|
Net Income (Quarter)
|
12.03M | 14.87M | 10.03M | -6.31M | -5.64M | 6.98M | -5.71M | 6.47M | -0.68M | -0.68M | -2.49M | -0.96M | 11.75M | | | | | | -11.40M | 4.60M | 5.96M | 18.41M | 7.57M | 11.63M | 18.71M | 180.71M | 1.48M | 0.38M | 21.02M | | | | 0.35M | | | 45.45M | | | | -147.56M | -108.54M | 38.12M | 47.03M | 102.16M | 113.73M | 138.17M | 109.78M | 162.93M | 146.76M | 157.00M | 172.68M | 199.73M | 192.45M | 135.23M | 92.61M | 136.47M | 139.84M | 131.13M | 170.51M | 110.88M | 150.35M | 1,438.84M | 138.83M |
|
Depreciation and Depletion (Quarter)
|
| | | | 46.40M | 46.20M | 52.20M | 48.90M | 49.50M | 48.90M | 52.20M | 58.20M | 58.50M | 56.90M | 58.40M | 57.70M | 57.31M | 57.54M | 2.24M | 45.10M | 45.16M | 44.64M | 45.00M | 43.56M | 44.27M | 44.01M | 47.77M | 49.39M | 47.77M | 51.11M | 51.03M | 50.15M | 51.36M | 53.07M | 57.53M | 60.05M | 60.85M | 57.28M | 68.83M | 62.13M | 64.37M | 64.48M | 70.72M | 61.31M | 64.12M | 64.43M | 65.34M | 60.67M | 64.95M | 62.77M | 60.00M | 57.40M | 58.07M | 60.59M | 63.95M | 58.82M | 61.55M | 66.19M | 73.23M | 63.80M | 65.56M | 68.80M | 85.43M |
|
Share-based Compensation (Quarter)
|
| -1.92M | 7.51M | | | 1.79M | 2.26M | 3.12M | 2.84M | 1.61M | 4.69M | 4.09M | 2.89M | 2.05M | 9.86M | 6.48M | 3.42M | 1.53M | 7.24M | 3.44M | 2.93M | 1.86M | 11.04M | 3.26M | 2.32M | 1.54M | 8.39M | 3.08M | 5.75M | 2.38M | 6.20M | | 6.02M | 5.37M | 5.06M | 9.71M | 8.16M | 3.56M | 3.78M | 8.19M | 2.69M | -0.86M | -0.82M | 5.70M | 12.82M | 9.78M | 9.47M | 8.73M | 14.10M | 5.65M | 5.58M | 7.82M | 12.20M | 8.03M | 4.33M | 6.86M | 10.37M | 7.54M | 4.90M | 7.61M | 13.39M | 8.53M | 2.62M |
|
Deferred Taxes (Quarter)
|
| -8.72M | 10.50M | | | 1.92M | 0.69M | 8.68M | 1.39M | -5.49M | 209.96M | 8.92M | -4.19M | 2.29M | -10.01M | 4.14M | 6.30M | 1.25M | -10.82M | 5.39M | 6.74M | 5.06M | -34.04M | 6.52M | 6.76M | -190.39M | 378.60M | 15.16M | 17.55M | 10.71M | -48.62M | 8.09M | 11.06M | 3.56M | -57.19M | -9.93M | -16.55M | -13.80M | -1.15M | 40.91M | 37.18M | -37.30M | -9.15M | -30.68M | -30.18M | -38.80M | -34.19M | -9.63M | -9.16M | -7.98M | -24.25M | -17.53M | 27.55M | -0.02M | 19.85M | -0.18M | -16.32M | -8.63M | -33.01M | -2.41M | -12.41M | 5.05M | 33.25M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | 0.39M | -3.50M | -0.81M | 55.42M | | -56.75M | | | | -40.56M | | | | 14.10M | 2.65M | 27.69M | 180.71M | -238.85M | -0.26M | -0.26M | 21.91M | 14.34M | | | | 0.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | | | | 0.03M | | | | 0.03M | | | | 0.39M | | | | 0.02M | | | | 0.50M | | | | 0.52M | | | | 0.05M | | | | 0.18M |
|
Gains from Investment Securities (Quarter)
|
