|
Net Income (Quarter)
|
-2.20M | -2.51M | -19.97M | -4.73M | -2.59M | -4.79M | 115.85M | -1.95M | -2.49M | -3.92M | 4.37M | 3.68M | -4.64M | -5.62M | -2.47M | -0.94M | -1.07M | 3.91M | 0.02M | -0.81M | -0.87M | 175.73M | 0.62M | 0.12M | -0.15M | 0.02M | 0.03M | | | | 0.19M | 28.46M | 80.56M | -310.84M | 23.35M | 87.84M | 280.85M | 171.53M | -89.17M | -4.70M | 27.57M | 21.98M | 4.34M | -331.97M | -34.61M | 0.51M | | | 0.51M | | | 180.64M | | | -2.21M | 120.69M | 137.39M | 163.76M | 229.67M | 123.23M | 133.32M | 136.48M | 158.30M | 117.55M | 125.48M | 160.76M | 209.66M |
|
Depreciation and Depletion (Quarter)
|
16.88M | 15.29M | 13.01M | 15.79M | 16.62M | 14.60M | 16.88M | 13.44M | 12.45M | 17.48M | 13.35M | 12.12M | 12.22M | 13.15M | 14.99M | 14.02M | 17.04M | 13.49M | 14.37M | 14.82M | 15.26M | 14.13M | 16.95M | 15.57M | 15.50M | 15.62M | 15.51M | 15.79M | 17.57M | 17.95M | 20.36M | 19.89M | 18.34M | 17.26M | 18.77M | 19.26M | 18.80M | 18.93M | -22.16M | 18.97M | 8.75M | 8.53M | 8.78M | 9.39M | 9.67M | 11.22M | 10.99M | 10.46M | 10.06M | 10.10M | 10.78M | 10.50M | 11.49M | 10.68M | 10.93M | 10.55M | 14.56M | 17.31M | 19.38M | 20.52M | 21.09M | 25.30M | 20.58M | 21.73M | 18.06M | 14.85M | 12.48M |
|
Share-based Compensation (Quarter)
|
13.59M | 16.52M | 21.39M | 0.15M | 21.05M | 17.06M | 0.04M | 20.16M | 23.01M | 22.89M | 22.54M | 21.47M | 20.44M | 23.35M | 20.37M | 12.66M | 11.82M | 14.37M | 14.16M | 9.61M | 16.55M | 17.33M | 16.14M | 18.91M | 25.95M | 27.01M | 33.58M | 31.18M | 27.76M | 23.66M | 22.21M | 33.98M | 38.91M | 134.47M | 57.26M | 59.08M | 57.56M | 55.36M | -105.97M | 67.44M | 62.42M | 50.05M | 18.91M | 21.17M | 22.14M | 37.34M | 21.62M | 30.12M | 42.40M | 39.57M | 34.73M | 42.30M | 54.77M | 53.26M | 53.56M | 41.56M | 60.64M | 61.74M | 68.15M | 63.82M | 23.41M | 8.60M | 69.21M | 70.39M | 10.41M | 5.33M | 64.03M |
|
Deferred Taxes (Quarter)
|
| 19.16M | -53.99M | 6.82M | -12.63M | 11.93M | -12.19M | 6.37M | 7.76M | -58.68M | 9.06M | 3.13M | -2.31M | 4.59M | 31.67M | -11.01M | 4.27M | 0.80M | -3.16M | 3.80M | 2.05M | 82.89M | -11.87M | 0.87M | 6.39M | -15.11M | -51.94M | 2.43M | -93.33M | -9.05M | -19.23M | 3.72M | 2.86M | -350.70M | 58.84M | -31.89M | 20.64M | -25.61M | 13.86M | -65.11M | 25.77M | 13.15M | 13.43M | -46.30M | 30.23M | 16.98M | 14.46M | -10.01M | -10.72M | -1.02M | -36.22M | -14.83M | -17.84M | 39.18M | -36.47M | 11.71M | 14.92M | 18.16M | -18.18M | 6.78M | 10.19M | -11.74M | -20.18M | -3.72M | -4.19M | 43.07M | 9.77M |
|
