|
Net Income (Quarter)
|
-0.40M | 1.83M | 0.83M | 4.75M | 10.14M | -13.15M | 45.38M | -2.38M | 0.66M | 8.62M | 4.42M | 0.49M | 0.07M | 0.60M | -5.74M | -0.07M | 0.65M | -0.56M | -9.88M | -0.73M | -1.51M | -0.62M | 30.50M | 7.23M | 5.81M | 5.74M | 4.86M | 5.72M | 6.10M | 4.21M | 2.56M | 2.54M | 141.34M | -5.47M | -2.67M | -0.01M | -0.61M | 1.10M | -0.03M | -0.04M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.04M | -0.07M | 9.45M | 18.07M | 20.11M | 6.09M | -7.11M | 17.61M | 15.84M | 30.16M | 544.63M | -23.06M | -22.97M | | -2.68M | -17.25M | 0.98M | 6.26M | 0.57M | -1.27M | -0.57M | 2.59M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.56M | 16.72M | 18.03M | 17.16M | 14.72M | 17.49M | 17.98M | 19.56M |
|
Share-based Compensation (Quarter)
|
| 2.12M | 3.70M | 3.31M | 3.50M | 2.65M | | 3.05M | 4.90M | | 5.13M | 5.48M | | 5.10M | 5.27M | 4.42M | 3.23M | 3.78M | 2.63M | 4.52M | 4.80M | 2.45M | 2.29M | 3.99M | 4.21M | 4.29M | | 3.85M | | 3.77M | 4.67M | 4.93M | 6.84M | 4.41M | 9.24M | 5.33M | 6.82M | 11.13M | 5.49M | 1.37M | 1.30M | 3.09M | 6.41M | 3.05M | 1.63M | 0.95M | 7.13M | 5.16M | 7.20M | 4.36M | | 14.44M | | | 34.80M | 9.89M | 13.63M | 10.70M | 7.18M | 11.69M | 10.53M | 10.54M | 5.05M | 7.73M | 10.13M | 9.05M | -4.07M |
|
Cash from Discontinued Operations (Quarter)
|
| 20.45M | 7.42M | -1.84M | 7.87M | 8.37M | | -4.63M | | | -23.52M | 0.28M | -1.02M | -0.39M | -0.69M | -0.19M | -0.94M | -0.25M | 2.72M | -0.40M | -0.06M | -0.16M | 34.32M | 0.01M | -0.04M | -0.04M | | 5.75M | | | 26.91M | 12.53M | -6.33M | -11.01M | 1.10M | | | -0.20M | | | | | | | | | 187.46M | | | | | -42.91M | | | -73.37M | -8.21M | -91.67M | -64.24M | -23.99M | -2.58M | -23.71M | -9.13M | -1.24M | -5.94M | | -0.08M | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | -0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | 1.20M | | 6.98M | | 1.70M | | | | | | | | | | | | | | | | | | | 1.32M | | | 16.18M | 0.81M | 0.10M | 0.65M | 0.60M | 0.12M | 6.95M | 3.74M | 3.83M | 3.10M | 0.06M | 1.24M | -0.52M | -12.32M | 0.88M | 2.64M | -0.02M | 0.24M | 0.24M | 1.08M | | 0.69M | | | -2.93M | -1.36M | 2.44M | 0.63M | 2.45M | 6.17M | 0.18M | -0.34M | -7.88M | -0.62M | 0.46M | 0.11M | -1.34M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.94M | | | | | | | | -3.87M | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | 32.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 34.40M | 42.23M | 49.39M | 70.67M | 15.27M | | 42.65M | | | 89.54M | 15.26M | 77.41M | 21.10M | 38.39M | 11.12M | 27.68M | 49.48M | 70.32M | 67.71M | 54.40M | 62.93M | 96.56M | 37.65M | 63.49M | 60.80M | | 26.29M | | | 161.85M | 53.74M | 48.12M | 63.31M | 126.99M | -14.56M | 72.98M | 93.39M | 159.22M | -5.32M | 46.86M | 106.72M | 215.21M | 60.05M | 138.60M | 211.43M | 294.64M | 473.50M | 287.86M | 233.11M | | 283.21M | | | -314.66M | 71.67M | -143.53M | 130.64M | 220.60M | 147.56M | 184.91M | 121.59M | 174.23M | 128.16M | 140.26M | 132.56M | 181.96M |
|
Amortizatization of Intangibles (Quarter)
|
