|
Net Income (Quarter)
|
-4.41M | -0.21M | 28.76M | -7.53M | -4.83M | 10.01M | 39.88M | 21.11M | 0.08M | 0.84M | 1.69M | 4.59M | -2.09M | -7.34M | 7.92M | 0.50M | -9.42M | -9.77M | -19.75M | -21.09M | -8.91M | 0.50M | -5.68M | -6.52M | | | 0.43M | 3.79M | | | | 748.71M | 422.50M | 37.58M | 120.99M | -219.15M | 52.96M | 643.92M | | | | | | | 179.85M | 43.55M | 299.79M | 292.23M | 593.12M | 376.85M | 435.09M | 333.64M | 327.90M | 116.84M | 195.95M | 140.92M | | | | | -7.89M | 0.04M | 6.36M | 5.16M | | | | -4.37M |
|
Share-based Compensation (Quarter)
|
2.74M | 2.80M | 2.80M | 2.82M | 2.01M | 0.70M | 0.69M | 0.86M | 1.02M | 13.44M | 4.38M | 4.42M | 3.89M | 3.40M | 3.40M | 3.57M | 1.83M | 30.60M | 27.80M | 27.01M | 38.21M | 24.60M | 24.70M | 22.31M | 32.79M | 20.10M | 19.00M | 2.25M | 6.93M | 9.10M | 8.90M | 8.66M | 9.98M | 10.40M | 11.10M | 16.89M | 12.43M | 12.80M | 12.80M | 10.22M | 11.80M | 13.10M | 12.20M | 12.81M | 9.95M | 10.70M | 8.90M | 10.44M | 20.68M | 10.10M | 7.00M | 6.94M | 9.75M | 13.25M | 9.96M | 10.96M | 13.73M | 10.49M | 11.26M | 9.88M | 20.21M | 14.36M | 13.38M | 15.17M | 35.64M | 18.19M | 13.98M | 20.42M |
|
Deferred Taxes (Quarter)
|
-60.58M | 70.11M | 12.18M | -2.09M | 5.26M | -10.61M | -4.43M | -1156.64M | 18.07M | 103.54M | -152.62M | 53.43M | 263.13M | -100.29M | 70.74M | 251.39M | 39.70M | 18.97M | 14.19M | -78.00M | 39.75M | 24.56M | 59.79M | 2.79M | 214.61M | -20.65M | -92.49M | 32.54M | -81.52M | 64.33M | 69.43M | 66.39M | 99.36M | 32.60M | 54.04M | 526.06M | -28.49M | 231.99M | 71.81M | -314.81M | 1.95M | 38.44M | -32.24M | -1.76M | 12.24M | 12.94M | 81.33M | -41.83M | 9.15M | -49.69M | 7.67M | 129.75M | -67.27M | -12.69M | 32.96M | -23.39M | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | 21.11M | 0.08M | 1.34M | 1.19M | 7.06M | | | 12.19M | 0.77M | -0.50M | 0.59M | 6.40M | 3.61M | | | 12.10M | -0.03M | | | 2.00M | 5.84M | | | | | | | 276.71M | 199.54M | -11.75M | 176.40M | | | | | | | | | | | | | | | | | | | | | | | -45.28M | -44.89M | 21.39M | | | | | -4.37M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.27M | | | | 0.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
0.71M | -5.59M | 38.73M | -33.67M | 12.45M | -9.61M | -0.84M | 180.06M | 12.21M | -15.71M | | 3.78M | 14.94M | 0.01M | 0.01M | 39.01M | 2.62M | 2.60M | 2.54M | 0.15M | -1.36M | 9.81M | -2.98M | 4.41M | 0.83M | -2.53M | -0.83M | 5.07M | -8.60M | 11.84M | -1.40M | -2.82M | -1.25M | | -0.09M | 0.00M | -0.00M | 0.00M | -0.13M | | | | | -8.31M | -2.56M | -22.49M | -5.35M | 30.43M | 0.48M | -2.87M | -0.18M | 91.58M | -0.01M | 535.64M | -547.77M | 3.49M | 9.54M | -71.08M | 212.87M | 8.04M | 25.93M | -173.78M | | 466.20M | 9.09M | 44.11M | | -499.18M |