Cash from Discontinued Operations (Quarter)
|
| 0.03M | -23.78M | -0.39M | -2.13M | -3.11M | -1.92M | -1.05M | -1.87M | -4.47M | -1.04M | -0.37M | -0.36M | -1.14M | -1.61M | 2.42M | -0.09M | -0.08M | -4.13M | -0.06M | -0.09M | -0.01M | 0.03M | | | 0.05M | 0.04M | | | | | | | | | | | | | | | 244.54M | 69.44M | 41.73M | -21.70M | -6.40M | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| 0.61M | -3.83M | 2.37M | -8.66M | 16.54M | -9.75M | 0.85M | 0.70M | 0.32M | 10.84M | -2.26M | -0.10M | 0.22M | 13.06M | 0.84M | 4.25M | 0.63M | -25.59M | 0.16M | 0.53M | -14.28M | -1.44M | 10.34M | -9.95M | -0.96M | 61.65M | 3.67M | 6.80M | -2.48M | -16.83M | -0.21M | 2.99M | 0.06M | -25.98M | -13.73M | 5.13M | -4.09M | 16.82M | 1.22M | 137.25M | 28.72M | -168.25M | 0.12M | 209.58M | 2.26M | | 0.26M | 11.12M | 4.35M | | 96.97M | 4.12M | -103.70M | 111.87M | 2.05M | 0.53M | -5.02M | 11.61M | 9.59M | -0.78M | 2.62M | -3.47M | 78.75M | 11.17M | 25.70M | 12.92M |
|
Asset Writedowns and Impairment (Quarter)
|
| 0.90M | 0.15M | | | | | | | | | | | | | | | | | | | | 2.32M | | 0.30M | 0.80M | 5.38M | 2.30M | 0.40M | 2.19M | 12.84M | 3.37M | 10.65M | 6.91M | 8.00M | 9.53M | 11.34M | 14.66M | 12.92M | 15.01M | 18.40M | 17.10M | 15.30M | 19.93M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 42.88M | 202.24M | 56.55M | 75.03M | 76.50M | 132.63M | 53.89M | 103.27M | 112.41M | 102.82M | 59.05M | 146.48M | 118.08M | 30.92M | 92.36M | 135.90M | 96.07M | 86.63M | 42.64M | 106.13M | 145.89M | 129.39M | -3.81M | 89.59M | 98.33M | 221.56M | 39.36M | 43.83M | 111.06M | 149.98M | 67.86M | 89.85M | 140.09M | 118.90M | 152.01M | 227.79M | 291.90M | -60.24M | 102.94M | 102.28M | 263.04M | 179.73M | 39.25M | 236.64M | 242.96M | 269.71M | 102.31M | 248.51M | 316.11M | 245.57M | 232.52M | -212.55M | 280.49M | 225.24M | 120.39M | 209.48M | 290.81M | 276.12M | 284.10M | 128.97M | 264.94M | 254.71M | 193.12M | 243.84M | 320.64M | 322.78M |
|
Amortization of Goodwill (Quarter)
|
| | 915.81M | | | | | | | | | | | | | | | | | | | | | | | | 14.06M | | -275.40M | | | | | | | | | | | | | | | 211.97M | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
8.05M | 10.25M | 130.72M | 0.18M | 4.76M | 2.30M | 0.18M | 2.46M | 2.20M | 4.54M | 12.86M | 7.04M | 5.80M | 5.21M | 17.71M | 14.08M | 18.14M | 13.03M | 14.60M | 11.98M | 13.41M | 16.45M | 16.09M | 12.55M | 14.41M | 12.34M | 100.65M | 13.82M | 36.98M | 14.27M | 14.36M | 9.16M | 8.62M | 4.37M | 19.99M | 19.95M | 20.19M | 20.15M | -58.98M | 22.75M | 0.41M | 0.64M | 7.26M | 6.40M | 0.40M | 0.46M | 0.26M | 0.21M | 0.24M | 15.07M | 13.04M | 12.69M | 229.54M | 9.61M | 114.42M | 12.12M | 11.31M | | | 10.37M | 10.95M | | | 10.48M | 10.50M | | |