| 0.07M | 0.86M | | | | | 0.11M | | | 4.09M | 4.50M | 0.28M | | 0.44M | 0.13M | 0.07M | | | | | | 2.42M | 4.85M | 1.62M | 0.81M | | 0.13M | | | -6.88M | 2.18M | 2.06M | | 1.95M | 9.21M | 8.95M | | 1.11M | 0.28M | 5.28M | 7.69M | 8.33M | 1.09M | 0.40M | 0.27M | 0.07M | 2.98M | 2.32M | 9.43M | | 16.87M | 16.86M | 11.31M | 30.56M | | | | -45.04M | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | | 0.64M | | | 3.75M | 0.87M | 0.88M | 0.91M | 0.86M | 0.81M | 0.87M | 0.92M | 3.90M | 0.30M | 0.36M | 0.41M | 0.36M | 0.31M | 0.36M | 0.43M | | 0.36M | | | 1.02M | 0.58M | 0.65M | 0.70M | 0.66M | 0.61M | 0.90M | 0.94M | 0.89M | 0.86M | 0.93M | 0.99M | 1.07M | 0.71M | 0.94M | 0.92M | 0.83M | 0.90M | 0.83M | 1.50M | | 1.78M | | | 4.09M | 1.79M | 2.03M | 1.98M | 1.55M | 1.74M | 1.77M | 1.54M | 1.02M | 1.10M | 1.22M | 1.24M | 0.99M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 13.85M | 22.82M | 20.00M | 23.08M | 22.79M | | 23.95M | | | 45.05M | 32.01M | 32.16M | 30.63M | 30.34M | 30.57M | 31.41M | 33.26M | 31.64M | 29.33M | 28.58M | 28.93M | 23.63M | 28.33M | 28.26M | 27.16M | | 25.39M | | | 16.21M | 24.75M | 24.76M | 26.00M | 29.49M | 44.45M | 43.77M | 45.16M | 47.20M | 50.47M | 53.32M | 53.32M | 56.91M | 60.76M | 59.29M | 62.47M | 19.13M | 70.19M | 75.64M | 51.56M | | 109.33M | | | 229.61M | 109.01M | 108.93M | 108.26M | 105.57M | 107.80M | 107.34M | 107.67M | 105.03M | 97.42M | 102.78M | 102.06M | 103.08M |
|
Change in Receivables (Quarter)
|
| -12.28M | 44.78M | -2.98M | 9.78M | -5.90M | | -24.61M | | | 19.70M | -5.85M | -7.62M | -1.61M | 59.97M | -40.23M | 24.74M | -12.08M | 41.64M | -26.73M | 3.30M | -3.41M | 38.90M | -37.58M | 6.74M | -5.52M | | -16.75M | | | 55.32M | -25.09M | 19.88M | -5.76M | 47.60M | 10.28M | 8.49M | -6.10M | 81.84M | -7.86M | 17.47M | 12.53M | -122.76M | -80.60M | 76.29M | 72.01M | -466.55M | -165.19M | 9.92M | -76.65M | | -77.40M | | | 165.83M | -34.42M | 44.64M | 20.70M | -21.92M | -37.19M | 8.99M | -5.10M | 49.26M | -18.14M | 40.04M | 19.74M | 59.38M |
|
Change in Inventory (Quarter)
|
| 1.95M | 15.64M | 11.96M | 2.66M | 8.55M | | 9.74M | | | -20.97M | 12.97M | -0.32M | 11.79M | -16.59M | 16.19M | 1.52M | 14.31M | -17.85M | 17.72M | -1.98M | 12.80M | -9.09M | 22.50M | 10.83M | 17.50M | | 16.96M | | | -57.58M | 6.84M | 3.08M | 15.29M | -7.29M | 25.03M | 17.96M | -1.68M | -11.13M | 38.44M | 12.01M | -2.08M | -57.97M | 54.76M | 71.95M | -5.77M | -248.29M | 15.01M | -22.25M | -11.94M | | 20.94M | | | 67.81M | 18.52M | 8.26M | 8.06M | -20.73M | -7.21M | -10.04M | -9.57M | -18.27M | 5.49M | -11.13M | -6.85M | -2.29M |
|
Change in Account Payables (Quarter)
|
| 5.49M | -0.47M | 8.28M | 7.30M | -6.80M | | -16.33M | | | -10.55M | -11.72M | 13.36M | -20.26M | 10.53M | 4.94M | -0.95M | -9.50M | 4.43M | 0.96M | -12.83M | 7.86M | 6.86M | -12.34M | 10.79M | -18.38M | | 1.61M | | | 50.63M | -13.88M | -6.97M | 8.40M | 46.79M | -10.03M | -14.36M | -12.20M | 45.49M | -1.45M | -38.50M | 5.91M | 41.39M | 3.16M | 17.74M | -4.52M | 46.84M | -5.05M | -21.75M | -13.19M | | 26.74M | | | -3.82M | -4.89M | -44.33M | -36.17M | 8.97M | -18.23M | -4.75M | -1.81M | -1.24M | 8.85M | -5.58M | -3.01M | 7.08M |
|
Change in Accured Expenses (Quarter)
|