|
Asset Writedowns and Impairment (Quarter)
|
0.45M | 0.35M | 0.41M | 1.40M | 2.44M | 0.47M | -0.07M | 0.17M | 0.23M | 0.02M | -0.10M | 0.59M | 2.48M | 3.10M | 3.34M | -6.46M | 2.36M | 4.02M | 4.47M | -9.36M | 2.75M | 3.82M | 3.56M | 52.30M | | | | | | | | | | | 9.19M | 9.69M | 10.08M | 6.57M | 9.88M | 8.69M | 9.67M | 3.43M | 8.28M | 8.43M | 10.87M | 12.11M | 9.37M | 15.81M | 3.27M | 45.67M | -0.85M | 7.79M | 9.00M | 9.43M | 12.82M | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | 0.81M | | | | 0.87M | | | | 0.79M | 0.98M | 1.08M | 1.08M | 1.10M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
-65.84M | 3.59M | -59.26M | -11.88M | -72.05M | 14.40M | 103.54M | 385.37M | -17.77M | 19.70M | 21.03M | -579.73M | -42.69M | 105.86M | 199.94M | 382.33M | -163.00M | 610.51M | 491.22M | -1093.65M | -1034.48M | -77.71M | -152.09M | 277.11M | -1727.39M | 33.47M | 513.65M | 418.51M | -922.79M | 896.66M | 357.07M | 277.92M | -342.32M | 738.23M | 310.71M | 81.67M | -393.50M | -130.61M | 559.37M | 491.19M | -783.96M | -656.41M | 189.04M | 423.49M | -918.08M | 1,079.04M | 1,146.90M | 747.58M | -1495.94M | 514.35M | 1,068.13M | 1,495.74M | -1214.60M | 1,223.44M | 1,400.31M | 395.69M | -1818.85M | 417.18M | -488.31M | -43.65M | -1257.62M | 77.57M | -670.04M | 1,709.63M | -2665.16M | -978.33M | 184.19M | 1,964.17M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.90M |
|
Amortization of Deferred Charges (Quarter)
|
5.30M | 7.42M | 6.02M | 5.69M | 5.80M | 5.86M | 7.69M | 6.41M | 6.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
15.28M | 15.46M | 14.21M | -16.32M | 20.65M | 22.21M | 19.81M | 18.14M | 7.05M | 8.30M | 34.75M | -21.54M | 26.25M | 26.44M | 24.59M | -3.67M | 19.16M | 0.47M | 61.06M | 30.49M | -0.27M | 44.64M | 46.46M | 53.40M | 3.07M | 55.24M | 58.47M | -158.14M | 49.61M | 50.77M | 52.69M | -84.28M | 3.54M | 26.26M | 28.76M | -110.29M | -8.11M | 31.91M | 32.30M | -10.95M | -9.22M | -4.44M | 0.42M | 143.02M | 2.97M | 2.75M | 2.22M | 128.53M | 42.33M | 41.31M | 42.32M | 18.30M | 47.40M | 41.56M | 42.86M | 57.52M | 33.59M | 25.87M | 25.44M | 28.58M | 44.20M | 49.52M | 47.86M | 56.27M | 32.99M | 55.46M | 55.98M | 57.47M |
|
Change in Receivables (Quarter)
|
