|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.84M | 256.60M | 75.10M | 51.66M | 67.45M | -9.20M | -136.59M | 52.65M | -63.45M | 16.56M | 43.78M | 23.74M | 13.35M | 15.37M | -136.99M | | 3.40M | 69.31M | -1.87M | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.32M | 5.53M | 8.49M | 0.13M | | 17.01M | 14.16M | 0.12M | | 13.75M | 0.13M | 0.58M | 8.68M | 6.04M | 0.02M | | 3.56M | 2.65M | | 2.44M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.31M | 62.70M | -11.45M | 28.55M | | -41.90M | -53.44M | -81.83M | | 5.81M | 12.71M | -21.39M | -16.01M | 17.46M | 20.45M | | 8.96M | 0.14M | 9.16M | -0.02M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.58M | 0.02M | 63.97M | 15.74M | 0.14M | 3.60M | -2.36M | 6.73M | | 1.14M | 3.98M | 7.80M | 1.17M | -1.26M | 3.14M | | 1.35M | -7.93M | 1.30M | -1.58M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M | 0.40M | 0.35M | 0.49M | | 0.41M | 0.87M | | | 3.17M | 0.63M | 35.50M | 0.44M | 0.74M | 27.68M | 4.00M | 2.06M | -0.45M | 1.50M | 0.36M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.16M | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.21M | -42.89M | -105.01M | -166.65M | | -14.90M | -35.00M | -72.81M | | 52.62M | 24.49M | -40.96M | 135.36M | 111.48M | 266.29M | | 0.18M | -25.56M | -85.93M | 38.07M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.60M | 6.76M | 2.53M | 0.09M | | 7.85M | 1.31M | 1.26M | | 13.08M | 1.08M | 6.74M | 11.14M | 0.37M | 0.82M | | 10.09M | 0.41M | 1.90M | 7.59M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.56M | 3.88M | -4.69M | -7.03M | | -6.36M | 1.05M | -3.93M | | -25.08M | -1.30M | -14.12M | 8.74M | -7.98M | -7.24M | | -3.55M | 0.01M | -0.24M | 12.21M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.17M | -416.04M | -8.02M | -598.83M | | | | | | | | | 10.46M | | | | 17.82M | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.60M | 30.50M | -53.49M | 13.65M | | -82.96M | -55.64M | -128.03M | | -67.54M | -6.65M | -30.02M | -21.11M | 4.17M | -34.58M | | -8.96M | -4.70M | 1.41M | -8.67M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 543.63M | | | 105.33M | | | | 137.74M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.10M | 0.19M | 0.55M | | 0.18M | 0.72M | 1.39M | | 1.70M | 3.06M | 5.78M | 0.91M | 4.53M | 6.72M | | 6.67M | 2.48M | 10.28M | 0.99M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | 0.00M | | 0.00M | | 1.36M | 0.15M | 17.35M | | | | | 7.16M | 0.01M | 7.59M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.13M | 2.12M | | 40.05M | -1.66M | 113.61M | | 12.29M | | 15.28M | | 19.14M | 19.14M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.54M | | | | 408.65M | | 1.36M | 0.15M | 17.35M | -0.18M | 0.05M | 0.26M | | 68.90M | 26.04M | 94.94M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.85M | -171.84M | -186.88M | -416.66M | | -35.51M | 36.04M | 41.75M | | -57.16M | 273.48M | 312.95M | 18.28M | -11.57M | 25.53M | | 59.18M | 230.04M | 275.93M | 8.33M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.89M | 7.51M | 8.61M | 9.37M | | 1.77M | -1.32M | 1.35M | | 1.96M | 1.25M | 4.31M | 0.19M | 2.77M | 3.48M | | 8.94M | -8.94M | 13.21M | 0.03M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -96.42M | 402.40M | 73.29M | 200.00M | | | 75.00M | 275.70M | | 128.19M | -128.19M | 0.18M | | 15.00M | 15.00M | | 0.85M | | 0.85M | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.09M | 37.61M | -165.77M | 37.61M | | | | | | 11.51M | 161.32M | 504.25M | 30.04M | -24.35M | 94.22M | | -145.30M | 0.70M | 92.23M | -95.99M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.00M | | | | | | 29.02M | 33.01M | 191.26M | 17.74M | 22.57M | 64.10M | | | 46.37M | 86.06M | -4.04M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -175.00M | 172.50M | 172.50M | 64.71M | | | | | | | | | | | 0.65M | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.90M | | | 2.66M | | | | 0.03M | | 53.80M | | 53.69M | | | | | | | | |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.45M | | 8.28M | 14.00M | | 0.64M | | 0.64M | | 0.47M | | 0.47M | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 95.18M | 86.09M | 5.47M | | 27.89M | -23.88M | 6.01M | | 46.86M | -42.83M | 6.04M | 1.48M | 2.55M | 6.04M | | 2.92M | 0.33M | 3.60M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -184.79M | 356.71M | 344.34M | 859.36M | | -14.44M | 4.01M | -8.82M | | -55.34M | -401.46M | -285.46M | -190.93M | -52.59M | -354.72M | | -172.53M | -79.89M | -260.99M | -96.79M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | -0.70M | 0.16M | -1.75M | | -0.50M | -2.53M | -6.59M | | 1.28M | 1.07M | -3.12M | -3.96M | -1.27M | -1.09M | | -0.47M | 1.01M | -0.18M | -0.87M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -66.25M | 141.28M | 52.61M | 274.30M | | -64.85M | 2.02M | -46.48M | | -58.60M | -104.77M | -16.58M | -41.26M | 46.04M | -62.90M | | -113.63M | 125.60M | -71.18M | -51.26M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.74M | -42.99M | -105.19M | -167.20M | | -15.07M | -35.72M | -74.20M | | 50.92M | 21.43M | -46.74M | 134.44M | 106.95M | 259.57M | | -6.49M | -28.03M | -96.22M | 37.09M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -67.15M | 141.98M | 52.45M | 276.05M | | -64.85M | 5.04M | -39.89M | | -59.88M | -103.49M | -13.46M | -37.30M | 47.31M | -62.90M | | -113.16M | 124.58M | -70.99M | -50.38M |