| 9.80M | 1.88M | | | 1.28M | 3.73M | -0.03M | -2.31M | 2.33M | -15.01M | -1.31M | 1.10M | 0.02M | -6.20M | -1.11M | 1.34M | | 5.68M | -1.66M | -1.32M | 1.73M | 0.09M | -0.01M | 2.20M | -4.92M | 36.44M | 0.09M | -0.49M | 5.74M | 2.46M | 0.15M | 9.18M | -6.40M | 2.51M | 2.92M | 0.54M | -0.39M | 15.19M | | -1.45M | -5.40M | 12.21M | -6.67M | 6.67M | | -6.67M | 11.22M | -11.22M | | 140.92M | 0.20M | 1.11M | 12.25M | 4.81M | 0.09M | 9.95M | -6.93M | -0.57M | 0.09M | 5.91M | 95.59M | -101.09M |
|
Asset Writedowns and Impairment (Quarter)
|
| 4.71M | -4.71M | | | -0.39M | 1.71M | 0.04M | -0.03M | -0.02M | 1,053.53M | 0.02M | 5.07M | 1.25M | 3.44M | 1.63M | 0.29M | 18.28M | 36.58M | 1.06M | | | 17.50M | 1.44M | | | 36.86M | | | | -0.43M | | 0.99M | | | | | | | 171.10M | | | 3.60M | | | | 8.20M | | | 5.58M | 35.20M | 4.54M | | | 103.30M | 10.50M | | | | 32.27M | | 65.12M | 31.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | | | | 0.89M | | | | 0.65M | | | | 0.27M | | | | 0.11M | | | | 0.08M | | | | 0.03M | | | | 0.02M |
|
Cash from Operations (Quarter)
|
| -72.41M | 192.05M | | | 85.35M | 67.94M | 147.48M | -37.68M | 37.68M | -0.31M | 88.90M | 76.87M | 68.01M | 43.25M | 57.17M | 81.16M | 94.17M | 57.40M | 59.64M | 96.14M | 85.67M | 84.30M | 80.38M | 79.89M | 96.64M | 43.43M | 117.60M | 82.78M | 133.00M | 89.16M | 118.53M | 99.47M | 114.18M | 102.36M | 164.09M | 100.22M | 151.08M | 133.60M | 23.59M | -76.40M | 176.82M | 165.02M | 216.69M | 282.66M | 278.37M | 232.69M | 233.71M | 222.50M | 271.82M | 248.08M | 282.18M | 181.10M | 233.98M | 217.26M | 250.73M | 213.08M | 231.21M | 262.06M | 256.39M | 205.02M | 239.98M | 275.29M |
|
Amortizatization of Intangibles (Quarter)
|
| 0.79M | 0.51M | | | 0.88M | 0.88M | 0.89M | 0.92M | 0.94M | 0.97M | 4.50M | 4.65M | 4.71M | 4.14M | 1.26M | 2.27M | 2.33M | 1.49M | 1.13M | 1.16M | 1.20M | 0.41M | | | | | | | | | | | | | | 16.47M | 7.50M | 7.55M | 19.96M | 14.27M | 9.58M | 11.77M | 16.04M | 14.29M | 16.37M | -1.10M | 10.01M | 18.72M | 18.16M | 18.31M | 19.54M | 20.71M | 19.05M | 19.51M | 22.60M | 21.88M | 21.54M | 21.67M | 23.33M | 22.97M | 22.55M | 22.74M |
|
Amortization of Deferred Charges (Quarter)
|
| -0.89M | 3.34M | | | 2.37M | 5.18M | 3.15M | 3.11M | 4.86M | 10.50M | 4.01M | 7.42M | 5.30M | 4.66M | 4.83M | 4.83M | 4.84M | 7.88M | 5.33M | 5.85M | 5.40M | 4.73M | 4.59M | 4.48M | 3.58M | 2.22M | 2.21M | 2.20M | 2.54M | 2.89M | 2.19M | 2.18M | 2.41M | 2.38M | 2.35M | 2.33M | 2.29M | 2.25M | 2.17M | 3.14M | 3.76M | 3.03M | 3.02M | 2.91M | 2.70M | 2.54M | 2.26M | 1.99M | 2.05M | 2.24M | 2.03M | 1.91M | 1.91M | 1.91M | 1.90M | 1.90M | 1.90M | 1.89M | 1.89M | 1.89M | 1.72M | 1.64M |
|
Depreciation & Amortization (CF) (Quarter)
|