9.25M | 1.19M | 4.42M | -29.08M | 0.84M | -11.78M | 20.04M | 2.39M | 13.36M | -5.55M | -0.82M | -7.08M | 28.59M | 4.41M | -0.45M | -9.20M | 1.93M | | | | 72.24M | 42.33M | -12.12M | 58.96M | 28.56M | 182.63M | -53.71M | -11.84M | 22.89M | 134.11M | -32.81M | 38.56M | 35.16M | 111.53M | -9.29M | 78.78M | -28.93M | 115.91M | -16.47M | -101.38M | 27.07M | 98.25M | -77.66M | -45.37M | 28.45M | -20.45M | 34.65M | 110.80M | 101.57M | -10.48M | 16.14M | -78.89M | -66.33M | -53.03M | 50.12M | -131.43M | -20.91M | 6.20M | -31.57M | 150.16M | 11.19M | 103.08M | -54.74M | 9.75M | 47.57M | 96.03M | -83.55M | 91.47M |
|
Change in Inventory (Quarter)
|
| | | | | | | | 2.51M | -4.73M | -0.84M | -113.14M | 1.43M | 8.73M | 29.43M | -160.45M | 182.72M | -1116.68M | -1574.58M | 2,508.55M | 1,968.23M | -499.54M | 1,312.78M | 441.86M | 1,095.94M | -325.73M | 25.41M | -2175.84M | -3041.33M | 1,401.65M | -550.74M | -496.98M | -323.48M | 601.61M | 361.33M | 9.24M | 1,161.27M | 1,084.47M | -575.37M | -218.90M | 358.75M | -610.72M | 128.24M | -94.69M | 1,526.00M | 237.95M | -725.81M | 143.95M | 957.70M | 837.57M | -191.99M | 109.83M | 1,725.63M | -1339.15M | 80.74M | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | -708.60M | 219.69M | 287.36M | -94.98M | 538.12M | 238.12M | -1481.64M | 753.47M | -2726.53M | 3,941.54M | -1492.31M | 1,252.55M | 208.60M | -452.03M | -329.03M | -640.20M | 1,131.62M | -1241.90M | 812.76M | -323.70M | 34.55M | -273.01M | 212.90M | -186.02M | 395.97M | 209.01M | 1,569.73M | -1163.85M | -487.78M | 524.82M | -161.56M | 2,181.72M | -1311.35M | -498.75M | -440.48M | -579.24M | 1,816.56M | -1679.42M | 286.11M | 133.20M | 44.49M | -380.62M | 241.60M | 359.52M | 62.34M | -550.05M | 48.41M | 63.88M | -138.66M | 1,169.11M |
|
Change in Accured Expenses (Quarter)
|
0.69M | -4.95M | -32.80M | 23.29M | 0.58M | 9.35M | -15.58M | -23.95M | -55.94M | 51.83M | -47.20M | 15.05M | -65.98M | 21.45M | 31.45M | 43.43M | -105.32M | 200.96M | -82.83M | -21.70M | -294.05M | 135.99M | 198.97M | -44.46M | -487.78M | 343.89M | -56.50M | -25.32M | -262.39M | 339.09M | 2.95M | 281.64M | -317.81M | 425.37M | 26.56M | 231.26M | -682.36M | 330.41M | 59.98M | 179.49M | -652.49M | 305.22M | 18.37M | 168.12M | -199.97M | 399.26M | 452.62M | 527.22M | -387.33M | 404.46M | 285.56M | 225.22M | -1601.21M | 314.08M | 187.49M | 384.20M | -763.85M | 291.04M | 108.08M | 45.94M | -371.04M | 657.02M | 165.38M | 473.65M | -1197.69M | 427.61M | 337.36M | 747.91M |
|
Change in Taxes (Quarter)
|
5.78M | 7.14M | 1.98M | 2.56M | 1.04M | 4.23M | -12.62M | 6.87M | -8.20M | 6.27M | -5.96M | 13.99M | -5.13M | 3.13M | -7.19M | 4.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
