.15M | 0.01M | 2.30M | -47.12M | 2.40M | 603.00 | -0.01M | 121.05M | 0.03M | 3.00M | 0.01M | 3.00M | 0.01M | 3.60M | 4.10M | -54.73M | 0.06M | 0.00M | 4.40M | -134.59M | 0.00M | 5.90M | 0.04M | -142.00M |
|
Asset Writedowns and Impairment (Quarter)
|
1.02M | 10.44M | 0.03M | 0.09M | 0.24M | 2.80M | 0.02M | 0.83M | 0.01M | -0.65M | 1.72M | 0.19M | | -1.50M | 0.11M | | | -0.01M | | 0.99M | | 1.14M | | | | | | | | | 1.92M | 1.08M | 2.60M | 0.41M | 0.78M | 1.00M | 1.49M | 4.50M | 2.54M | 4.42M | 10.60M | 3.85M | 0.84M | 4.71M | 0.81M | | 8.21M | | 3.04M | 1.67M | 0.52M | 1.58M | 3.79M | 4.02M |
|
Non-cash Items (Quarter)
|
| | | | 0.87M | 103.20M | 104.00M | 1.10M | 141.10M | 0.50M | | | | | | | | 0.58M | | | | 0.67M | | | | 35.50M | | | | 0.67M | | | | 0.47M | 0.63M | 0.53M | 0.57M | 0.50M | 0.47M | 0.66M | 0.73M | 0.62M | 0.54M | 0.71M | 0.72M | 37.30M | 0.83M | 0.75M | 0.73M | 0.71M | 0.92M | 0.91M | 0.82M | 0.81M |
|
Cash from Operations (Quarter)
|
| 139.31M | 95.70M | -37.84M | 25.42M | 206.07M | 43.52M | 8.06M | 36.92M | 213.83M | -21.86M | 21.15M | 104.41M | 235.70M | 33.45M | 76.20M | 188.57M | 317.70M | 28.58M | 43.59M | 149.32M | 385.75M | 60.21M | 106.10M | 209.05M | 264.30M | 54.19M | 175.23M | 247.45M | 414.85M | -271.74M | -201.29M | 356.09M | 336.12M | 223.41M | 203.46M | 181.50M | 224.79M | -172.30M | 19.44M | 162.44M | 586.81M | -77.95M | 107.78M | 240.37M | 598.54M | 49.37M | 160.43M | 110.41M | 543.16M | -28.91M | 179.44M | 143.33M | 937.52M |
|
Amortizatization of Intangibles (Quarter)
|
| -0.66M | -0.80M | -0.77M | -0.82M | -0.62M | -0.57M | -0.53M | -0.26M | -0.22M | -0.21M | -0.20M | -0.20M | -0.20M | -0.20M | -0.20M | -0.27M | -0.27M | -0.27M | -0.27M | -0.27M | -0.23M | -0.20M | -0.18M | -0.17M | -0.20M | -0.20M | -0.20M | -0.20M | -0.20M | -1.56M | -7.58M | -7.74M | -7.89M | -0.20M | -0.21M | -0.24M | -0.24M | -0.24M | -0.24M | -0.24M | -0.24M | -0.24M | -0.23M | -0.23M | -0.25M | -0.23M | -0.23M | -0.27M | -0.31M | -0.31M | -0.42M | -0.51M | -0.51M |
|
Amortization of Deferred Charges (Quarter)
|
1.40M | 1.67M | 2.04M | 2.50M | 2.70M | 2.32M | 2.23M | 2.20M | 0.92M | 0.75M | 0.73M | 0.72M | 0.70M | 0.71M | 0.71M | 0.71M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.57M | 0.50M | 0.43M | 0.33M | 0.33M | 0.33M | 0.31M | 0.30M | 0.30M | 0.48M | 0.67M | 0.68M | 1.34M | 1.65M | 1.01M | 0.94M | 1.03M | 0.99M | 0.64M | 0.65M | 0.90M | 0.85M | 0.77M | 0.76M | 0.81M | 0.76M | 0.76M | 0.77M | 0.79M | 0.75M | 0.67M | 0.72M | 0.72M |
|
Depreciation & Amortization (CF) (Quarter)
|
40.84M | 46.04M | 43.99M | 41.25M | 41.07M | 41.88M | 41.21M | 40.55M | 42.58M | 43.24M | 42.16M | 41.75M | 43.19M | 45.01M | 45.55M | 44.61M | 46.47M | 46.96M | 48.01M | 48.70M | 50.84M | 53.56M | 50.51M | 56.92M | 53.77M | 56.68M | 50.64M | 52.26M | 52.73M | 55.09M | 54.29M | 54.40M | 54.98M | 56.71M | 55.61M | 62.81M | 64.66M | 66.13M | 66.30M | 67.97M | 67.63M | 68.49M | 70.53M | 73.13M | 76.09M | 87.31M | 81.97M | 86.66M | 87.47M | 91.48M | 91.78M | 94.81M | 99.28M | 132.00M |
|
Change in Receivables (Quarter)
|