55.41M | 52.45M | 52.89M | 50.58M | 48.49M | 46.03M | 50.09M | 50.01M | 50.66M | 50.42M | 63.18M | 70.04M | 70.32M | 69.00M | 69.06M | 66.18M | 65.90M | 66.17M | 10.67M | 51.94M | 51.96M | 51.34M | 51.87M | 47.65M | 48.25M | 47.93M | 52.40M | 53.96M | 52.56M | 55.20M | 55.79M | 51.28M | 53.92M | 54.69M | 70.09M | 67.25M | 68.05M | 65.09M | 76.17M | 66.97M | 69.21M | 69.32M | 75.53M | 64.47M | 67.28M | 67.59M | 68.45M | 62.48M | 66.76M | 64.96M | 63.99M | 61.56M | 62.22M | 64.80M | 68.20M | 62.91M | 65.68M | 70.34M | 77.70M | 68.22M | 69.98M | 73.75M | 90.75M |
|
Change in Receivables (Quarter)
|
| -0.25M | 6.69M | | | 4.33M | 7.43M | -0.78M | -4.35M | -2.39M | -2.14M | -0.46M | 0.43M | -1.51M | 12.12M | -3.83M | 3.96M | -0.92M | -6.20M | -1.44M | 2.83M | -3.61M | 0.25M | -1.33M | 2.63M | -3.34M | 2.00M | -2.19M | 1.65M | 3.60M | 6.88M | -3.82M | -0.64M | 1.73M | 3.50M | 4.20M | 2.48M | -10.38M | 4.03M | -17.30M | -2.33M | 8.54M | 9.75M | 9.41M | -5.35M | -1.84M | 33.81M | 7.61M | -10.34M | -0.24M | 19.73M | -6.03M | 1.29M | -0.73M | 34.28M | -18.97M | -9.14M | -6.75M | 28.89M | -22.32M | 5.37M | -33.16M | 2.14M |
|
Change in Inventory (Quarter)
|
| -2.06M | 1.98M | | | -0.31M | 1.59M | -0.57M | 1.66M | -1.87M | 0.20M | -0.21M | 1.24M | -1.41M | 1.56M | -1.22M | 1.23M | 0.65M | -1.03M | -0.97M | 0.37M | 0.54M | 0.36M | -0.33M | 0.23M | -0.63M | -0.15M | -0.61M | 1.16M | -1.31M | 0.19M | -0.39M | -0.68M | -1.66M | 1.02M | -1.72M | 1.89M | -0.18M | 2.04M | 0.13M | 2.78M | -2.24M | -0.15M | -2.02M | -0.60M | -0.45M | 0.54M | 0.46M | 0.54M | 1.23M | -0.15M | -0.20M | -0.56M | -0.77M | 0.05M | -0.25M | 0.73M | -0.76M | 0.82M | -0.49M | 0.90M | -0.72M | -0.74M |
|
Change in Accured Expenses (Quarter)
|
| -3.32M | 39.23M | | | 0.69M | -4.31M | -0.01M | -1.66M | 36.88M | -47.55M | 6.28M | -2.98M | 1.43M | -36.06M | -9.70M | 11.13M | -3.88M | 2.68M | 3.35M | -3.07M | 11.72M | -9.62M | 2.99M | 4.34M | 25.40M | -44.34M | -0.26M | -15.52M | 15.29M | -0.64M | 2.03M | -17.76M | 17.76M | 16.46M | 25.21M | -31.79M | 23.42M | -17.89M | -0.27M | -54.49M | 67.72M | -2.42M | 15.50M | -23.81M | 11.08M | 12.06M | -32.15M | -7.95M | 41.38M | -0.74M | 16.06M | -12.12M | -2.88M | -1.09M | -38.46M | 24.77M | 11.99M | 0.00M | 0.18M | 0.58M | -19.36M | 16.69M |
|
Change in Taxes (Quarter)
|
| -0.22M | 1.02M | | | -3.50M | 1.37M | -0.91M | 1.18M | 2.92M | -3.63M | -1.38M | 0.80M | -0.01M | -0.49M | 0.03M | 0.01M | -0.44M | 1.53M | 0.00M | -1.25M | | 1.38M | -0.82M | 1.06M | -0.45M | 1.28M | -1.52M | -0.34M | -0.36M | 1.13M | -1.82M | 1.86M | -0.68M | 0.78M | -1.22M | 2.51M | -0.76M | -0.24M | -0.24M | -1.30M | -3.72M | -0.33M | -1.50M | 1.30M | 0.12M | -0.32M | -38.14M | 43.51M | -9.30M | 6.88M | -41.98M | 48.25M | -7.60M | 2.29M | -40.77M | 56.62M | 0.58M | 10.06M | -39.98M | 32.06M | -369.17M | 369.02M |
|
Other Working Capital Changes (Quarter)
|