-2.80M | 2.63M | -23.94M | 7.44M | -0.92M | 2.06M | -0.54M | -17.57M | -1.62M | 0.88M | -3.66M | 0.19M | -3.14M | 13.36M | 13.73M | -23.45M | 4.75M | -2.63M | 0.22M | -1.82M | 149.11M | -146.68M | 30.55M | 74.05M | 124.64M | -52.97M | -10.98M | -144.11M | -8.64M | 391.96M | -72.78M | -248.64M | 20.16M | 141.64M | -235.33M | 81.63M | 131.71M | -44.10M | -63.70M | 100.67M | -33.51M | -53.36M | 187.03M | -100.17M | -97.23M | -72.99M | -101.59M | 103.92M | 96.61M | -123.96M | 84.91M | 168.36M | -21.40M | -19.50M | -18.78M | -30.01M | 690.60M | -708.29M | -35.23M | 0.79M | -27.89M | 567.25M | -595.76M | 395.55M | 236.58M | -269.82M | 299.80M | -332.35M |
|
Capital Expenditures (Quarter)
|
4.15M | 9.20M | 6.65M | -9.90M | 2.10M | 10.48M | -4.31M | -0.10M | 4.05M | 17.21M | -13.50M | 30.82M | 1.25M | 31.57M | -27.94M | 2.80M | 20.78M | 33.55M | 35.05M | 76.74M | 75.06M | 92.05M | 303.68M | 130.06M | 62.82M | 75.11M | 74.65M | 83.31M | 90.72M | 69.14M | 95.50M | 63.31M | 46.98M | 16.59M | 26.59M | 32.86M | 42.34M | 198.53M | 41.53M | 43.27M | 46.06M | 56.46M | 61.65M | 68.06M | 60.98M | 59.73M | 25.71M | 30.54M | 24.24M | 32.52M | 59.23M | 49.61M | 27.63M | 57.13M | 47.23M | 92.31M | 25.15M | 25.06M | 30.00M | -79.06M | 96.24M | 48.62M | 35.80M | 69.93M | 49.58M | 43.67M | 58.18M | 56.04M |
|
Sales of Property, Plant and Equipment (Quarter)
|
1.07M | 1.45M | 0.45M | 23.19M | 3.04M | 1.43M | 0.68M | 150.81M | 15.81M | 7.51M | 0.77M | 2.34M | 1.98M | 1.90M | 4.90M | 1.95M | 14.98M | 3.66M | 3.28M | 2.47M | 2.68M | 4.70M | 42.25M | 2.38M | 3.10M | 2.36M | 5.34M | 12.01M | 5.30M | 19.35M | 34.01M | 3.81M | 17.29M | 3.94M | 3.98M | 2.83M | 3.60M | 4.54M | 3.86M | 2.06M | 2.31M | 3.55M | 14.27M | -8.83M | 1.23M | 2.12M | 1.50M | 0.27M | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | 10.73M | 0.34M | | | -0.10M | 932.84M | | | | | 3,017.96M | | | | 10.18M | 12.29M | 36.91M | 2.12M | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | -11.33M | 0.95M | 0.75M | 1.49M | 7.73M | -0.38M | | 27.00M | 104.14M | 1.42M | 1.63M | 0.91M | 17.03M | | | | -0.16M | | | | | | | | | 291.43M | -1.66M | | | -16.54M | 877.37M | 0.38M | -0.30M | | | | -0.55M | | | | | | | | | | | | 123.88M | | | | | | | -95.28M | | | | | |
|
Cash from Investing Activities (Quarter)
|
