|
Net Income (Quarter)
|
| 27.52M | 24.07M | 10.32M | 30.27M | 33.52M | 45.66M | 49.79M | 44.49M | 43.97M | 37.55M | 48.27M | 54.45M | 5.98M | 4.91M | 5.37M | 6.38M | 33.25M | 50.86M | -0.01M | 1.07M | -5.80M | | | -0.59M | 60.37M | 66.96M | 65.28M | 68.25M | 72.95M | 81.27M | 85.15M | 64.60M | 115.09M | 116.83M | 123.83M | 152.13M | 178.19M | 125.69M | 136.98M | 122.78M | 148.12M | 115.12M | 182.36M | 156.22M | 196.83M | 165.42M | 169.88M | 193.87M | 228.44M | 210.59M | 216.59M | 214.99M | 238.77M | 246.82M | 259.66M | 403.41M | 255.95M | 266.76M | 280.90M | 305.51M | 288.60M | 303.65M | 325.39M | 284.67M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.80M | 7.93M | 6.50M | 6.80M | 7.10M | 6.50M | 5.50M | 5.20M | 5.30M | 5.09M | 4.08M | 4.23M | 4.33M | 4.36M | 4.75M | 5.38M | 5.80M | 7.47M |
|
Share-based Compensation (Quarter)
|
10.09M | 5.12M | 5.40M | 2.10M | 9.34M | 8.45M | 8.00M | 7.90M | 7.40M | 5.84M | 6.00M | 7.50M | 5.91M | 6.81M | 6.02M | 6.32M | 5.85M | 5.17M | 7.29M | 7.66M | 5.50M | 7.35M | 7.19M | 6.01M | 6.92M | 7.08M | 8.19M | 8.32M | 8.41M | 9.39M | 9.34M | 8.93M | 8.91M | 9.05M | 9.02M | 9.87M | 10.96M | 9.54M | 10.43M | 10.52M | 10.71M | 15.16M | 14.10M | 11.12M | 10.71M | 18.91M | 11.95M | 12.36M | 11.70M | 22.86M | 11.56M | 12.01M | 11.66M | 21.09M | 16.14M | 18.14M | 16.28M | 34.34M | 19.40M | 18.50M | 22.97M | 40.00M | 23.18M | 22.59M | 25.57M |
|
Deferred Taxes (Quarter)
|
0.89M | -1.92M | -2.67M | 9.44M | -0.77M | 12.06M | -7.84M | -17.18M | 18.57M | -5.69M | -11.83M | -6.18M | -6.49M | -5.14M | 8.50M | -5.48M | -12.94M | 30.60M | -27.12M | -2.48M | -5.96M | 3.43M | -6.97M | -2.55M | -4.19M | -3.77M | -0.99M | -2.88M | -5.37M | -2.04M | -5.04M | -4.37M | -7.45M | -1.10M | -3.18M | -4.83M | 7.70M | -8.40M | 3.09M | -4.54M | -10.92M | -5.17M | -4.68M | 5.22M | -51.02M | 1.14M | -9.63M | -93.35M | -9.53M | -12.96M | -9.87M | 82.15M | -22.89M | -2.25M | -9.51M | -19.21M | 15.71M | -7.62M | 50.18M | -10.47M | -17.76M | 3.40M | -1.75M | 31.78M | 13.25M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | 0.86M | | | | 0.29M | | | | 0.69M | | | | 0.41M | | | | 0.45M | | | | 0.43M | | | | 0.28M | | | | 0.33M | | | | 1.84M | | | | 0.38M | | | | 0.32M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
0.31M | 7.29M | 29.68M | -36.64M | 45.87M | 14.58M | 38.24M | -54.24M | 33.17M | 0.07M | 57.68M | 34.82M | -89.47M | 1.11M | 61.04M | -61.40M | -0.38M | 21.13M | 0.19M | -73.66M | 122.18M | 13.98M | 64.37M | 14.11M | -90.39M | -0.36M | 0.01M | 0.01M | 28.37M | -0.03M | 0.02M | 0.00M | -100.86M | 8.60M | 0.00M | 0.00M | -104.63M | 1.04M | 0.01M | 0.00M | -65.12M | -0.34M | 0.00M | 0.01M | 5.47M | 0.12M | 0.00M | 0.01M | 25.45M | -0.93M | 0.01M | 30.69M | -148.29M | 0.19M | 138.40M | -139.79M | 241.68M | 0.28M | 2.81M | 158.34M | -158.72M | -7.34M | -12.85M | 20.23M | 0.16M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40M | | | | | | | | 0.48M | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | 3.02M | | | | 2.31M | | | | 43.45M | | | | 1.30M | | | | 0.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
