|
Net Income (Quarter)
|
-26.35M | -1.70M | 1.59M | -6.85M | 33.35M | 66.29M | -13.40M | 16.44M | 76.04M | 18.31M | 42.59M | 51.85M | 67.12M | 54.50M | 54.49M | 169.95M | 38.83M | 121.59M | 176.50M | -18.04M | -53.23M | 27.05M | 3.97M | -64.45M | -89.93M | -33.94M | -54.69M | 23.82M | 16.57M | -41.06M | 128.12M | 3.67M | -316.30M | 66.22M | 226.87M | -108.00M | 51.17M | 30.31M | -291.69M | -4334.27M | -89.35M | -47.10M | 604.87M | 39.20M | 31.57M | 30.20M | 29.68M | 485.55M | | -59.86M | | | | | | 199.35M | 213.36M | 225.32M | 210.60M | 219.84M | -389.90M | 130.11M | 84.42M |
|
Share-based Compensation (Quarter)
|
| 0.56M | 4.16M | 0.53M | 1.04M | 1.02M | 1.06M | 1.59M | | 0.20M | 3.71M | 2.29M | 0.50M | 0.50M | 3.57M | 4.50M | 0.90M | 0.80M | 5.55M | 7.61M | 5.10M | 5.00M | 5.64M | 6.73M | 1.30M | 4.80M | 5.34M | 6.71M | 4.90M | 4.90M | 6.08M | 6.75M | 0.10M | 0.10M | 7.69M | 9.01M | 6.30M | 2.50M | | 6.81M | 4.89M | 4.83M | 4.95M | 2.20M | 4.70M | 4.29M | 4.29M | 4.85M | 4.82M | 30.69M | 20.92M | 11.85M | 15.33M | 10.08M | 8.85M | 4.77M | 5.36M | 5.92M | 6.94M | 6.88M | 6.12M | 6.47M | 6.24M |
|
Deferred Taxes (Quarter)
|
| 9.24M | 3.86M | -4.16M | 20.23M | 38.95M | -8.23M | 9.82M | 45.34M | 11.49M | 25.83M | 30.99M | 36.99M | 34.27M | 32.34M | 98.75M | 19.94M | 78.85M | 109.91M | -7.38M | -30.84M | 20.39M | 1.72M | -27.63M | -52.50M | -16.69M | -31.72M | 16.04M | 2.34M | -18.85M | -202.41M | 0.83M | -101.12M | 24.88M | 69.55M | -3.55M | 12.16M | -17.46M | -23.86M | -254.68M | -2.64M | -5.14M | -0.47M | -3.65M | 3.65M | | -0.98M | -0.01M | | 66.67M | -38.33M | 73.92M | 71.93M | 30.82M | 118.87M | 26.97M | 43.73M | 76.18M | 75.04M | 29.77M | 19.29M | 57.65M | 12.71M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | 0.09M | | | | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | 0.24M | | | 0.00M | 0.04M | 1.18M | -0.04M | 0.16M | -1.30M | 0.16M | -0.16M | | 1.57M | 187.00M | 0.03M | 0.04M | 181.76M | 1.52M | -1.52M | 0.17M | -2.77M | 1.03M | -2.34M | 3.59M | 0.06M | 5.42M | -5.42M | | 6.23M | 0.03M | 1.95M | 36.87M | | 4.26M | -0.28M | -0.75M | -0.51M | 11.23M | -1.05M | 1.47M | -0.66M | 0.09M | 222.98M | 5.41M | 222.81M | 520.42M | -520.19M | 0.34M | 0.73M | 10.30M | 3.33M | 0.19M | -12.12M | 46.05M | 11.31M | -56.12M | 15.85M | 14.36M | -13.50M | 21.24M | -20.18M |
|
Asset Writedowns and Impairment (Quarter)
|
7.91M | 0.82M | 0.16M | 1.38M | 1.54M | 0.40M | 0.30M | 0.37M | 2.20M | 0.04M | 0.97M | 0.50M | 0.21M | 0.06M | -0.76M | 0.76M | 0.04M | 1.44M | 44.99M | 5.32M | 19.52M | 0.08M | 21.19M | 3.56M | 0.02M | 0.38M | 0.72M | 2.68M | 3.20M | 0.14M | 0.87M | 0.09M | 384.13M | | | 0.63M | 0.02M | | 9.60M | 4,823.68M | 2.32M | 2.58M | 108.57M | 0.00M | 0.00M | | | | | 1.07M | -1.42M | 23.30M | 5.66M | | -0.00M | 3.92M | | 5.92M | 0.00M | 0.00M | 539.32M | 0.01M | 0.00M |
|
Cash from Operations (Quarter)
|
