|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.62M | -4.11M | 14.35M | 15.95M | -22.03M | 13.67M | 54.41M | | | | 99.04M | 34.26M | 114.49M | 78.14M | -150.73M | 30.40M | 38.72M | 76.23M | 7.98M | 31.66M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 2.27M | 2.22M | 1.88M | 1.70M | 2.94M | 2.77M | 1.23M | 1.03M | 1.04M | 19.42M | 10.62M | 12.06M | 13.42M | 23.50M | 23.05M | 15.50M | 15.35M | 14.14M | 23.23M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.41M | 4.94M | 2.17M | 0.90M | 0.86M | 1.63M | -2.58M | -4.78M | 1.47M | 0.26M | 2.25M | 0.80M | 2.83M | 3.69M | 12.40M | 5.46M | 6.91M | 6.67M | -6.75M | 21.15M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.81M | -228.51M | 110.40M | -12.85M | 42.43M | 2.58M | -56.26M | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.23M | -658.48M | 231.27M | -252.57M | 227.17M | -440.38M | -485.89M | -914.13M | -437.56M | -21.67M | 308.99M | 854.07M | -437.99M | -72.76M | 1,337.75M | 480.83M | 535.28M | 717.78M | -1548.67M | -341.62M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.23M | -46.85M | -145.62M | -2.43M | -3.73M | 276.88M | -299.84M | 147.37M | -166.35M | 622.69M | 668.95M | -399.43M | 390.77M | -30.61M | -23.18M | -4.82M | -11.94M | -363.18M | 327.58M | -745.44M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.34M | 176.52M | 250.37M | 121.64M | 101.90M | 407.34M | 388.31M | 933.29M | 331.65M | -115.75M | -100.99M | 24.45M | 163.49M | -17.04M | -998.06M | -227.27M | -156.37M | 289.88M | 69.14M | 548.72M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.28M | 34.10M | -26.77M | -3.88M | -4.16M | -14.55M | 11.81M | 0.21M | -0.47M | 2.14M | 5.05M | -2.08M | 4.68M | 4.88M | -2.58M | -5.19M | -11.52M | 0.82M | 14.91M | -3.31M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.00M | -3.53M | 8.72M | -11.89M | -8.96M | 31.29M | -66.91M | 6.88M | 14.28M | -129.29M | 140.96M | 69.82M | -55.88M | 20.27M | 63.07M | 22.33M | -9.18M | -42.59M | 99.63M | 87.76M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.10M | -13.30M | -6.02M | 9.25M | -4.71M | -19.09M | 4.54M | 11.20M | 6.75M | 5.20M | 5.28M | 7.49M | -12.64M | 20.41M | -19.35M | 10.28M | 13.19M | -1.55M | -7.31M | 18.93M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.29M | -0.26M | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | 1.29M | 1.56M | 4.90M | 12.39M | 10.05M | 11.20M | 10.68M | 8.76M | 16.82M | 0.47M | 24.18M | 9.46M | 19.94M | 27.32M | 30.79M | 78.93M | 66.06M | 22.99M | 79.14M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.01M | -0.17M | | 0.04M | -0.04M | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.95M | 6.43M | 4.96M | 1.81M | 0.65M | -2.46M | 2.46M | | 11.18M | -8.38M | -2.71M | 10.08M | -2.40M | -7.68M | 13.15M | 4.88M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.87M | -2.32M | -1.59M | -7.08M | -4.99M | -9.57M | -608.09M | | | | | | | | 2.00M | | | | 2.45M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.18M | 64.37M | 27.58M | 36.43M | 120.99M | 39.38M | 63.84M | 104.70M | 69.58M | 37.11M | 48.95M | 48.03M | 21.82M | 88.09M | 16.49M | 13.53M | 200.73M | 109.54M | 58.70M | 20.84M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -58.12M | 28.22M | -103.91M | -177.18M | -146.01M | -296.49M | -213.83M | -269.52M | -180.63M | -142.88M | -45.19M | -94.69M | -128.75M | -429.19M | -252.84M | -505.52M | -179.04M | -256.37M | -108.23M | -275.37M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.50M | 20.48M | -37.86M | 109.36M | 404.19M | | -733.48M | 181.16M | 98.78M | -8.37M | -54.01M | 293.41M | 15.26M | 457.01M | 63.39M | 196.18M | 217.54M | 254.89M | 101.84M | 475.22M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 0.20M | 16.28M | 0.96M | 6.62M | 22.09M | 5.78M | 0.02M | 200.57M | -0.03M | | | 201.66M | | 199.20M | 71.03M | 328.83M | 184.46M | 210.01M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.00M | 97.91M | | 140.26M | 28.30M | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.50M | 212.84M | 223.94M | 338.19M | 513.29M | 628.60M | 607.73M | 1,258.53M | 426.21M | 207.58M | -217.76M | 245.53M | 124.78M | 463.30M | -835.19M | 123.38M | 96.36M | 784.10M | 187.79M | 1,216.70M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | -5.35M | -9.03M | 252.81M | -281.19M | 51.96M | 20.10M | -2.58M | -56.52M | 52.65M | 18.64M | -114.81M | 8.79M | -106.27M | 75.26M | -74.21M | -172.80M | 319.26M | 168.89M | 12.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.80M | -406.26M | 286.69M | 143.65M | 587.62M | -247.14M | -687.50M | 72.31M | -248.50M | 95.69M | 61.28M | 890.47M | -433.36M | -144.74M | 324.68M | 24.10M | 279.34M | 1,564.34M | -1300.12M | 611.82M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.36M | -659.77M | 229.71M | -257.48M | 214.77M | -450.43M | -497.09M | -924.82M | -446.32M | -38.49M | 308.53M | 829.89M | -447.46M | -92.70M | 1,310.43M | 450.04M | 456.35M | 651.73M | -1571.67M | -420.76M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 201.61M | -417.42M | 351.30M | -91.56M | 594.45M | -108.27M | -91.99M | 74.88M | -191.98M | 43.04M | 46.05M | 1,004.91M | -441.96M | -38.66M | 249.71M | 98.70M | 452.60M | 1,245.51M | -1469.11M | 599.71M |