| -0.07M | 7.34M | -1.70M | 4.13M | -11.34M | 10.44M | -2.17M | 11.70M | -11.35M | 2.02M | -3.92M | 9.33M | -8.69M | 13.29M | -8.25M | 8.64M | -10.18M | 10.31M | 0.80M | 14.78M | -5.91M | 10.38M | -3.88M | 7.79M | -17.77M | 20.17M | 2.58M | 4.69M | -18.62M | -89.37M | 30.06M | 14.75M | 17.69M | 20.18M | -4.54M | 11.59M | -37.41M | 23.71M | -6.80M | 9.89M | -13.79M | 7.42M | 2.36M | 10.84M | -16.15M | 26.40M | -0.09M | 2.82M | -14.87M | 18.70M | 4.64M | 5.06M | -10.31M |
|
Change in Inventory (Quarter)
|
| -164.80M | 47.03M | 21.09M | 154.12M | -182.37M | -12.43M | 3.88M | 188.37M | -111.17M | 33.60M | -19.97M | 131.67M | -150.48M | 21.17M | -59.43M | 77.78M | -120.57M | 23.65M | 1.45M | 176.68M | -151.10M | 34.00M | 57.37M | 212.67M | -102.41M | -57.86M | -72.03M | 180.60M | -227.14M | -151.34M | -18.35M | 259.43M | -126.20M | 26.79M | 60.58M | 231.60M | -38.74M | 236.10M | 9.59M | 178.39M | -263.10M | 49.11M | -69.57M | 167.61M | -241.29M | 52.96M | 81.91M | 217.98M | -189.92M | 64.54M | 99.50M | 243.62M | -346.53M |
|
Change in Account Payables (Quarter)
|
| -177.69M | 130.25M | -75.07M | 152.81M | -165.41M | 32.92M | -11.38M | 201.98M | -144.83M | 10.11M | -41.29M | 113.69M | -105.99M | -2.96M | -50.28M | 141.33M | -46.55M | -32.43M | -3.02M | 160.51M | -28.06M | -12.72M | 37.90M | 206.15M | -120.30M | -140.77M | -17.91M | 194.69M | -126.91M | -70.38M | -199.37M | 431.07M | -56.71M | 42.65M | 73.69M | 191.34M | -92.89M | -119.28M | -164.58M | 150.56M | 8.30M | -125.24M | -58.53M | 163.53M | -1.70M | -25.21M | 101.22M | 87.73M | -77.23M | -118.53M | 101.26M | 95.56M | -101.98M |
|
Change in Accured Expenses (Quarter)
|
| | -14.70M | 37.53M | 6.73M | 21.54M | -43.11M | 11.03M | 31.10M | 19.94M | -33.35M | 2.79M | 51.66M | -31.74M | -7.00M | 3.13M | 51.38M | 27.31M | -11.20M | -37.74M | 41.29M | 10.15M | -18.11M | -9.31M | 66.65M | -25.54M | 2.52M | -18.70M | 68.60M | -27.21M | -40.55M | 50.68M | 74.96M | 18.78M | -3.03M | -22.85M | -5.41M | -1.85M | -88.88M | 17.48M | 91.57M | 24.67M | -53.94M | -18.89M | 90.03M | 63.58M | -30.85M | -31.20M | 39.48M | 32.93M | -48.17M | -12.66M | 41.14M | 51.40M |
|
Other Working Capital Changes (Quarter)
|
| -12.80M | 7.83M | -8.40M | 23.80M | -14.27M | 0.63M | 24.18M | -26.09M | -1.27M | 0.91M | -1.43M | 1.84M | 0.63M | -1.47M | 21.84M | 17.16M | -34.65M | 5.21M | -0.88M | 14.18M | -16.40M | 11.56M | -19.48M | -1.12M | 16.50M | -3.08M | 3.95M | 22.20M | -26.24M | 192.74M | -179.18M | -2.59M | -11.53M | 3.54M | 4.04M | 3.96M | 44.83M | -161.51M | 164.14M | 1.60M | -4.01M | -0.72M | -0.65M | 0.26M | -2.54M | 0.63M | -0.95M | -12.00M | 59.21M | 0.19M | 42.73M | -51.89M | 11.36M |
|
Capital Expenditures (Quarter)
|
| -1.03M | 29.76M | 38.23M | -68.18M | -0.59M | 45.98M | 48.58M | -67.70M | -27.04M | -0.11M | 28.77M | -1.41M | 174.53M | 18.32M | 13.02M | -5.29M | -1.93M | 18.02M | 15.29M | 159.19M | -161.21M | 60.38M | -17.22M | 10.06M | -5.96M | 46.70M | 116.78M | -100.13M | -0.54M | 57.22M | 3.47M | -13.91M | 226.50M | 71.67M | -28.46M | 7.49M | 301.77M | 37.23M | 171.54M | -133.03M | 371.65M | 49.63M | 135.12M | 119.69M | 188.20M | 164.84M | 195.60M | -267.17M | 787.12M | 118.50M | 47.82M | -40.03M | 933.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2.91M | 5.44M | -3.29M | 0.46M | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -36.54M | -29.65M | -37.96M | -285.22M | 188.03M | -45.88M | -48.56M | -69.93M | -52.14M | -42.98M | -38.82M | -67.71M | -45.23M | -30.34M | -45.40M | -61.79M | -42.81M | -52.77M | -53.93M | -81.73M | -73.78M | -57.94M | -67.24M | -100.11M | -73.22M | -83.85M | -80.13M | -92.06M | -68.55M | -62.61M | -71.51M | -81.22M | -58.80M | -71.82M | -69.81M | -91.65M | -111.11M | -106.97M | -79.42M | -132.72M | -104.03M | -86.16M | -91.50M | -133.63M | -192.46M | -165.53M | -196.74M | -173.61M | -346.37M | -412.68M | -168.73M | -256.40M | -217.24M |
