|
Net Income (Quarter)
|
-1.44M | -1.12M | 6.06M | -6.77M | -5.39M | 6.09M | 13.34M | -25.17M | 10.01M | 40.23M | 21.25M | -17.10M | -0.93M | 24.05M | 42.56M | -38.56M | -13.58M | -3.08M | 105.41M | -29.89M | -6.81M | 50.99M | -206.99M | 182.75M | -66.66M | 1.29M | -22.59M | -5.66M | -9.29M | 24.94M | -57.06M | -4.16M | 380.96M | 13.33M | -14.65M | -0.94M | -185.74M | -6.12M | -25.43M | -1.49M | -0.15M | -0.11M | -0.02M | | | | | 23.11M | 3.61M | 58.98M | -76.66M | 19.56M | 28.29M | 45.77M | -251.34M | -7.13M | -4.10M | -9.16M | -1.43M | 39.38M | 0.01M | -0.01M |
|
Depreciation and Depletion (Quarter)
|
| | | 1.20M | 1.40M | 3.90M | 4.10M | 6.10M | 7.70M | 9.20M | 16.20M | 13.40M | 13.70M | 15.60M | 17.10M | 18.50M | 28.39M | 29.72M | 29.09M | 35.79M | 34.47M | 35.44M | 31.23M | 27.65M | 28.70M | 32.04M | 2.08M | 24.78M | 26.14M | 25.49M | 23.54M | 24.73M | 25.83M | 26.26M | 24.84M | 25.46M | 31.33M | 37.69M | 38.31M | 46.72M | 53.29M | 45.14M | 45.05M | 60.61M | 47.84M | 48.40M | 46.93M | 47.05M | 48.81M | 50.01M | 50.26M | 49.64M | 48.67M | 49.59M | 50.64M | 47.92M | 48.02M | 52.28M | 50.64M | 53.42M | 50.70M | 47.72M |
|
Share-based Compensation (Quarter)
|
| | | | | | | 0.66M | 2.30M | 2.37M | 3.35M | 7.08M | -0.31M | 4.10M | 3.21M | 7.77M | 13.74M | 1.60M | 19.38M | 36.29M | 0.33M | 0.40M | 1.49M | 22.34M | 10.66M | 6.87M | 13.24M | 8.82M | 6.07M | 12.23M | 8.13M | 5.51M | 19.22M | 7.84M | 8.79M | 3.70M | 21.30M | 2.21M | -0.70M | 2.30M | 2.26M | 1.12M | 1.05M | 0.96M | -2.75M | 0.75M | -0.01M | 0.50M | 0.48M | 0.89M | 0.85M | 0.47M | 0.41M | 0.21M | | | | | | | | |
|
Deferred Taxes (Quarter)
|
-0.79M | -0.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -1.59M | 40.95M | -2.16M | -199.59M | 32.04M | 120.99M | -40.57M | 73.26M | -22.74M | -1.11M | 83.74M | 21.74M | -1.44M | -0.15M | -0.12M | -0.06M | | | | | | | | | | | | | 30.30M | -6.42M | -3.92M | 20.66M | 15.95M | -0.45M | -0.03M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | 0.38M | 0.31M | | | | | | 0.02M | 0.08M | 0.85M | 0.75M | 0.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
0.05M | 1.21M | | 0.20M | | -1.55M | -0.27M | -0.21M | -0.21M | | 0.27M | 3.50M | 0.18M | 0.33M | -0.32M | 4.09M | -3.26M | 6.90M | -8.50M | 6.16M | 5.30M | 5.30M | -17.00M | 1.38M | -1.34M | -0.04M | 3.56M | 5.25M | -3.78M | 2.00M | 24.63M | 0.91M | 0.46M | -1.28M | 0.30M | 0.89M | 2.35M | -4.87M | -0.91M | | -0.94M | 4.30M | -2.39M | 1.38M | 0.63M | -3.60M | 1.94M | | 2.57M | 0.52M | -3.81M | 0.00M | 0.25M | 2.61M | 0.35M | 0.01M | 0.10M | 5.93M | -4.91M | -1.23M | 3.46M | -3.64M |
|
Asset Writedowns and Impairment (Quarter)
|