10.10M | -14.76M | 69.86M | 66.13M | 62.12M | -25.88M | 106.12M | 94.68M | 80.07M | 69.51M | 120.56M | 97.60M | 59.41M | 71.05M | 85.63M | 69.36M | 95.15M | 25.25M | 68.80M | 107.57M | 104.05M | 66.68M | 24.03M | 133.96M | 96.58M | 36.89M | 118.10M | 148.53M | 138.85M | 37.02M | 122.22M | 101.77M | 143.15M | 88.60M | 207.16M | 143.82M | 173.18M | 87.88M | 189.47M | 188.53M | 243.64M | 112.77M | 262.62M | 199.79M | 235.93M | 215.46M | 225.06M | 215.89M | 279.66M | 244.18M | 212.69M | 323.07M | 315.43M | 264.14M | 291.80M | 291.13M | 388.95M | 300.14M | 349.25M | 421.61M | 430.63M | 301.74M | 336.14M | 449.44M | 501.13M |
|
Amortizatization of Intangibles (Quarter)
|
| 4.28M | 4.28M | 16.35M | 16.69M | 16.69M | 16.42M | 16.42M | 16.27M | 15.96M | 15.96M | 15.96M | 15.42M | 0.25M | 0.20M | 0.20M | 14.76M | 0.12M | 0.10M | 0.10M | -34.81M | 11.70M | 11.70M | 11.71M | 11.80M | 11.84M | 11.94M | 11.75M | 11.50M | 11.25M | 11.12M | 10.61M | 11.56M | 11.34M | 19.54M | 11.68M | 11.63M | 11.79M | 12.01M | 12.36M | 13.24M | 13.78M | 14.06M | 14.33M | 14.77M | 6.13M | 30.40M | 14.11M | 21.02M | 21.72M | 22.18M | 23.38M | 5.97M | 5.78M | 26.15M | 26.72M | 96.94M | 38.60M | 40.77M | 41.94M | 144.46M | 5.93M | 43.76M | 40.94M | 40.91M |
|
Amortization of Deferred Charges (Quarter)
|
0.36M | 0.36M | 3.00M | 3.18M | 1.48M | 1.85M | 1.30M | 1.30M | 1.37M | 1.27M | 15.30M | 0.50M | 0.97M | 0.76M | 0.70M | 0.70M | 1.17M | 0.45M | 0.40M | 0.40M | 6.42M | 0.45M | 0.40M | 0.50M | 0.71M | 0.71M | 0.70M | 0.80M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.90M | 0.99M | 0.98M | 0.99M | 10.22M | 5.58M | 5.71M | 5.99M | 6.03M | -8.68M | 1.11M | 1.11M | 1.23M | 1.32M | 1.26M | 1.40M | 1.20M | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M | 1.28M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.56M | 1.74M |
|
Depreciation & Amortization (CF) (Quarter)
|
3.06M | 3.39M | 3.56M | 4.93M | 5.53M | 5.11M | 5.17M | 4.67M | 4.48M | 4.42M | 4.66M | 4.63M | 4.99M | 4.60M | 4.77M | 5.44M | 5.57M | 6.05M | 5.92M | 6.34M | 7.62M | 7.21M | 8.06M | 8.05M | 7.57M | 8.17M | 8.39M | 8.31M | 9.45M | 8.84M | 9.16M | 9.32M | 8.12M | 8.21M | 7.38M | 7.45M | 8.31M | 7.85M | 7.41M | 7.21M | 7.54M | 7.57M | 7.46M | 7.49M | 7.28M | 7.14M | 7.02M | 6.81M | 7.93M | 6.53M | 6.76M | 7.13M | 6.47M | 5.46M | 5.20M | 5.25M | 5.10M | 4.08M | 4.23M | 4.33M | 4.34M | 4.75M | 5.38M | 5.80M | 7.47M |
|
Change in Receivables (Quarter)
|