| 10.26M | 18.73M | 22.84M | 79.25M | 37.59M | 36.34M | 62.77M | 109.09M | 110.27M | 110.26M | 170.55M | 187.26M | 178.87M | 161.18M | 208.27M | 277.99M | 187.24M | 199.02M | 88.36M | 141.53M | 50.45M | 79.48M | -46.05M | 137.45M | 32.02M | 104.60M | 107.80M | 102.06M | 88.88M | 209.14M | 228.36M | 303.66M | 229.99M | 234.42M | 174.93M | 214.01M | 250.96M | 252.96M | 107.78M | -47.88M | 95.01M | 48.03M | 190.41M | 159.95M | 294.38M | 269.39M | 265.58M | 396.41M | 783.64M | 478.39M | 468.81M | 408.24M | 399.47M | 543.33M | 406.70M | 460.88M | 663.20M | 566.46M | 656.89M | 419.81M | 558.97M | 404.99M |
|
Depreciation & Amortization (CF) (Quarter)
|
8.78M | 9.75M | 13.45M | 13.81M | 13.10M | 20.86M | 27.21M | 38.89M | 44.21M | 57.68M | 65.95M | 66.26M | 66.79M | 72.73M | 101.28M | 91.27M | 97.28M | 106.97M | 116.81M | 118.48M | 119.22M | 123.73M | 123.89M | 122.45M | 122.49M | 111.95M | 119.45M | 126.67M | 125.29M | 132.29M | 146.56M | 149.26M | 153.57M | 162.98M | 170.48M | 189.83M | 177.36M | 210.83M | 209.17M | 203.75M | 33.13M | 36.00M | 18.23M | 39.99M | 38.97M | 33.62M | 45.72M | 44.67M | 42.14M | 141.05M | 141.80M | 133.79M | 137.05M | 160.29M | 167.43M | 168.89M | 227.93M | 360.21M | 350.74M | 349.81M | 377.00M | 374.92M | 368.45M |
|
Change in Receivables (Quarter)
|
| 7.29M | 21.55M | 6.67M | 13.28M | 21.34M | 23.61M | 26.04M | 0.80M | 42.32M | 20.94M | 3.36M | 10.41M | 53.72M | 39.99M | 9.28M | 27.86M | 25.45M | -79.28M | -63.31M | -12.49M | -32.51M | -0.15M | 0.99M | -5.29M | -7.05M | 23.27M | 22.48M | -8.73M | 67.28M | 85.36M | 5.71M | 0.16M | 55.41M | -37.77M | 71.08M | -58.17M | -14.47M | -12.17M | -149.82M | -18.05M | -0.88M | 72.31M | 60.54M | 36.16M | -31.38M | 119.28M | 111.81M | 0.88M | -99.68M | -97.05M | 14.66M | -20.22M | 263.74M | -110.31M | 62.08M | 7.42M | -50.38M | -11.37M | 25.37M | -29.85M | -66.92M | -110.47M |
|
Change in Inventory (Quarter)
|
| -1.04M | -0.25M | 0.04M | 0.03M | 1.78M | 0.70M | 9.64M | 11.99M | 5.15M | 2.52M | 8.41M | -4.21M | 4.62M | 5.12M | -0.79M | -2.23M | 7.11M | -0.31M | 0.60M | -4.29M | -4.74M | 1.55M | -0.35M | -1.71M | -0.51M | 2.31M | 3.68M | -2.67M | -0.77M | 2.27M | 3.67M | 1.05M | 7.36M | 2.27M | 3.18M | -6.21M | 6.71M | 2.22M | 4.30M | 4.44M | -2.53M | -2.20M | -4.51M | 7.39M | -5.29M | 0.24M | -0.67M | 14.71M | -16.24M | -6.56M | 12.75M | -9.23M | 1.42M | 7.71M | 9.47M | -3.91M | 1.38M | 7.37M | 9.50M | -3.76M | 6.61M | 4.46M |
|
Change in Accured Expenses (Quarter)
|
| -10.65M | 13.91M | -7.45M | 7.77M | 47.50M | -47.50M | 1.00M | 39.02M | -35.24M | -5.26M | | 0.69M | 0.23M | -0.04M | -0.08M | 91.62M | -91.66M | -0.02M | -42.34M | 19.72M | 22.60M | -0.01M | -64.06M | 64.07M | -42.00M | 28.15M | 2.94M | 8.21M | 21.12M | 90.83M | -0.24M | 41.09M | 9.46M | -24.19M | 36.67M | -73.18M | 58.79M | 30.77M | -106.14M | -50.52M | 44.19M | 49.78M | 62.20M | 18.77M | 37.97M | 65.58M | 52.12M | 44.02M | -38.56M | -189.27M | 8.18M | -19.26M | 146.96M | -57.61M | 29.15M | -26.08M | 67.47M | -40.49M | 60.35M | -80.38M | -36.00M | -109.01M |
|
Other Working Capital Changes (Quarter)
|