0.00M | -0.04M | 0.02M | 0.05M | | | 0.64M | 0.29M | 0.06M | 0.55M | 0.41M | 0.36M | 0.42M | 1.33M | 0.33M | 0.25M | 1.10M | 1.05M | 1.71M | 1.06M | 1.99M | 0.72M | 1.86M | 0.01M | -0.13M | 0.59M | -1.47M | 0.30M | 0.40M | -0.41M | 0.11M | 0.20M | -0.03M | 0.26M | 13.88M | 0.15M | 0.15M | -0.02M | 33.68M | 1.95M | -1.53M | 0.34M | 3.14M | 0.09M | 3.52M | 2.92M | 8.23M | 5.47M | 10.14M | -12.57M | -0.61M | 5.99M | 1.08M | -0.57M | -6.47M | 0.02M | 0.61M | -0.61M | 2.93M | | 2.52M | -2.52M |
|
Cash from Operations (Quarter)
|
-11.92M | -8.41M | 0.14M | -22.34M | | | 103.99M | -54.91M | 2.10M | 50.88M | 134.56M | 25.53M | -74.28M | 113.52M | 20.46M | 9.21M | -70.84M | 143.47M | 180.55M | 81.83M | 92.27M | 119.04M | 58.36M | -70.54M | 15.66M | -60.70M | 17.77M | 0.99M | 10.72M | -7.42M | 133.68M | -41.15M | -199.77M | 356.57M | 35.87M | 92.64M | -97.13M | 337.97M | 130.58M | 80.41M | 63.25M | 43.65M | 116.68M | -5.16M | -2.68M | 34.76M | 178.94M | 2.49M | -34.16M | 238.54M | 238.32M | 55.11M | 75.99M | 92.84M | 152.22M | -48.35M | 37.01M | 153.79M | 155.01M | 17.26M | 56.40M | 166.82M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.92M | -0.10M | 2.12M | 1.93M | 1.40M | 3.90M | 7.16M | 9.93M | 15.55M | 21.43M | 30.60M | 24.75M | 27.07M | 38.03M | 42.80M | 43.42M | 54.20M | 54.60M | 58.25M | 63.81M | 60.74M | 66.53M | 58.13M | 53.09M | 55.04M | 65.43M | 21.26M | 56.74M | 57.87M | 56.38M | 49.00M | 55.94M | 55.16M | 55.60M | 56.41M | 56.12M | 65.58M | 76.92M | 78.23M | 87.68M | 90.83M | 81.55M | 71.15M | 87.98M | 74.44M | 72.93M | 70.85M | 70.97M | 72.44M | 73.62M | 73.08M | 73.21M | 69.79M | 69.89M | 69.17M | 65.07M | 65.02M | 69.59M | 67.81M | 69.77M | 67.19M | 65.50M |
|
Change in Receivables (Quarter)
|
-13.54M | -3.99M | 36.01M | 3.78M | | | -46.28M | -139.46M | 37.72M | 131.03M | -31.85M | -17.50M | 45.51M | 132.16M | -181.28M | 2.88M | 355.62M | 216.16M | -625.28M | -119.67M | -191.70M | -129.92M | -64.24M | 75.40M | -21.33M | 191.00M | 9.06M | -129.06M | 188.80M | 206.56M | -51.55M | 74.93M | 310.85M | -326.63M | 126.56M | -208.57M | 200.74M | -50.62M | -377.89M | -139.73M | 14.93M | 167.56M | 119.27M | 117.73M | 19.48M | 179.27M | 81.13M | 181.34M | -174.76M | -1.80M | -87.53M | -141.02M | 267.07M | -156.52M | -191.22M | -52.60M | -12.53M | 50.21M | -99.50M | -110.16M | 94.68M | 39.74M |
|
Change in Inventory (Quarter)
|
51.37M | 19.17M | -16.85M | 40.42M | | | -94.73M | 49.52M | 72.46M | -33.35M | -107.06M | 81.12M | 145.60M | -61.61M | -91.80M | 63.54M | 140.43M | -358.57M | -88.69M | 47.02M | -81.35M | 5.10M | -45.45M | 154.62M | -3.12M | 93.43M | -55.63M | 3.96M | 9.33M | 70.88M | -142.40M | 48.86M | 56.77M | -10.27M | -85.28M | 26.95M | 25.88M | -2.17M | -80.44M | 68.28M | 45.41M | -12.88M | -8.07M | 96.82M | 79.09M | 18.14M | -74.25M | 55.51M | 88.61M | -119.21M | -116.12M | 49.02M | 66.01M | -49.57M | -79.09M | 39.50M | 42.33M | -57.62M | -34.14M | 12.77M | 39.98M | -41.71M |