0.51M | 37.68M | -20.54M | -15.34M | 34.05M | 46.95M | -8.99M | -9.07M | 13.40M | -8.57M | -36.14M | -12.11M | 21.35M | 14.21M | -6.28M | 18.83M | -10.35M | 38.88M | 20.20M | -20.45M | -11.81M | 7.18M | 29.00M | -5.70M | 0.42M | 51.66M | -11.28M | -9.36M | -12.53M | 40.58M | 26.08M | 20.51M | 18.43M | 134.80M | -63.25M | -11.30M | 93.69M | -46.80M | 11.19M | -26.72M | 88.25M | -15.93M | -16.20M | -37.72M | 127.45M | -50.63M | -18.49M | -0.20M | 168.53M | -70.42M | 0.29M | -56.91M | 133.67M | -22.49M | -28.50M | -7.15M | 207.66M | -91.11M | -34.16M | -68.97M | 184.01M | -73.20M | 36.56M | -42.66M | 243.54M |
|
Change in Account Payables (Quarter)
|
-32.15M | -1.47M | 0.13M | -2.03M | 0.72M | 0.27M | 0.16M | -0.20M | -0.18M | -0.07M | 0.48M | 1.03M | 0.53M | -2.18M | -0.16M | 0.33M | -0.13M | 0.35M | 0.88M | -0.26M | 1.16M | -1.68M | 1.01M | -0.34M | 0.71M | -1.01M | 0.22M | -0.47M | -0.65M | 0.56M | -0.81M | 2.05M | -0.78M | -0.23M | -0.14M | 0.97M | 1.70M | -1.79M | 1.38M | -1.07M | 4.07M | -1.54M | 1.44M | -1.78M | 9.36M | -7.90M | 2.69M | -1.14M | 4.15M | -2.06M | -2.85M | -3.24M | 9.48M | -6.33M | -1.52M | 2.13M | -0.33M | 2.04M | 0.60M | -3.81M | 6.13M | -5.86M | 2.04M | 4.95M | -0.57M |
|
Change in Accured Expenses (Quarter)
|
-35.68M | 2.14M | -4.36M | -7.66M | 3.35M | 1.03M | 0.49M | -4.61M | -0.32M | 1.39M | -3.50M | -2.42M | -3.70M | 2.81M | -6.59M | 6.93M | -3.41M | -68.65M | 26.41M | 48.79M | -6.46M | -63.35M | 64.44M | -16.26M | 32.33M | -1.32M | 9.05M | 4.64M | 7.38M | -10.28M | 8.42M | 2.62M | 15.18M | -84.52M | 102.26M | 3.41M | 7.94M | -7.11M | -40.48M | 33.48M | 17.77M | -98.66M | 29.33M | 79.12M | -8.13M | 12.89M | -23.25M | 17.56M | -16.45M | 15.16M | -112.43M | 128.57M | -20.64M | 8.30M | -5.44M | 12.25M | -11.58M | 3.09M | -87.95M | 46.40M | 48.05M | -127.14M | 49.31M | 105.15M | -6.71M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | -10.38M | 29.96M | 0.97M | -5.55M | -15.53M | 27.07M | -20.36M | 10.79M | -22.25M | 27.44M | -37.20M | -9.33M | -12.44M | 16.59M | -8.76M | 7.67M | -13.63M | 16.18M | -12.11M | 6.67M | -5.84M | 0.29M | 42.75M | -24.00M | -3.33M | -9.03M | 18.97M | 2.97M | -6.31M | 14.01M | -11.86M | -11.10M | 7.17M | 3.52M | -63.62M | 3.64M | -3.40M | 36.12M | -21.30M | 3.30M | -14.87M | 17.01M | 11.93M | 2.12M | 4.19M | 15.70M | 27.23M | -26.27M |
|
Other Working Capital Changes (Quarter)
|
-5.13M | 18.01M | -19.48M | 17.52M | -12.06M | 1.48M | 2.07M | 6.10M | 9.73M | 40.95M | 4.03M | -11.68M | -44.13M | 43.41M | -44.60M | 4.59M | 1.07M | 46.17M | -39.99M | 44.12M | -50.10M | 0.52M | -2.15M | -0.80M | 10.48M | -0.27M | -2.31M | 3.57M | 20.83M | -0.63M | 64.25M | -24.69M | -86.31M | 148.47M | -151.65M | 7.70M | 18.48M | -13.35M | 9.58M | -54.03M | 65.50M | -0.30M | -3.55M | 6.70M | 3.68M | -2.79M | 7.14M | 1.41M | -1.52M | 1.62M | 2.51M | -2.45M | 71.07M | 0.08M | -5.92M | -37.73M | 215.54M | -1.43M | -58.70M | -86.23M | 192.42M | 0.13M | 0.33M | 0.57M | 95.40M |
|
Capital Expenditures (Quarter)
|
