|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -103.31M | -83.00M | 356.32M | -28.78M | 21.89M | 61.45M | 100.10M | 99.68M | 84.61M | -0.28M | 61.94M | 51.71M | 11.62M | -978.33M | -51.39M | 1.29M | -48.70M | -36.45M | -9.20M | -24.48M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | 1.15M | | | 1.28M | 4.14M | | | | | | | | | 1.86M | | | | 185.29M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 0.60M | 4.68M | 4.64M | 0.90M | 0.90M | 5.64M | -0.76M | 0.60M | 0.62M | 13.41M | 12.05M | 10.81M | 12.93M | 10.56M | 12.29M | 9.58M | 8.66M | 8.76M | 4.41M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.10M | -17.68M | -8.23M | 0.40M | | 0.53M | 6.07M | 18.30M | 10.78M | -6.76M | 29.54M | 19.51M | 16.75M | -30.43M | -7.59M | 0.36M | 1.34M | -7.30M | -16.08M | -3.79M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19M | 1.24M | | 0.15M | 1.44M | 1.44M | | 0.09M | 1.60M | 5.40M | 6.38M | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.75M | 3.75M | -3.67M | 3.72M | 2.98M | 2.95M | -3.93M | 2.91M | 2.24M | 2.90M | 22.33M | 2.93M | -9.02M | 6.09M | 14.77M | -2.95M | 4.92M | 7.01M | -25.50M | -1.86M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.68M | 0.12M | 0.00M | 0.00M | -0.12M | | | | | 5.23M | -0.27M | 0.72M | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.74M | 3.75M | 3.72M | 3.72M | 2.98M | 2.95M | 0.10M | 2.91M | 2.24M | 2.90M | 2.87M | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.58M | 7.40M | 43.90M | 33.67M | 51.34M | 178.23M | 302.94M | 234.35M | 162.86M | 156.08M | 452.63M | 365.89M | 197.52M | 296.29M | 315.83M | 208.14M | 139.75M | 215.80M | 397.53M | 63.86M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 885.00M | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.30M | 0.20M | 0.40M | 0.30M | 0.30M | 0.21M | 0.40M | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.04M | 141.06M | 411.19M | 116.94M | 121.55M | 122.15M | 123.30M | 128.18M | 126.81M | 197.63M | 278.79M | 274.96M | 267.64M | 374.68M | 254.60M | 231.87M | 261.86M | 225.60M | 220.94M | 218.39M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.56M | 66.80M | 44.12M | 21.25M | 95.61M | 73.28M | 19.08M | -72.48M | -1.99M | 29.26M | -39.34M | -95.12M | -6.53M | -2.05M | -99.96M | 36.54M | -29.64M | 30.08M | -77.56M | 17.80M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 5.09M | 9.63M | 2.67M | 17.05M | 1.44M | 10.59M | -0.81M | 5.31M | -3.62M | -2.05M | -0.27M | -2.75M | 6.84M | 5.66M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.08M | 24.89M | -8.42M | 13.96M | 28.70M | 16.81M | -20.48M | 24.33M | -28.54M | -25.17M | -40.34M | 35.40M | -81.10M | 20.37M | -87.54M | 98.04M | -80.91M | 29.77M | 24.39M | -18.63M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.41M | -3.49M | -0.98M | -56.20M | 5.89M | 84.92M | 32.77M | -99.43M | 93.23M | -65.49M | 29.61M | -12.97M | -6.71M | -104.88M | 94.44M | -113.10M | -12.29M | 21.31M | 79.33M | -110.25M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.01M | 0.14M | 0.44M | 0.10M | 1.68M | 1.95M | 1.52M | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.28M | 0.31M | | 0.10M | 0.14M | -0.24M | -4.34M | 0.66M | 0.66M | -19.69M | -14.33M | 36.50M | -14.71M | -27.06M | -12.52M | 14.50M | 1.88M | -19.88M | -21.82M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.05M | 34.26M | 75.48M | 94.83M | 96.37M | 126.36M | 119.24M | 117.60M | 132.39M | 160.42M | 205.27M | 226.94M | 130.51M | 180.59M | 140.35M | 161.83M | 144.21M | 144.48M | 138.51M | 116.63M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.43M | 5.41M | 2.78M | 3.58M | 11.77M | 4.96M | 5.77M | 1.26M | 6.53M | 11.77M | 6.91M | 2.39M | 6.93M | 5.36M | 11.15M | 4.34M | 24.00M | 4.81M | 10.96M | 12.22M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.74M | -28.97M | -60.97M | -93.37M | -84.83M | -121.46M | -113.58M | -116.34M | -125.87M | -571.42M | -203.95M | -227.49M | -122.02M | -175.31M | -129.93M | -164.50M | -124.70M | -147.63M | -130.31M | -106.03M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.46M | -7.84M | | 4.90M | -3.42M | -4.03M | -2.04M | -3.09M | -3.13M | -5.07M | -5.75M | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.29M | -3.83M | -57.06M | -8.62M | 3.46M | -33.67M | -94.55M | -98.34M | -43.92M | 330.57M | -122.74M | -161.59M | -170.95M | -78.79M | -63.66M | -58.87M | -53.85M | -65.85M | -32.16M | -40.27M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.77M | 3.78M | 4.30M | 8.61M | 8.65M | 8.67M | 17.16M | 16.92M | 16.59M | 33.22M | 33.31M | 32.55M | 31.82M | 31.23M | 31.20M | 30.88M | 30.74M | 30.50M | 30.34M | 37.96M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.01M | 0.37M | -0.94M | 1.39M | | | | | 1.54M | -0.30M | 0.75M | 0.23M | -1.74M | 3.57M | -0.85M | -0.51M | -1.29M | -1.33M | -0.96M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.54M | -25.40M | -73.76M | -69.26M | -28.63M | 23.10M | 94.82M | 19.66M | -6.93M | -83.24M | 125.63M | -22.43M | -95.21M | 40.45M | 125.81M | -16.09M | -39.31M | 1.02M | 233.73M | -83.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.48M | -26.86M | -31.59M | -61.15M | -45.03M | 51.88M | 183.70M | 116.75M | 30.46M | -4.35M | 247.36M | 138.95M | 67.01M | 115.70M | 175.48M | 46.31M | -4.46M | 71.32M | 259.01M | -52.77M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.55M | -25.40M | -74.13M | -68.32M | -30.02M | 23.10M | 94.82M | 19.66M | -6.93M | -84.78M | 125.93M | -23.18M | -95.45M | 42.18M | 122.25M | -15.24M | -38.80M | 2.31M | 235.06M | -82.44M |