|
Change in Account Payables (Quarter)
|
-5.51M | -15.81M | 33.35M | 12.07M | | | -32.84M | -2.72M | -3.97M | 33.13M | -33.25M | 35.23M | 25.49M | 143.21M | -370.99M | 70.11M | 393.65M | 216.18M | -733.03M | -78.11M | -194.21M | -65.01M | -102.38M | 108.84M | -18.35M | 155.01M | -8.87M | -139.13M | 113.16M | 223.12M | 0.12M | -30.33M | 211.98M | -180.90M | 86.99M | -148.41M | 106.78M | 9.78M | -343.39M | -142.44M | 91.13M | 149.15M | 109.66M | 83.75M | 55.94M | 154.54M | 111.19M | 66.93M | -157.31M | -40.71M | -22.23M | -153.93M | 306.93M | -248.74M | -137.97M | -74.50M | -23.41M | 45.84M | -93.91M | -149.75M | 78.61M | 60.41M |
|
Change in Accured Expenses (Quarter)
|
-3.62M | -2.64M | -0.26M | -0.06M | | | -0.15M | -8.85M | -6.81M | 3.18M | 2.79M | 6.37M | 11.79M | -20.21M | -39.62M | -0.18M | 25.90M | -1.41M | -65.92M | -1.61M | -15.47M | 22.11M | -25.70M | 11.95M | 14.32M | -26.87M | 4.17M | 9.96M | 19.87M | -25.11M | -11.89M | 13.83M | 46.24M | -57.12M | -15.26M | 32.55M | -18.82M | 3.46M | -82.46M | 42.35M | -72.68M | -41.31M | 36.81M | 13.66M | -24.21M | -4.49M | -49.64M | 37.43M | -30.89M | 24.61M | -67.15M | 13.53M | -30.17M | 27.02M | -19.49M | -60.84M | -12.86M | 8.40M | -25.68M | -33.28M | -7.76M | 5.97M |
|
Other Working Capital Changes (Quarter)
|
12.21M | 20.32M | -1.83M | -0.41M | | | -8.86M | 0.93M | 41.31M | -16.43M | -36.86M | 12.88M | -2.05M | -5.02M | -26.12M | 26.41M | 47.29M | -34.28M | -4.92M | 12.01M | -4.68M | -27.13M | 9.23M | 57.69M | -12.89M | 20.53M | -11.15M | -28.18M | 43.16M | -9.23M | 25.94M | -15.97M | 22.10M | -35.73M | -14.40M | 34.76M | 1.14M | -46.96M | -3.02M | -30.61M | -11.16M | 7.31M | -58.10M | -31.69M | 7.06M | -9.16M | -6.37M | 4.61M | -3.81M | -7.09M | 11.32M | -24.21M | -0.74M | -6.49M | -21.42M | -1.36M | 1.20M | 4.47M | -7.43M | -21.20M | 0.41M | -2.44M |
|
Capital Expenditures (Quarter)
|
0.13M | -0.56M | 0.67M | 0.84M | | | 3.41M | 2.68M | 11.91M | 22.77M | 35.11M | 30.19M | 37.21M | 40.55M | -107.94M | 48.87M | 33.98M | 52.58M | 92.54M | 122.11M | 100.17M | 274.87M | 164.74M | 6.80M | -4.73M | 262.51M | -262.82M | 27.64M | 18.99M | 4.78M | -70.18M | 12.66M | 180.86M | 110.47M | -284.87M | 32.93M | 15.47M | 378.86M | 128.46M | 21.04M | -10.07M | 140.68M | 35.16M | 46.76M | -33.50M | -3.31M | 4.61M | 20.27M | -7.15M | -5.73M | 0.14M | 15.32M | 65.12M | -70.28M | 142.13M | 59.92M | -31.03M | 1.70M | 37.85M | 5.11M | 47.96M | 136.57M |
|