|
Depreciation & Amortization (CF) (Quarter)
|
16.88M | 15.29M | 13.01M | 15.79M | 16.62M | 14.60M | 16.88M | 13.44M | 12.45M | 17.48M | 13.35M | 12.12M | 12.22M | 13.15M | 14.99M | 14.02M | 17.04M | 13.49M | 14.37M | 14.82M | 15.26M | 14.13M | 16.95M | 15.57M | 15.50M | 15.62M | 15.51M | 15.79M | 17.57M | 17.95M | 20.36M | 19.89M | 18.34M | 17.26M | 18.77M | 19.26M | 18.80M | 18.93M | -22.16M | 18.97M | 8.75M | 8.53M | 8.78M | 9.39M | 9.67M | 11.22M | 10.99M | 10.46M | 10.06M | 10.10M | 10.78M | 10.50M | 11.49M | 10.68M | 10.93M | 10.55M | 14.56M | 17.31M | 19.38M | 20.52M | 21.09M | 25.30M | 20.58M | 21.73M | 18.06M | 14.85M | 12.48M |
|
Change in Receivables (Quarter)
|
| 2.77M | 16.08M | 12.13M | -3.30M | 10.14M | 13.93M | 13.71M | -3.50M | 17.28M | 30.82M | 10.54M | 8.85M | -2.94M | 14.55M | 4.63M | 5.12M | -20.56M | 0.39M | 20.39M | -14.67M | 7.06M | 7.14M | 3.85M | -6.56M | 28.53M | 3.86M | -7.79M | -40.06M | 14.90M | 31.67M | 13.92M | 8.88M | 55.81M | 36.56M | 29.90M | 30.28M | 18.48M | -95.94M | 88.37M | -26.95M | 7.14M | -50.70M | 52.58M | 16.64M | 18.69M | -63.71M | 75.27M | 27.86M | -76.51M | 7.40M | -6.14M | 5.21M | -6.05M | 13.65M | 65.73M | 17.35M | 17.06M | 7.28M | -71.67M | 100.34M | 12.74M | -11.62M | -2.51M | 15.25M | 3.71M | -40.07M |
|
Change in Accured Expenses (Quarter)
|
| -13.24M | 19.90M | 4.82M | -7.55M | 19.75M | 37.17M | -13.71M | 7.37M | 21.86M | 41.72M | -34.99M | 38.00M | 15.69M | -33.08M | -12.93M | 36.37M | -29.60M | 5.39M | -11.65M | -19.59M | 7.06M | 29.15M | -33.80M | 0.39M | 15.78M | 26.39M | -10.80M | -77.35M | 24.48M | 11.31M | 14.87M | -28.52M | 50.06M | -61.70M | -7.59M | 8.65M | 56.83M | -36.51M | -26.83M | 22.07M | 50.47M | -11.97M | -18.28M | 4.93M | 31.63M | 5.87M | -40.24M | 22.92M | 13.26M | 462.82M | -24.87M | -451.19M | 8.71M | -5.27M | -34.43M | 6.44M | 43.69M | -21.66M | -22.54M | 25.66M | -2.71M | -9.80M | -49.34M | 29.90M | 56.01M | -19.34M |
|
Change in Taxes (Quarter)
|
| 11.96M | 122.83M | 7.00M | 17.68M | -2.94M | 55.01M | -0.20M | -7.95M | 14.32M | -13.22M | 10.84M | 33.95M | 8.17M | -5.96M | 35.20M | 10.33M | 2.61M | 1.05M | 6.70M | 22.60M | -143.88M | 20.09M | -41.36M | -21.95M | 49.56M | 37.91M | -37.48M | -10.55M | 10.95M | 46.08M | -38.61M | -21.12M | 64.17M | -3.78M | -7.03M | 10.50M | -1.50M | 24.93M | -6.15M | -3.63M | 3.78M | 1.84M | -49.35M | 33.11M | 21.56M | 11.60M | -21.87M | 40.77M | -0.46M | -21.30M | -9.96M | -5.13M | 3.37M | 10.67M | 19.79M | -15.79M | 3.78M | -11.12M | 11.05M | -22.74M | 23.08M | 10.83M | 11.53M | -17.60M | -25.05M | 19.21M |