| 1.96M | -6.72M | | | 0.79M | 5.85M | -0.21M | 4.83M | -0.78M | -11.00M | 0.98M | 0.55M | 0.92M | -0.03M | -0.20M | 2.43M | 0.14M | -4.53M | 0.61M | 7.79M | -8.74M | -0.58M | 0.49M | 0.20M | 0.51M | -0.57M | 1.63M | 0.01M | -3.75M | -0.21M | 0.06M | -0.04M | 5.50M | -4.63M | 0.17M | 0.40M | 2.97M | -0.90M | -19.96M | -14.27M | 36.01M | 1.32M | 0.83M | 7.68M | -55.21M | 48.79M | -0.52M | 0.03M | 19.83M | -10.86M | 1.27M | -1.49M | -59.08M | 57.99M | 1.77M | -46.25M | -21.54M | -21.67M | -23.33M | -22.97M | 56.67M | -22.06M |
|
Capital Expenditures (Quarter)
|
| -26.62M | -20.81M | | | 24.62M | 28.97M | 101.32M | 8.50M | 5.40M | 7.10M | 22.56M | -9.96M | 88.02M | 36.99M | 12.48M | 41.03M | -43.50M | 127.75M | 7.33M | 50.78M | 28.89M | 41.31M | 6.61M | 0.53M | 110.19M | 43.03M | 80.04M | 38.71M | -115.04M | 186.71M | 6.45M | 56.79M | 44.39M | 53.91M | 3.02M | -0.29M | 164.06M | -164.90M | 48.05M | -35.80M | -8.48M | 171.26M | 35.48M | -32.41M | 1.00M | 0.76M | 4.72M | -0.73M | -0.20M | 265.37M | 96.10M | 75.29M | 107.64M | 94.93M | | 23.54M | 265.68M | 111.18M | 24.91M | 269.42M | -249.17M | 543.07M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | 343.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.05M | | 40.24M | 4.24M | 18.72M | 20.11M | 1.24M | | -20.76M | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | 243.96M | | | | 1,324.20M | | | | | | | | | | | | | | | | -371.17M | | | | | | | 266.62M | 566.74M | | | | | | | 11.20M | | | | | | | | | | | | | | | | | 1.49M | | | | -41.76M |
|
Divestments (Quarter)
|
| | | | | | | | | | -0.02M | -0.02M | 56.77M | | | | | | -36.47M | | | | | | | 594.08M | 3.98M | 0.63M | 35.62M | | | | 0.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| 0.85M | -28.11M | | | -32.15M | -299.87M | -447.27M | 379.54M | -379.54M | -987.48M | 134.09M | -35.58M | -37.30M | -41.63M | -17.19M | -35.19M | -65.94M | -25.19M | -16.95M | -38.18M | -28.08M | -43.42M | -35.29M | -36.45M | -415.19M | -251.92M | -115.10M | -38.27M | -43.65M | -29.00M | -26.42M | -146.78M | -312.36M | -649.77M | -101.24M | -53.71M | -40.64M | -35.84M | -48.05M | -27.87M | -40.36M | -54.90M | 2.46M | -51.88M | -39.80M | -40.36M | -26.51M | -50.84M | -73.80M | -271.16M | -79.93M | -43.99M | -75.67M | -64.74M | -90.33M | -115.19M | -114.94M | -113.45M | -250.42M | -125.46M | 1,611.18M | -192.48M |
|
Other financing activities (Quarter)
|
| 0.01M | 27.05M | | 0.40M | 0.40M | -5.62M | -0.06M | | | 65.08M | -0.69M | 10.30M | -10.98M | -0.35M | 0.20M | -0.20M | 0.29M | -0.26M | | | -0.00M | 14.01M | | | | 42.22M | | | 0.50M | | -0.05M | 0.05M | -0.11M | -0.07M | -0.12M | -0.06M | -0.04M | -0.35M | -0.11M | -0.49M | -0.96M | -0.62M | -0.20M | -1.14M | -0.94M | 0.55M | -0.95M | -0.21M | -0.04M | -0.04M | -0.05M | -0.04M | -0.05M | -0.03M | -0.04M | -0.05M | -0.05M | -0.03M | -0.01M | -0.00M | | |
|
Cash from Financing Activities (Quarter)
|