Sales of Property, Plant and Equipment (Quarter)
|
0.06M | 0.15M | | 0.04M | | 0.12M | 0.93M | 0.36M | 0.22M | 0.12M | 4.38M | 1.09M | 1.14M | 5.08M | 17.36M | 0.99M | 7.75M | 6.50M | 11.03M | 1.93M | 1.64M | 1.41M | 3.47M | 0.44M | -0.04M | 13.80M | 14.04M | 18.49M | 4.08M | 8.76M | 2.50M | 5.41M | 2.80M | 0.13M | 7.84M | 1.67M | 0.31M | 15.07M | 0.56M | 0.15M | 0.95M | 41.02M | 3.62M | 0.13M | 4.42M | 3.87M | 10.08M | 6.85M | 7.20M | 8.07M | 23.73M | 21.13M | 2.78M | 22.63M | 6.71M | 15.88M | 2.68M | 1.49M | 22.77M | 61.12M | 11.41M | 0.06M |
|
Acquisitions (Quarter)
|
0.03M | | 17.13M | 0.07M | | | 104.81M | 295.34M | 11.74M | 186.21M | -2.49M | 4.96M | 387.65M | 847.57M | 28.64M | 15.87M | 642.89M | 455.28M | -153.12M | 63.90M | 86.65M | 36.81M | 47.30M | 14.46M | 98.84M | 14.22M | -85.58M | 19.90M | | | | 116.59M | 81.38M | | 102.64M | 54.55M | 592.50M | 615.80M | 5.62M | | | | -0.90M | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | 4.09M | -8.74M | 3.16M | 5.05M | 5.84M | 329.09M | 2.94M | 2.29M | 16.77M | 112.37M | -2.27M | 6.64M | 287.74M | -280.15M | -23.01M | 41.60M | 85.00M | 232.22M | 0.44M | 233.80M | -8.71M | 16.96M | | 0.37M | -0.36M | -0.01M | 63.49M | | | | | | | | 1.06M | 14.94M | | -15.43M | 0.91M | 7.32M | -7.36M | 71.38M | 87.24M | -87.24M | 67.71M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
0.19M | -0.81M | -17.24M | 1.14M | | | -102.72M | -281.94M | -28.04M | -204.87M | -31.78M | -45.12M | -431.74M | -895.13M | -83.39M | -77.81M | -672.48M | -364.21M | -251.72M | -222.70M | -118.23M | -254.17M | 149.77M | -75.51M | -160.03M | -95.53M | -32.06M | -6.93M | -101.28M | 213.26M | 165.53M | -224.51M | -196.35M | 979.35M | -105.02M | -203.62M | -429.59M | -1054.91M | 249.37M | -124.22M | -29.33M | 2.58M | -70.53M | -42.88M | -32.25M | -21.37M | -115.91M | -36.42M | -24.05M | -11.60M | 137.70M | -1.44M | -55.33M | 7.44M | -34.44M | 28.22M | -77.82M | -73.88M | 0.68M | 199.15M | -87.20M | -132.01M |
|
Other financing activities (Quarter)
|
| -0.27M | 4.30M | 0.25M | | | 0.34M | 18.45M | -0.61M | 0.77M | -18.21M | 2.21M | | 21.84M | 0.53M | 2.19M | 7.00M | -9.35M | -0.04M | 0.01M | 6.61M | -6.69M | 0.00M | 0.33M | -0.35M | 0.66M | -4.27M | -10.00M | 7.39M | 5.11M | -2.47M | 0.17M | -0.49M | 0.49M | | 7.87M | 2.57M | 2.75M | 1.75M | 9.48M | 0.47M | 0.20M | 55.42M | 2.42M | 7.91M | 2.18M | 0.43M | 0.59M | 0.61M | 0.14M | -1.34M | | | 1.79M | 51.38M | 1.62M | 0.17M | 3.31M | -2.12M | 0.62M | 0.12M | 0.03M |
|
Cash from Financing Activities (Quarter)
|