|
Other Working Capital Changes (Quarter)
|
| -2.94M | 11.62M | 6.54M | -9.09M | 17.02M | 5.18M | 1.01M | -0.77M | -9.24M | 57.95M | 8.95M | -1.01M | 1.81M | -7.88M | 7.83M | -8.03M | 20.12M | 14.72M | -1.03M | 20.27M | -10.50M | -5.13M | 23.00M | -16.54M | 39.22M | -24.50M | 19.54M | 0.52M | -0.28M | -6.97M | 9.91M | 8.57M | 26.31M | -5.64M | 41.73M | 3.92M | 6.59M | -37.63M | -6.73M | 22.21M | 9.09M | -11.01M | -0.29M | 13.43M | 11.08M | 3.07M | 10.83M | -3.43M | 23.02M | -2.73M | 0.99M | 0.70M | -0.33M | 5.64M | 2.24M | -9.76M | -16.13M | -1.40M | -11.51M | -10.62M | 27.68M | -48.64M | -15.23M | 8.64M | 22.09M | -61.42M |
|
Capital Expenditures (Quarter)
|
| 10.24M | 5.08M | 11.49M | 12.02M | 7.81M | 8.50M | 8.29M | 11.05M | 8.00M | 12.61M | 9.63M | 10.72M | 12.01M | 18.84M | 33.64M | 14.18M | 16.30M | 16.20M | 9.72M | 16.84M | 12.48M | 18.20M | 12.88M | 13.94M | 17.74M | 17.49M | 16.09M | 19.04M | 27.61M | 15.30M | 11.16M | 30.66M | 14.70M | 19.00M | 14.80M | 24.89M | 20.42M | -28.72M | 25.86M | -5.00M | 9.42M | 8.76M | 9.78M | 8.34M | 14.25M | 10.00M | 10.29M | 22.10M | 20.42M | 27.16M | 17.66M | 9.65M | 11.07M | 10.75M | 19.84M | 17.61M | 12.56M | 17.39M | 17.23M | 12.67M | 13.11M | 7.57M | 15.43M | 12.87M | 13.80M | 14.66M |
|
Acquisitions (Quarter)
|
| 73.87M | | 9.76M | 6.92M | 0.65M | -0.00M | 48.27M | 31.70M | 198.50M | | 10.27M | 10.14M | 356.71M | 23.13M | 29.19M | 7.72M | 2.54M | 0.98M | 77.98M | 25.40M | 140.82M | 15.20M | 5.71M | 37.58M | | 574.12M | 2.25M | 0.27M | | 15.88M | 52.37M | -3.20M | 19.95M | 77.44M | 21.30M | -3.78M | 0.12M | -18.77M | 21.55M | -17.80M | | | 532.86M | -532.86M | | | | | 22.39M | -3.35M | | | 25.68M | | | | | 11.57M | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -265.15M | 86.53M | -576.11M | -387.31M | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| 91.66M | 79.33M | 195.66M | -190.34M | 601.80M | 156.20M | 7.83M | 3.98M | 2.21M | 1.19M | 8.06M | 4.47M | 0.22M | 1.87M | 12.50M | 0.00M | | | | 1.00M | | 57.39M | 6.05M | 8.56M | 178.31M | -183.51M | | 32.50M | 46.71M | 93.02M | 97.50M | 24.00M | 15.00M | 71.43M | 5.00M | 5.00M | 115.00M | 11.72M | 123.50M | 40.00M | | 1.62M | 20.