2.22M | 3.29M | 1.41M | 2.40M | 6.09M | 3.83M | 2.90M | 10.11M | 6.27M | 4.29M | 15.65M | 18.16M | 6.78M | 4.57M | 3.12M | 13.21M | -17.61M | 2.84M | 11.73M | -8.51M | 36.60M | 4.93M | -2.15M | 3.27M | 34.59M | 3.13M | 1.95M | 2.86M | 24.34M | 2.31M | 3.31M | -2.11M | 1.09M | 4.36M | -1.38M | 10.14M | 5.59M | 2.85M | 0.79M | 14.45M | 6.57M | 7.20M | -2.11M | 16.84M | -18.87M | 3.69M | 15.25M | -14.12M | 34.46M | 6.12M | 23.58M | -21.69M | 51.27M | 15.35M | 17.31M | 17.42M | -47.34M | 2.67M | 4.14M | -3.66M | 78.20M | 11.50M | 32.98M | 22.21M | -27.37M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | 0.01M | 0.00M | | 0.01M | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | 0.30M | | | | | | | | | 23.17M | 0.10M | | | | | 14.88M | 0.04M | | | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | 0.29M | | | | | | | | 727.34M | 7.82M | 19.65M | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
109.10M | 50.30M | 296.81M | 27.93M | 41.51M | 49.91M | 21.27M | 1.92M | 77.19M | 22.70M | 107.74M | 22.60M | 54.00M | 70.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-47.31M | -65.54M | 295.40M | -1084.49M | -37.65M | 18.88M | -63.85M | -41.66M | -3.98M | -57.93M | 92.08M | -25.55M | -102.97M | 42.93M | -3.79M | -14.21M | -20.81M | -10.05M | 350.91M | -35.15M | -8.66M | -6.32M | -11.96M | -12.25M | -18.33M | -5.52M | -12.90M | -13.07M | -10.54M | -9.63M | -6.26M | -11.55M | -20.60M | -5.87M | 13.80M | -13.10M | 40.04M | -8.14M | -12.39M | -14.77M | -36.65M | -201.64M | -11.54M | -11.72M | -16.89M | -10.36M | -11.96M | -963.56M | -49.83M | -15.31M | -19.10M | -18.00M | -26.92M | -21.76M | -26.67M | -20.98M | -749.97M | -32.33M | -47.12M | -28.06M | -36.73M | -32.90M | -34.56M | -26.15M | -36.45M |
|
Other financing activities (Quarter)
|
| 1.39M | 0.07M | 32.57M | -25.49M | 2.58M | 1.19M | 0.31M | 3.19M | 1.26M | 0.40M | 2.21M | -2.82M | 1.17M | 0.23M | 0.36M | 0.13M | 1.17M | 1.60M | 0.42M | -0.36M | 2.99M | 10.24M | 0.47M | -3.23M | 3.86M | 1.02M | 2.31M | 0.44M | 3.10M | 1.00M | 0.70M | 0.90M | 22.93M | 0.48M | 0.66M | | 182.38M | 0.74M | 1.08M | 179.19M | 47.20M | 0.60M | 2.43M | -5.21M | 52.81M | 0.62M | 5.29M | 0.48M | 0.56M | 3.86M | 0.28M | 0.00M | | | | | 3.74M | | | | | | 12.77M | 7.31M |
|
Cash from Financing Activities (Quarter)
|
99.91M | -9.50M | -298.91M | 1,064.30M | 2.17M | -137.13M | 4.16M | -1.38M | -43.64M | -0.52M | -202.10M | -8.31M | -112.05M | -30.46M | -7.90M | -108.50M | 0.27M | -109.34M | -1.51M | -301.53M | -29.95M | -27.14M | -96.28M | 419.45M | -291.34M | -366.17M | -140.42M | 434.83M | -301.14M | -125.23M | -65.40M | -43.25M | -33.67M | -126.06M | 304.42M | -97.76M | -707.08M | -341.63M | -49.91M | -58.77M | 413.65M | -340.08M | 65.03M | -274.43M | -229.55M | 245.54M | 11.32M | 64.39M | -91.74M | -966.12M | -16.82M | -269.89M | -172.55M | -158.29M | -553.76M | -130.31M | -111.57M | -207.22M | -368.64M | -350.27M | -476.18M | -321.72M | -321.10M | -369.38M | -349.79M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 20.41M | 20.44M | 24.15M | 22.79M | 21.89M | 21.59M | 26.68M | 26.26M | 25.50M | 25.44M | 34.40M | 34.45M | 34.90M | 33.94M | 51.76M | 50.43M | 57.99M | 49.37M | 57.88M | 57.92M | 59.45M | 57.07M | 65.45M | 64.65M | 66.15M | 64.49M | 85.96M | 85.97M | 87.85M | 84.19M | 100.85M | 100.19M | 112.19M | 110.15M | 109.41M | 109.40M | 131.38M | 126.96M | 125.76M | 125.16M | 143.82M | 139.75M | 137.87M | 135.17M |