| 92.82M | -139.74M | | | -41.86M | 221.03M | 466.83M | -325.83M | 325.83M | 839.96M | -56.66M | -272.44M | -47.52M | 10.41M | -54.94M | -46.34M | -69.84M | 32.79M | -57.23M | -64.23M | -57.07M | -21.20M | 409.64M | -31.36M | -714.88M | 237.34M | -24.17M | -84.33M | -88.42M | -18.42M | -113.89M | 500.25M | 13.82M | 346.06M | -63.42M | -56.07M | -112.07M | -88.75M | 603.78M | 579.92M | -940.82M | -96.19M | -5.87M | -623.20M | -6.11M | -423.53M | -145.10M | -326.87M | -192.51M | 48.63M | -219.04M | -142.92M | -159.15M | -116.15M | -180.19M | -101.17M | -110.86M | -117.29M | -10.53M | -70.09M | -1853.36M | -48.31M |
|
Dividends Paid - Common (Quarter)
|
| -104.57M | -3.25M | | | | | | | | | | | | | | | | | | | | | 2.65M | | | | | | 5.65M | 5.63M | 5.63M | 5.63M | 6.74M | 6.72M | 6.71M | 6.68M | 7.78M | 7.78M | 7.81M | | | | | | | | | 16.48M | 16.03M | 15.66M | 15.47M | 16.29M | 16.04M | 15.80M | 15.51M | 16.26M | 15.74M | 15.15M | 14.66M | 14.74M | 14.53M | 14.23M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.00M | -0.06M | 0.07M | -0.08M | -0.10M | -0.03M | 0.07M | -0.17M | 0.01M | -0.27M | 0.15M | 0.31M |
|
Change in Cash (Quarter)
|
| 21.25M | 24.20M | | | 11.34M | -8.36M | 165.01M | 16.68M | -16.68M | -150.94M | 165.53M | -175.74M | -16.81M | 12.04M | -14.96M | -0.37M | -41.60M | 24.43M | -14.54M | -6.27M | 0.52M | 33.78M | 457.38M | 12.08M | -468.59M | 31.63M | -21.30M | -4.45M | 0.93M | 41.74M | -21.78M | 453.42M | -184.36M | -201.36M | -0.57M | -9.55M | -1.64M | 9.01M | 579.33M | 475.66M | -804.36M | 13.93M | 213.28M | -392.43M | 232.47M | -231.19M | 62.10M | -155.21M | 5.51M | 25.54M | -16.79M | -5.87M | -0.77M | 36.30M | -19.89M | -3.31M | 5.48M | 31.16M | -4.55M | 9.20M | -2.05M | 34.80M |
|
Free Cash Flow (Quarter)
|
| -45.79M | 212.86M | | | 60.73M | 38.98M | 46.16M | -46.18M | 32.28M | -7.42M | 66.35M | 86.82M | -20.00M | 6.26M | 44.69M | 40.13M | 137.68M | -70.35M | 52.30M | 45.36M | 56.79M | 42.99M | 73.77M | 79.36M | -13.54M | 0.41M | 37.57M | 44.07M | 248.04M | -97.55M | 112.07M | 42.67M | 69.79M | 48.45M | 161.07M | 100.51M | -12.98M | 298.50M | -24.45M | -40.60M | 185.29M | -6.24M | 181.21M | 315.06M | 277.38M | 231.94M | 228.99M | 223.24M | 272.02M | -17.29M | 186.07M | 105.81M | 126.34M | 122.34M | 250.73M | 189.54M | -34.48M | 150.88M | 231.49M | -64.40M | 489.15M | -267.78M |
|
Net Cash Flow (Quarter)
|
| 21.25M | 24.20M | | | 11.34M | -10.90M | 167.04M | 16.02M | -16.02M | -147.83M | 166.34M | -231.16M | -16.81M | 12.04M | -14.96M | -0.37M | -41.60M | 65.00M | -14.54M | -6.27M | 0.52M | 19.68M | 454.73M | 12.08M | -1033.42M | 28.86M | -21.67M | -39.81M | 0.93M | 41.74M | -21.78M | 452.94M | -184.36M | -201.36M | -0.57M | -9.55M | -1.64M | 9.01M | 579.33M | 475.66M | -804.36M | 13.93M | 213.28M | -392.43M | 232.47M | -231.19M | 62.10M | -155.21M | 5.51M | 25.55M | -16.79M | -5.81M | -0.84M | 36.37M | -19.79M | -3.28M | 5.41M | 31.32M | -4.56M | 9.47M | -2.20M | 34.49M |