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -120.79M | -131.38M | -107.78M | 20.04M | 60.13M | -90.49M | 43.15M | -232.90M | 175.53M | -10.97M | -12.23M | -20.10M | -355.25M | 46.28M | -52.14M | -46.48M | 32.14M | -13.28M | -128.57M | -91.27M | -179.06M | -40.90M | -65.97M | -86.90M | 144.20M | -574.05M | -76.07M | 95.04M | -125.38M | 119.27M | 89.58M | 9.54M | -17.88M | -39.19M | -44.89M | -120.76M | -107.91M | 235.35M | 55.61M | -79.10M | -9.47M | -8.77M | -9.90M | -2457.09M | -1445.14M | -10.00M | -10.54M | -862.97M | -42.53M | -23.78M | -14.66M | -10.86M | -35.92M | -10.26M | -19.79M | -17.58M | -10.21M | -29.00M | -26.05M | -12.66M | -12.36M | -7.47M | -16.49M | -37.78M | -13.61M | 21.05M |
|
Other financing activities (Quarter)
|
| 0.97M | 0.18M | 4.80M | -4.79M | 0.04M | 14.24M | 9.68M | -9.66M | -3.72M | 25.86M | 6.48M | 7.88M | 9.13M | 33.62M | -1.10M | 24.65M | 2.88M | -19.03M | -0.29M | 0.15M | 41.46M | 3.64M | 16.85M | 19.62M | -36.47M | 19.05M | -5.86M | 5.37M | 20.49M | -12.19M | 0.25M | -5.12M | 7.51M | 31.11M | 0.19M | -5.02M | 0.30M | 6.27M | 5.54M | -70.98M | 65.41M | -254.17M | 8.98M | -21.72M | -98.21M | 124.48M | -0.73M | 0.73M | 0.85M | -0.59M | | 0.01M | | 0.12M | | | | 0.02M | -1.95M | -0.23M | -0.01M | -4.29M | -0.37M | -5.85M | | |
|
Cash from Financing Activities (Quarter)
|
| -124.97M | -206.77M | -238.88M | -129.04M | -150.04M | -199.25M | 8.62M | -93.93M | -223.03M | -63.89M | -127.72M | 59.98M | -71.14M | 172.40M | -113.90M | -84.44M | -70.82M | 286.83M | -12.82M | -33.62M | -12.60M | -21.94M | -237.58M | -23.96M | -129.56M | 1,069.49M | -205.79M | -130.55M | -44.39M | -111.41M | -119.18M | 19.30M | -392.92M | 295.93M | -83.15M | -119.56M | -157.15M | 161.09M | -73.66M | 935.87M | -129.87M | -78.31M | 263.98M | -28.31M | 1,476.30M | 75.88M | 18.70M | 4.93M | 4.06M | 83.42M | -116.61M | -218.75M | -310.90M | -42.90M | -104.93M | -28.81M | -302.76M | -97.56M | -199.62M | -195.02M | -241.48M | -122.18M | -740.30M | -291.98M | 415.09M | -367.71M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | 10.67M | 10.57M | 11.12M | -26.59M | 73.05M | 21.43M | -21.43M | 55.56M | 23.63M | 20.00M | 20.08M | -9.76M | 67.01M | 28.68M | 28.05M | 28.22M | -52.74M | | | | 2.74M | 12.26M | 0.10M | 0.65M | -13.01M | 0.23M | 0.64M | 3.92M | 100.33M | 3.18M | -3.18M | | 1.65M | 3.17M | 12.66M | | | | 1.47M | | | 10.33M | 0.23M | | | 1.58M | 0.29M | | -1.87M | 0.74M | | 0.55M | | 0.08M | 94.88M | -94.88M | 186.17M |
|
Exchange Rate Effect (Quarter)
|