37.01M | -15.52M | 111.01M | -60.53M | 127.09M | -9.02M | -162.98M | -163.81M | -179.52M | 157.04M | -90.27M | 503.42M | 539.66M | -31.24M | 421.51M | -946.54M | 3,110.68M | 646.67M | 638.24M | -4341.27M | 567.49M | 159.02M | -224.07M | -53.36M | 267.92M | 142.47M | 533.44M | -162.67M | -512.46M | 32.93M | -79.02M | -81.11M | 125.38M | 70.42M | -224.55M | -25.88M | -240.22M | 248.34M | -126.66M | -599.92M | 1,074.85M | 127.93M | -99.61M | 603.92M | -49.31M | -114.11M | -24.99M | 22.72M | -32.34M | -96.47M | -127.85M | -153.20M | -105.81M | -127.09M | 164.83M | 7.54M | -36.09M | -81.20M | -138.74M | 243.83M | -145.29M | 34.83M | 427.29M | -106.53M | -57.77M | -99.37M | -54.58M | -87.08M |
|
Other financing activities (Quarter)
|
-1.03M | 1.02M | 0.02M | -4.09M | -1.26M | -0.37M | 1.65M | -2.56M | 0.01M | 0.22M | 0.01M | -3.58M | -4.66M | 1.68M | 3.12M | -3.25M | 0.89M | 2.20M | 17.67M | -17.77M | 0.95M | 8.13M | 35.47M | 9.70M | 0.53M | -0.11M | -0.04M | 0.36M | 94.90M | -94.63M | 0.11M | 154.13M | 18.78M | -17.88M | -203.04M | 242.21M | 1.01M | 0.27M | -1.17M | 3.95M | | 2.00M | 0.07M | -6.44M | 0.32M | 0.40M | 17.98M | 1.06M | 0.08M | 1.13M | 0.42M | 0.17M | 1.03M | 0.58M | 0.58M | -2.19M | | | | | -3.30M | 12.62M | -179.95M | 180.67M | 1.92M | 14.44M | -6.78M | -9.57M |
|
Cash from Financing Activities (Quarter)
|
-3.98M | -36.60M | 24.73M | -6.11M | 9.81M | 23.87M | 146.37M | -115.39M | 69.89M | 48.42M | -163.59M | -61.36M | -460.17M | -93.24M | -35.97M | -62.33M | 47.04M | -839.87M | -273.86M | 1,167.43M | 145.92M | 514.01M | 439.82M | -181.97M | 708.31M | -208.17M | -978.68M | -173.44M | 411.02M | -507.16M | -18.33M | 345.37M | 525.71M | -282.44M | 176.85M | 182.62M | 874.51M | -675.65M | -236.29M | -658.73M | -38.34M | 206.16M | 667.69M | 754.07M | -316.17M | -653.25M | 747.70M | -501.81M | 1,069.65M | -293.67M | -200.14M | 418.45M | -1083.38M | -972.76M | -573.60M | -213.49M | -281.64M | 57.13M | 1,242.39M | 42.24M | 320.90M | 3,178.39M | 301.77M | -281.17M | 2,026.16M | 859.11M | 172.97M | 533.69M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | 0.73M | 57.99M | 23.66M | 288.79M | 1.12M | -222.24M | 23.19M | 24.31M | 23.78M | -63.48M | 23.36M | -23.36M | | 94.67M | 23.58M | 23.55M | -45.09M | 89.25M | 23.38M | 23.36M | -37.12M | 111.36M | 37.56M | 35.58M | 43.55M | 35.07M | 37.82M | 38.85M | 40.02M | 45.85M | 42.79M | 43.45M | 41.80M | 159.22M | 49.77M | 53.94M | 66.08M | -156.66M | 72.33M | 75.20M | 73.29M | 68.33M | 68.77M | 74.26M | 67.94M | 278.60M | 7.13M | 68.54M | 76.68M | 290.40M | 2.79M | 90.86M | 88.65M | 93.54M |
|
Exchange Rate Effect (Quarter)
|