| | 0.08M | -0.48M | 0.58M | 0.23M | 0.15M | -0.03M | -0.46M | 2.50M | -1.91M | 0.23M | -0.23M | 5.17M | -1.93M | 1.59M | -2.88M | 2.87M | -1.70M | -5.54M | 0.00M | 0.01M | -0.96M | -0.08M | 0.19M | 0.13M | -0.09M | -0.28M | 0.55M | -1.09M | 1.66M | -0.49M | 1.24M | 0.15M | 1.46M | -1.50M | 5.98M | -8.63M | 13.94M | -0.64M | 8.10M | -1.36M | -7.78M | -1.09M | -2.68M | 13.39M | -8.14M | 0.37M | -11.45M | 3.37M | 18.80M | -1.21M | 0.89M | -42.17M | 43.68M | -32.85M | -3.80M | 28.56M | 60.99M | -6.52M | 3.21M | -1.38M | 7.84M |
|
Capital Expenditures (Quarter)
|
| 63.10M | 61.88M | -16.64M | 228.91M | -188.84M | 590.30M | 269.98M | 170.81M | -369.21M | -71.57M | 13.73M | -13.73M | 133.06M | 760.46M | 39.52M | 567.41M | 391.96M | -952.64M | 90.19M | -246.56M | 897.00M | 79.21M | 103.41M | 127.93M | 108.97M | 85.94M | 96.05M | 156.41M | 191.19M | 203.70M | 254.84M | 282.12M | 304.13M | 307.87M | 237.45M | 288.05M | 188.77M | 154.95M | 147.60M | 122.68M | 21.49M | 40.23M | 21.96M | 63.26M | 57.98M | 69.62M | 48.83M | 65.49M | 188.81M | 228.19M | 172.33M | 235.44M | 234.81M | 263.09M | 222.15M | 316.58M | 338.65M | 301.69M | 308.91M | 395.48M | 340.43M | 303.12M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | 324.90M | | | | | | | | | | | | | | | 1.77M | | | 330.79M | 0.20M | | | 0.50M | 1.34M | 11.81M | 5.50M | 1.41M | | 2.69M | 367.13M | 4.07M | 2.19M | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.87M | 520.73M | 3.53M | 55.63M | 1.76M | | 5.78M | 2.56M | 12.67M | | | | | | | | 515.60M | | | 148.36M | -0.22M | | 361.61M | | | 0.33M | 645.64M | 6.70M | 2.35M | 17.88M | 8.31M | 1.24M | 548.23M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | 321.94M | 2.94M | 0.05M | -0.09M | | | 0.08M | 1.00M | | | 0.65M | | | | | | | | | | | | | | | | | | | | 373.89M | -373.89M | 13.12M | 13.75M | 128.87M | 13.47M | | 31.80M | 33.10M | 5.60M | 2.37M | 18.20M | 0.90M | 3.21M | 6.20M | 0.58M | 2.40M | 2.41M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | 124.94M | 19.99M | | | 100.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.35M | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -66.49M | -144.83M | -200.79M | -134.24M | -173.99M | -120.38M | -245.13M | -156.76M | -461.55M | -175.16M | -217.82M | -188.47M | -1355.26M | -683.53M | 34.90M | -346.95M | -395.06M | -370.34M | -250.68M | -123.82M | -75.86M | -28.79M | -30.36M | -85.06M | -96.76M | -858.66M | -104.77M | -154.38M | -183.81M | -271.81M | -812.57M | -344.17M | -96.97M | -359.83M | -224.00M | -303.65M | -143.16M | -157.94M | -130.77M | 18.33M | 60.07M | -40.04M | -41.87M | 88.62M | -135.78M | -831.74M | 29.30M | -180.98M | -174.02M | -356.86M | -241.59M | -616.70M | -254.03M | -317.99M | -204.89M | -945.69M | -343.54M | -259.71M | -292.27M | -385.51M | -372.60M | -755.60M |
|
Other financing activities (Quarter)
|
| 0.38M | 8.18M | 10.03M | | | 8.65M | 0.03M | 0.72M | 7.21M | 0.06M | 0.03M | -0.03M | 21.72M | 1.19M | -0.18M | 0.26M | 0.01M | | | 3.59M | -0.00M | 11.04M | | | 8.81M | -8.81M | -0.06M | | 0.15M | -0.15M | 0.21M | -0.30M | | 13.95M | -0.17M | -0.21M | -0.00M | 1.44M | | 0.10M | 0.07M | 7.09M | 0.01M | 20.33M | 0.15M | 1.77M | 0.01M | | 3.93M | 2.06M | | | | | | | 3.31M | | 13.00M | 0.44M | 8.44M | 7.53M |