|
Other financing activities (Quarter)
|
| -0.35M | 0.49M | 2.60M | | | 3.40M | -3.14M | 8.88M | 6.32M | 6.15M | -4.98M | 9.04M | 1.69M | 3.10M | -6.91M | 15.51M | 13.60M | -2.08M | -1.25M | -1.22M | | 6.38M | 0.41M | 0.15M | 13.71M | 7.54M | 11.52M | 0.11M | -1.91M | 7.38M | 2.35M | 2.91M | 38.40M | 13.08M | 0.18M | 3.20M | 1.54M | 5.67M | 6.92M | 1.53M | 22.49M | 1.96M | 8.63M | 0.54M | 3.12M | 12.22M | 0.92M | 0.60M | 7.00M | 22.35M | 1.45M | 2.45M | 26.13M |
|
Cash from Financing Activities (Quarter)
|
| -89.61M | -6.72M | 6.53M | 257.95M | -292.67M | -61.13M | 0.30M | 33.15M | -165.78M | 74.24M | 10.15M | -35.08M | -198.41M | 4.08M | -28.43M | -124.45M | -226.09M | -27.82M | 13.39M | -52.16M | -226.77M | -58.46M | -32.28M | -113.15M | -164.19M | 22.42M | -102.93M | -127.38M | -83.74M | 1,419.74M | -138.52M | -3.33M | -245.74M | -1.26M | -319.93M | -248.79M | -207.98M | -184.77M | -112.08M | -56.12M | -38.74M | -176.07M | -34.33M | -11.86M | -96.58M | -66.87M | -46.12M | 261.10M | -59.90M | -182.01M | 365.82M | -50.47M | -71.83M |
|
Dividends Paid - Common (Quarter)
|
| | 336.00M | -0.32M | -33.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| 13.17M | 59.34M | -69.27M | -1.85M | 101.43M | -63.49M | -40.20M | 0.15M | -4.09M | 9.40M | -7.52M | 1.62M | -7.93M | 7.18M | 2.37M | 2.33M | 48.80M | -52.01M | 3.06M | 15.43M | 85.21M | -56.20M | 6.58M | -4.21M | 26.90M | -7.24M | -7.82M | 28.01M | 262.56M | 1,085.40M | -411.32M | 271.55M | 31.59M | 150.32M | -186.28M | -158.94M | -94.29M | -464.04M | -172.06M | -26.40M | 444.04M | -340.18M | -18.05M | 94.89M | 309.50M | -183.03M | -82.42M | 197.89M | 136.90M | -623.61M | 376.53M | -163.54M | 648.45M |
|
Free Cash Flow (Quarter)
|
| 140.34M | 65.94M | -76.08M | 93.60M | 206.66M | -2.47M | -40.52M | 104.63M | 240.87M | -21.75M | -7.62M | 105.81M | 61.17M | 15.13M | 63.18M | 193.86M | 319.62M | 10.57M | 28.30M | -9.87M | 546.97M | -0.17M | 123.32M | 198.99M | 270.26M | 7.49M | 58.45M | 347.58M | 415.39M | -328.95M | -204.77M | 370.01M | 109.61M | 151.74M | 231.93M | 174.01M | -76.98M | -209.53M | -152.10M | 295.47M | 215.16M | -127.58M | -27.35M | 120.68M | 410.34M | -115.47M | -35.17M | 377.58M | -243.95M | -147.41M | 131.62M | 183.36M | 4.02M |
|
Net Cash Flow (Quarter)
|
| 13.17M | 59.34M | -69.27M | -1.85M | 101.43M | -63.49M | -40.20M | 0.15M | -4.09M | 9.40M | -7.52M | 1.62M | -7.93M | 7.18M | 2.37M | 2.33M | 48.80M | -52.01M | 3.06M | 15.43M | 85.21M | -56.20M | 6.58M | -4.21M | 26.90M | -7.24M | -7.82M | 28.01M | 262.56M | 1,085.40M | -411.32M | 271.55M | 31.59M | 150.32M | -186.28M | -158.94M | -94.29M | -464.04M | -172.06M | -26.40M | 444.04M | -340.18M | -18.05M | 94.89M | 309.50M | -183.03M | -82.42M | 197.89M | 136.90M | -623.61M | 376.53M | -163.54M | 648.45M |