-6.96M | -3.42M | 18.89M | 13.59M | | | -3.81M | 350.48M | 30.48M | 151.88M | -115.12M | 12.63M | 506.94M | 784.99M | 64.46M | 97.84M | 715.47M | 239.47M | 81.92M | 143.07M | 12.51M | 130.26M | -205.14M | 128.75M | 156.91M | 161.72M | -72.31M | 25.49M | 81.52M | -199.92M | -297.54M | 280.25M | -566.93M | -386.54M | -120.70M | 138.28M | 502.00M | 425.89M | -87.34M | 47.50M | -43.40M | -52.21M | -52.26M | 45.68M | 38.00M | -13.46M | -64.66M | 30.93M | 61.93M | -226.95M | -373.68M | -51.31M | -25.77M | -102.22M | -79.62M | -43.80M | 70.33M | -85.13M | -149.31M | -232.56M | -17.74M | -52.46M |
|
Dividends Paid - Common (Quarter)
|
7.00M | | 40.00M | | | | | | | | | -27.16M | | | | 0.01M | 61.50M | 65.00M | 9.65M | 9.06M | 8.72M | 220.63M | -202.69M | 1.35M | 1.40M | 0.54M | 178.29M | 53.40M | -50.32M | 163.51M | -163.51M | 53.91M | 63.58M | -117.49M | 236.63M | | 0.57M | | 243.83M | 40.81M | -37.95M | 0.84M | 138.43M | 0.44M | 0.51M | 0.39M | -1.34M | 0.97M | 0.27M | 0.27M | -1.52M | | 0.95M | 0.28M | 177.07M | 218.09M | 27.51M | -242.68M | 302.36M | 31.54M | -28.17M | 80.56M |
|
Change in Cash (Quarter)
|
-18.69M | -12.64M | 1.79M | -7.62M | | | -2.54M | 13.63M | 4.54M | -2.11M | -12.34M | -6.96M | 0.93M | 3.37M | 1.54M | 29.24M | -27.86M | 18.73M | 10.75M | 2.20M | -13.45M | -4.87M | 3.00M | -17.30M | 12.55M | 5.50M | -17.46M | 8.87M | -0.97M | 8.53M | -2.16M | -8.41M | 22.69M | -13.35M | -4.45M | 8.93M | -6.35M | -9.15M | 10.70M | 3.70M | -9.49M | -7.69M | -4.39M | -2.36M | 3.06M | -0.07M | -1.63M | -3.01M | 3.72M | -0.01M | 0.90M | 2.35M | -5.11M | -1.94M | 38.17M | -33.64M | -0.77M | 1.19M | -0.03M | -0.21M | 3.22M | -2.18M |
|
Free Cash Flow (Quarter)
|
-12.06M | -7.85M | -0.53M | -23.18M | | | 100.58M | -57.59M | -9.81M | 28.11M | 99.45M | -4.66M | -111.48M | 72.97M | 128.41M | -39.66M | -104.83M | 90.89M | 88.01M | -40.28M | -7.90M | -155.83M | -106.38M | -77.34M | 20.39M | -323.20M | 280.59M | -26.65M | -8.28M | -12.20M | 203.86M | -53.80M | -380.63M | 246.10M | 320.73M | 59.71M | -112.59M | -40.89M | 2.12M | 59.37M | 73.32M | -97.02M | 81.52M | -51.92M | 30.81M | 38.07M | 174.33M | -17.79M | -27.01M | 244.26M | 238.19M | 39.79M | 10.87M | 163.12M | 10.10M | -108.28M | 68.05M | 152.09M | 117.16M | 12.15M | 8.44M | 30.25M |
|
Net Cash Flow (Quarter)
|
-18.69M | -12.64M | 1.79M | -7.62M | | | -2.54M | 13.63M | 4.54M | -2.11M | -12.34M | -6.96M | 0.93M | 3.37M | 1.54M | 29.24M | -27.86M | 18.73M | 10.75M | 2.20M | -13.45M | -4.87M | 3.00M | -17.30M | 12.55M | 5.50M | -86.59M | 19.55M | -9.04M | 5.92M | 1.67M | 14.60M | -963.04M | 949.38M | -189.85M | 27.30M | -24.72M | -291.05M | 292.60M | 3.70M | -9.49M | -5.97M | -6.11M | -2.36M | 3.06M | -0.07M | -1.63M | -3.01M | 3.72M | -0.01M | 2.34M | 2.35M | -5.11M | -1.94M | 38.17M | -63.94M | 29.52M | -5.22M | 6.38M | -16.15M | -48.55M | -17.64M |