|
Cash from Financing Activities (Quarter)
|
| -0.38M | | 389.41M | | -0.00M | 391.31M | -1.21M | -0.75M | 392.70M | -1.95M | -0.18M | -3.18M | 1,140.22M | 488.82M | -278.77M | 39.62M | 248.06M | 149.93M | 126.70M | -14.21M | 23.99M | -53.22M | 86.07M | -65.32M | 72.04M | 751.51M | -0.47M | 49.97M | 91.99M | 70.90M | 585.22M | 39.85M | -133.20M | 130.71M | 42.33M | 94.46M | -108.63M | -94.42M | 136.98M | -27.05M | -148.22M | -71.70M | -55.72M | 427.29M | -98.91M | -111.48M | -59.49M | -54.49M | -521.88M | -187.24M | -228.07M | -169.05M | -95.26M | -172.31M | -223.46M | 385.85M | -465.00M | -321.85M | -365.82M | -29.57M | 402.36M | -89.07M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.45M | 3.40M | 3.55M | 3.72M | 4.94M | 5.16M | 5.46M | -15.55M | | 12.04M | 6.02M | -18.06M | 7.54M | 82.96M | 7.76M | 91.46M | 73.07M | 71.96M | 70.24M | 180.25M | 204.88M | 137.51M | 58.37M | 113.98M | 137.54M | 124.71M | 157.09M | 92.19M | 77.43M | 75.73M | 74.77M | 74.34M |
|
Change in Cash (Quarter)
|
| -56.61M | -126.10M | 211.47M | -54.98M | -136.40M | 307.27M | -183.57M | -48.41M | 41.42M | -66.86M | -47.46M | -4.39M | -36.16M | -33.54M | -35.60M | -29.34M | 40.24M | -21.38M | -35.62M | 3.50M | -1.42M | -2.54M | 9.67M | -12.92M | 7.30M | -2.55M | 2.56M | -2.35M | -2.95M | 8.23M | 1.01M | -0.66M | -0.18M | 5.30M | -6.75M | 4.82M | -0.83M | 0.59M | 113.98M | -56.59M | 6.86M | -63.71M | 92.83M | 675.86M | 59.69M | -673.83M | 235.39M | 160.94M | 87.74M | -65.71M | -0.85M | -377.51M | 50.18M | 53.03M | -21.64M | -98.97M | -145.34M | -15.10M | -1.20M | 4.73M | 588.72M | -439.68M |
|
Free Cash Flow (Quarter)
|
| -52.84M | -43.15M | 39.49M | -149.66M | 226.43M | -553.96M | -207.21M | -61.71M | 479.48M | 181.83M | 156.81M | 201.00M | 45.81M | -599.29M | 168.75M | -289.42M | -204.73M | 1,151.67M | -1.83M | 388.08M | -846.55M | 0.26M | -149.46M | 9.52M | -76.95M | 18.66M | 11.75M | -54.35M | -102.31M | 5.44M | -26.48M | 21.54M | -74.14M | -73.45M | -62.52M | -74.05M | 62.19M | 98.01M | -39.83M | -170.56M | 73.52M | 7.80M | 168.46M | 96.69M | 236.40M | 199.77M | 216.75M | 330.92M | 594.83M | 250.21M | 296.48M | 172.79M | 164.66M | 280.25M | 184.55M | 144.29M | 324.55M | 264.76M | 347.98M | 24.34M | 218.53M | 101.87M |
|
Net Cash Flow (Quarter)
|
| -56.61M | -126.10M | 211.47M | -54.98M | -136.40M | 307.27M | -183.57M | -48.41M | 41.42M | -66.86M | -47.46M | -4.39M | -36.16M | -33.54M | -35.60M | -29.34M | 40.24M | -21.38M | -35.62M | 3.50M | -1.42M | -2.54M | 9.67M | -12.92M | 7.30M | -2.55M | 2.56M | -2.35M | -2.95M | 8.23M | 1.01M | -0.66M | -0.18M | 5.30M | -6.75M | 4.82M | -0.83M | 0.59M | 113.98M | -56.59M | 6.86M | -63.71M | 92.83M | 675.86M | 59.69M | -673.83M | 235.39M | 160.94M | 87.74M | -65.71M | -0.85M | -377.51M | 50.18M | 53.03M | -21.64M | -98.97M | -145.34M | -15.10M | -1.20M | 4.73M | 588.72M | -439.68M |