| 0.20M | -0.09M | -3.23M | -1.00M | 3.57M | -1.09M | 1.88M | -0.29M | -4.00M | -2.08M | 1.22M | -2.90M | 4.02M | 0.21M | -4.97M | 0.08M | 5.62M | 2.74M | 1.62M | 2.92M | -9.83M | -7.88M | -11.46M | 6.32M | -2.98M | -2.19M | -0.28M | -1.00M | 2.51M | -7.66M | 4.00M | 1.47M | 3.93M | 2.20M | 2.75M | -2.70M | -0.25M | -1.68M | 0.81M | -0.45M | -2.90M | 0.97M | -6.00M | 4.84M | 1.88M | 4.70M | -3.93M | 0.29M | -2.79M | -1.14M | -4.20M | -6.59M | -6.71M | 9.69M | 1.82M | -0.40M | -3.52M | 5.89M | -5.95M | 1.59M | 6.64M | -14.61M | 7.10M | 11.74M | -4.13M | -1.52M |
|
Change in Cash (Quarter)
|
| -207.41M | -155.01M | -290.11M | -40.72M | -12.96M | -160.12M | 106.50M | -224.40M | 55.12M | 37.76M | -80.06M | 185.51M | -308.30M | 249.59M | -76.22M | 7.52M | 60.37M | 357.19M | -98.75M | -14.37M | -55.61M | 58.69M | -307.35M | -26.64M | 110.04M | 725.30M | -242.50M | 8.32M | -57.49M | 150.19M | 42.27M | 120.17M | -266.79M | 366.23M | 26.71M | -15.27M | 26.84M | 336.20M | 84.89M | 935.38M | -205.80M | 445.81M | 293.33M | -2248.77M | 274.12M | 335.58M | 110.46M | -613.17M | 274.85M | 311.64M | 101.24M | -452.95M | -73.05M | 181.76M | -4.33M | 163.09M | -24.27M | 155.44M | 52.49M | -72.78M | 13.38M | 110.46M | -563.67M | -85.92M | 736.84M | -38.59M |
|
Free Cash Flow (Quarter)
|
| 32.64M | 197.16M | 45.06M | 63.00M | 68.69M | 124.13M | 45.60M | 92.21M | 104.41M | 90.21M | 49.42M | 135.76M | 106.07M | 12.08M | 58.72M | 121.72M | 79.77M | 70.43M | 32.92M | 89.29M | 133.41M | 111.19M | -16.69M | 75.65M | 80.59M | 204.07M | 23.27M | 24.79M | 83.46M | 134.68M | 56.71M | 59.19M | 125.39M | 99.89M | 137.21M | 202.90M | 271.48M | -31.53M | 77.09M | 107.28M | 253.62M | 170.97M | 29.47M | 228.30M | 228.71M | 259.71M | 92.02M | 226.41M | 295.69M | 218.41M | 214.86M | -222.20M | 269.42M | 214.49M | 100.54M | 191.86M | 278.24M | 258.73M | 266.87M | 116.29M | 251.84M | 247.14M | 177.69M | 230.97M | 306.84M | 308.12M |
|
Net Cash Flow (Quarter)
|
| -202.88M | -135.91M | -290.11M | -33.97M | -13.41M | -157.11M | 105.67M | -223.57M | 64.91M | 27.96M | -80.91M | 186.36M | -308.30M | 249.59M | -73.68M | 4.98M | 57.38M | 360.18M | -98.75M | -18.75M | -45.77M | 66.55M | -307.35M | -21.27M | 112.96M | 717.00M | -242.50M | 8.32M | -58.71M | 157.84M | 38.27M | 118.69M | -270.71M | 375.63M | 23.97M | -12.52M | 26.84M | 336.20M | 84.89M | 959.04M | 123.69M | 92.66M | 293.33M | -2248.77M | 274.12M | 335.58M | 110.46M | -609.53M | 277.64M | 305.21M | 101.24M | -442.17M | -66.34M | 172.07M | -4.33M | 163.09M | -22.16M | 149.55M | 58.44M | -78.72M | 11.10M | 125.07M | -563.67M | -85.92M | 722.12M | -23.88M |