|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | -0.02M | 0.01M | -174.67M | -69.88M | -4.46M | -55.53M | 65.77M | 23.65M | -26.97M | -12.55M | -2.63M | -8.17M | -33.09M | -11.19M | 62.50M | 4.72M | 393.79M | -572.54M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.78M | 3.97M | 4.47M | 4.16M | 3.88M | 3.95M | 4.03M | 3.97M | 3.98M | 4.34M | 4.35M | 3.17M | 4.16M | 3.58M | 4.09M | 4.68M | 4.13M | 4.51M | 5.98M | 8.76M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.18M | -2.47M | -5.66M | -1.41M | 3.72M | 0.05M | 0.94M | 2.62M | 4.71M | 7.42M | 4.27M | -0.53M | 6.38M | 4.86M | -0.46M | 10.91M | 5.32M | 6.92M | 91.32M | -6.42M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.04M | | | | 0.01M | | | | 0.07M | | | | 0.05M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.95M | -5.63M | 1.45M | -18.68M | -0.00M | -0.15M | 59.87M | 36.19M | -34.56M | 35.52M | -45.27M | -10.37M | -0.54M | -9.05M | -2.94M | 19.02M | 0.01M | -7.40M | 3.42M | 50.85M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.34M | 2.58M | -0.59M | 72.85M | | | | | 5.32M | | | 3.00M | | | | 10.70M | 26.46M | 4.65M | | 3.70M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.21M | | | | 0.02M | | | | 0.01M | | | | 0.01M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.49M | 133.71M | 113.28M | 102.29M | 41.35M | 120.80M | 138.95M | 199.99M | 154.05M | 168.47M | 133.43M | 181.92M | 107.24M | 181.66M | 143.62M | 148.92M | 87.73M | 151.81M | 207.88M | 245.84M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.51M | 4.98M | 1.04M | 1.98M | 0.13M | 2.02M | 2.22M | 2.15M | 2.34M | 2.27M | 2.26M | 2.23M | 2.05M | 2.14M | 2.25M | 2.29M | 3.76M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.28M | 174.78M | 173.38M | 167.96M | 164.36M | 162.01M | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.02M | -13.37M | -29.49M | 3.07M | 22.77M | -19.12M | 26.18M | 24.67M | -19.22M | -8.24M | 29.35M | 25.24M | 67.20M | -47.16M | 18.12M | 4.28M | 29.71M | -13.73M | -0.17M | -96.38M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.04M | -6.65M | -8.45M | -10.90M | 5.62M | -11.36M | 6.05M | -1.24M | 16.27M | 7.85M | -5.82M | 1.13M | 2.05M | -0.47M | -5.91M | -11.76M | -10.70M | -9.66M | 0.45M | -13.54M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.70M | 46.02M | -19.84M | 3.66M | 2.02M | -7.15M | 35.67M | 31.10M | -47.38M | 2.87M | -18.88M | 31.00M | 8.62M | -7.74M | -0.30M | -25.73M | -8.57M | -15.11M | 19.13M | -46.76M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.77M | -7.07M | 3.92M | -7.48M | 0.68M | -4.78M | 4.03M | 8.68M | 9.95M | -8.06M | -7.79M | 30.03M | 3.81M | -16.70M | -12.02M | -9.68M | -4.08M | -2.71M | 8.77M | -1.34M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.68M | 18.40M | 16.55M | -51.79M | 8.04M | 8.56M | -4.02M | -16.52M | 0.07M | 4.34M | -0.50M | -15.56M | -8.98M | 17.00M | -22.01M | 18.50M | -4.26M | 1.91M | 25.00M | -31.36M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.85M | 76.93M | 62.12M | 54.14M | 84.26M | 76.63M | 111.19M | 101.36M | 118.73M | 144.75M | 143.21M | 134.16M | 104.63M | 127.37M | 127.88M | 208.05M | 164.95M | 178.91M | 210.02M | 162.06M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.15M | 2.62M | 3.67M | 12.76M | 7.60M | 2.68M | 1.98M | 3.07M | 4.63M | 4.46M | 5.50M | 2.36M | 1.81M | 5.83M | 5.79M | 37.06M | 7.75M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.43M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 251.54M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.91M | 0.46M | 0.00M | 0.03M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.12M | -65.80M | 19.83M | -52.14M | -82.11M | -81.05M | -103.84M | -101.71M | -128.13M | -154.84M | -146.00M | -141.45M | -106.63M | -120.47M | -126.12M | -202.24M | -74.92M | -135.94M | 166.50M | 141.45M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.42M | | | 13.92M | 3.86M | | -4.30M | 4.31M | 7.87M | 0.17M | | 7.81M | 4.16M | 3.58M | 4.09M | -14.86M | 4.15M | 4.51M | 5.98M | 8.76M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -113.92M | -85.47M | 237.22M | 450.59M | -555.26M | -23.32M | -23.89M | -59.06M | 2.32M | -249.68M | 301.58M | 538.38M | -635.11M | -1.23M | -25.68M | -0.03M | -1.96M | -19.39M | -518.17M | -27.27M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.08M | -41.76M | 0.07M | | 0.01M | 3.48M | | -3.42M | 0.19M | | 2.08M | | 0.09M | 0.86M | -0.86M | 0.86M | | | 0.75M | 4.43M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.11M | -0.24M | 0.63M | -1.02M | -1.29M | 2.72M | -2.29M | -6.36M | -3.85M | -4.79M | -2.13M | -12.21M | -5.91M | -3.29M | -1.25M | -4.70M | -0.42M | -1.78M | -0.47M | -1.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -54.66M | -17.80M | 370.96M | 499.73M | -597.30M | 19.14M | 8.92M | 32.87M | 24.39M | -240.85M | 286.87M | 566.63M | -640.41M | 56.67M | -9.44M | -58.05M | 10.44M | -5.31M | -144.26M | 359.01M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.64M | 56.78M | 51.16M | 48.16M | -42.90M | 44.16M | 27.76M | 98.62M | 35.32M | 23.71M | -9.79M | 47.77M | 2.61M | 54.29M | 15.74M | -59.13M | -77.22M | -27.10M | -2.14M | 83.78M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -53.55M | -17.56M | 370.33M | 500.75M | -596.01M | 16.42M | 11.21M | 39.22M | 28.23M | -236.06M | 289.00M | 578.85M | -634.50M | 59.96M | -8.19M | -53.35M | 10.86M | -3.52M | -143.79M | 360.02M |