| | 0.01M | -0.03M | | | | | | | | | | | | | -0.26M | -4.10M | 0.85M | 9.69M | 4.01M | 0.87M | -2.51M | -12.89M | -1.10M | -1.26M | -0.14M | -3.05M | -10.36M | 4.44M | -11.68M | -8.39M | -0.55M | 5.45M | 0.66M | 6.52M | 2.58M | -12.16M | -6.89M | -3.08M | 13.19M | -17.09M | -14.35M | 17.18M | -2.93M | -10.62M | 33.27M | -1.42M | 3.89M | 0.87M | -3.05M | -5.09M | -0.47M | -9.33M | -10.39M | -1.96M | 1.68M | 0.97M | -2.87M | 55.13M | -1.68M | 0.17M | 20.41M | -21.15M | -8.06M | 69.53M | -44.19M | -14.91M |
|
Change in Cash (Quarter)
|
-32.82M | -48.52M | 76.49M | -78.52M | 64.86M | 29.25M | 86.94M | 106.17M | -127.41M | 225.16M | -232.82M | -137.78M | 36.80M | -18.63M | 585.48M | -626.18M | 2,994.46M | 413.22M | 856.45M | -4263.98M | -317.07M | 596.20M | 61.15M | 28.90M | -752.25M | -33.49M | 68.27M | 79.35M | -1034.58M | 426.87M | 248.04M | 528.58M | 305.08M | 609.24M | 338.24M | -75.17M | 215.08M | -541.80M | 354.18M | 210.70M | 265.75M | -339.40M | 742.77M | 1,798.65M | -1286.48M | 301.06M | 1,902.88M | 267.08M | -454.74M | 125.08M | 737.09M | -407.43M | -2404.25M | 114.26M | 981.15M | 187.78M | -2134.90M | 2,134.90M | -1128.35M | 297.55M | -1132.27M | 3,253.75M | -2134.71M | 3,361.30M | -704.84M | 704.84M | -595.52M | 2,391.49M |
|
Free Cash Flow (Quarter)
|
-70.00M | -5.61M | -65.91M | -1.98M | -74.15M | 3.93M | 107.85M | 385.47M | -21.83M | 2.49M | 34.53M | -610.54M | -43.94M | 74.28M | 227.88M | 379.52M | -183.77M | 576.96M | 456.16M | -1170.39M | -1109.54M | -169.75M | -455.77M | 147.06M | -1790.21M | -41.64M | 439.00M | 335.21M | -1013.51M | 827.51M | 261.57M | 214.60M | -389.30M | 721.64M | 284.12M | 48.81M | -435.84M | -329.14M | 517.84M | 447.93M | -830.01M | -712.86M | 127.39M | 355.42M | -979.07M | 1,019.32M | 1,121.19M | 717.04M | -1520.18M | 481.83M | 1,008.90M | 1,446.14M | -1242.22M | 1,166.31M | 1,353.08M | 303.38M | -1844.00M | 392.12M | -518.30M | 35.40M | -1353.86M | 28.96M | -705.84M | 1,639.70M | -2714.74M | -1022.00M | 126.01M | 1,908.12M |
|
Net Cash Flow (Quarter)
|
-32.82M | -48.52M | 76.49M | -78.52M | 64.86M | 29.25M | 86.94M | 106.17M | -127.41M | 225.16M | -232.82M | -137.67M | 36.80M | -18.63M | 585.48M | -626.54M | 2,994.72M | 417.32M | 855.60M | -4267.49M | -321.07M | 595.33M | 63.66M | 41.78M | -751.15M | -32.23M | 68.41M | 82.40M | -1024.23M | 422.43M | 259.72M | 542.18M | 308.77M | 526.21M | 263.01M | 238.40M | 240.79M | -557.93M | 196.42M | -767.46M | 252.56M | -322.32M | 757.12M | 1,781.47M | -1283.56M | 311.68M | 1,869.61M | 268.50M | -458.62M | 124.21M | 740.14M | 1,760.99M | -2403.79M | 123.59M | 991.54M | 189.74M | -2136.58M | 393.10M | 615.35M | 242.43M | -1082.00M | 3,290.79M | 59.02M | 1,321.93M | -696.78M | -218.59M | 302.57M | 2,410.78M |