|
Exchange Rate Effect (Quarter)
|
1.62M | -1.87M | 1.44M | -0.36M | 2.20M | 2.35M | 1.82M | -5.97M | -1.82M | 2.75M | -3.26M | 3.42M | -1.55M | -3.80M | -2.27M | 2.39M | 0.08M | 0.57M | 0.18M | -5.93M | -4.83M | -4.28M | 1.49M | -2.70M | -2.69M | 2.11M | -5.17M | -0.83M | -9.40M | 2.98M | 3.05M | 1.47M | 1.60M | 3.66M | -7.62M | -2.17M | -0.35M | 0.50M | 1.17M | -4.97M | 4.77M | -10.76M | 2.01M | 4.24M | 8.18M | -4.01M | 0.44M | -4.06M | -1.30M | -4.89M | -13.78M | -10.37M | 10.50M | 2.96M | 0.34M | -3.62M | 5.72M | -2.96M | -1.40M | 6.30M | -9.35M | 4.21M | 6.17M | -1.15M | 0.35M |
|
Change in Cash (Quarter)
|
64.32M | -91.67M | 67.80M | 45.59M | 28.84M | -141.78M | 48.26M | 45.68M | 30.64M | 13.81M | 7.29M | 67.15M | -157.15M | 79.72M | 71.67M | -50.95M | 74.68M | -93.58M | 418.38M | -235.05M | 60.61M | 28.95M | -82.73M | 538.47M | -215.78M | -332.69M | -40.40M | 569.45M | -182.23M | -94.86M | 53.61M | 48.43M | 90.49M | -39.67M | 517.77M | 30.80M | -494.22M | -261.39M | 128.34M | 110.03M | 625.42M | -439.71M | 318.12M | -82.12M | -2.34M | 446.63M | 224.85M | -687.34M | 136.78M | -742.13M | 162.99M | 24.81M | 126.45M | 87.04M | -288.28M | 136.22M | -466.86M | 57.62M | -67.91M | 49.58M | -91.63M | -48.68M | -13.35M | 52.77M | 115.24M |
|
Free Cash Flow (Quarter)
|
7.87M | -18.05M | 68.45M | 63.73M | 56.02M | -29.71M | 103.23M | 84.57M | 73.80M | 65.22M | 104.91M | 79.43M | 52.64M | 66.48M | 82.51M | 56.15M | 112.76M | 22.41M | 57.07M | 116.08M | 67.46M | 61.75M | 26.17M | 130.69M | 61.98M | 33.75M | 116.14M | 145.67M | 114.52M | 34.71M | 118.91M | 103.89M | 142.07M | 84.24M | 208.55M | 133.69M | 167.59M | 85.03M | 188.68M | 174.09M | 237.07M | 105.57M | 264.73M | 182.96M | 254.80M | 211.77M | 209.81M | 230.01M | 245.20M | 238.07M | 189.11M | 344.76M | 264.16M | 248.79M | 274.49M | 273.71M | 436.30M | 297.47M | 345.11M | 425.26M | 352.43M | 290.24M | 303.16M | 427.23M | 528.50M |
|
Net Cash Flow (Quarter)
|
62.70M | -89.80M | 66.36M | 45.95M | 26.64M | -144.14M | 46.43M | 51.65M | 32.45M | 11.06M | 10.54M | 63.73M | -155.60M | 83.52M | 73.94M | -53.34M | 74.60M | -94.14M | 418.20M | -229.11M | 65.44M | 33.23M | -84.22M | 541.16M | -213.09M | -334.80M | -35.23M | 570.28M | -172.82M | -97.84M | 50.55M | 46.97M | 88.89M | -43.33M | 525.39M | 32.97M | -493.87M | -261.90M | 127.17M | 115.00M | 620.65M | -428.95M | 316.11M | -86.36M | -10.52M | 450.64M | 224.41M | -683.28M | 138.09M | -737.24M | 176.77M | 35.18M | 115.95M | 84.09M | -288.62M | 139.84M | -472.58M | 60.58M | -66.51M | 43.28M | -82.28M | -52.89M | -19.53M | 53.92M | 114.89M |