| -11.51M | -40.63M | 8.37M | 11.88M | -36.31M | | 1.47M | | | 49.90M | -35.84M | -20.75M | -23.13M | -3.38M | -89.39M | -26.56M | -18.20M | 48.88M | -13.09M | -17.89M | -21.15M | 20.51M | -42.90M | -18.11M | 3.65M | | -47.91M | | | 3.82M | -42.13M | -13.06M | -60.92M | 98.68M | -61.56M | -18.27M | -31.51M | 96.41M | -79.33M | -27.10M | -37.44M | 82.10M | -61.81M | 59.13M | 27.57M | 286.77M | -116.88M | -31.34M | -11.23M | | -105.48M | | | -77.17M | -106.59M | -133.69M | -82.71M | 31.18M | -44.91M | -7.99M | -61.34M | 92.84M | -34.81M | -14.37M | -19.81M | 51.10M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | -1.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| 2.18M | 10.70M | 7.50M | 6.33M | 9.05M | | 7.68M | | | 7.71M | 5.23M | 6.22M | 12.90M | 18.05M | 11.83M | 11.02M | 8.70M | 7.43M | 6.02M | 8.43M | 7.77M | 4.94M | 4.48M | 5.62M | 7.71M | | 7.66M | | | 13.89M | 5.98M | 5.49M | 10.89M | 16.73M | 22.65M | 16.96M | 20.84M | 32.81M | 19.88M | 16.59M | 16.62M | 23.25M | 20.49M | 16.65M | 20.25M | 6.24M | 14.31M | 20.36M | 24.39M | | 26.97M | | | 26.57M | 20.95M | 13.95M | 22.36M | 24.12M | 17.84M | 22.03M | 22.32M | 24.45M | 15.98M | 18.87M | 18.50M | 20.17M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | -10.56M | | | | | | | | | | | | 2.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| -27.22M | -0.04M | -2.32M | 9.29M | -2.41M | | | | | 27.68M | | 0.99M | 0.99M | 0.49M | 0.12M | 0.37M | -0.01M | | | -0.21M | | 0.21M | | | | | 1.00M | | | 21.00M | -0.28M | 0.28M | 272.78M | | | 0.17M | -0.17M | 38.03M | | | | 0.55M | 0.06M | 1.75M | 0.61M | 1.86M | | | 1.46M | | -7.71M | | | 13.04M | 2,079.59M | -14.33M | 9.47M | | | 147.52M | -147.52M | 156.90M | 9.38M | 9.38M | 37.50M | -55.95M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 450.00M | | | | 710.00M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -82.68M | -10.73M | -10.59M | -113.18M | -38.28M | | -64.28M | | | -747.80M | -5.23M | -5.03M | -18.19M | -51.85M | -10.43M | -12.25M | 37.06M | -16.08M | -6.02M | -8.56M | -9.23M | -272.08M | -9.04M | -19.74M | -6.96M | | -17.14M | | | -48.15M | -129.56M | 271.54M | 45.33M | -1726.67M | -23.67M | -56.25M | 8.02M | -87.96M | -29.23M | -257.29M | -29.02M | -172.03M | -22.01M | -23.56M | -22.52M | -436.40M | -461.85M | -290.02M | -3292.53M | | -48.60M | | | 3,927.48M | 1,864.50M | -2636.30M | 425.40M | 1,659.93M | -18.18M | -26.03M | 837.70M | -174.23M | -15.75M | -18.87M | 37.72M | -76.70M |
|
Other financing activities (Quarter)
|
| 0.01M | -0.25M | 0.02M | | 0.06M | | -1.91M | | | -1.99M | 1.14M | -0.72M | | -2.18M | | | | | 1.72M | 0.12M | | -1.84M | | | | | -0.19M | | | 7.87M | -0.21M | -0.32M | | | | | 2.63M | | 0.09M | 0.09M | -0.18M | 9.88M | | | | | 7.88M | 0.36M | -8.24M | | | | | | | 0.01M | | | | | | | 2.40M | 0.07M | | |
|
Cash from Financing Activities (Quarter)
|
| 42.49M | -20.97M | -26.88M | 78.86M | 40.39M | | -3.81M | | | 306.75M | -10.20M | -38.63M | -7.45M | 12.11M | -42.59M | -28.38M | -67.77M | -15.43M | -11.55M | -65.14M | -47.01M | 154.63M | -24.69M | -23.72M | -44.02M | | -47.50M | | | -22.58M | -15.97M | -2.27M | -16.22M | 817.22M | 13.01M | -25.94M | -109.03M | -57.27M | 5.24M | 225.96M | 170.13M | -551.46M | -24.59M | -95.77M | -155.94M | 73.43M | 582.99M | -257.72M | 2,755.41M | | -164.86M | | | -3742.49M | -113.19M | -228.27M | -586.05M | -19.61M | -35.01M | -26.50M | -873.74M | -192.99M | -163.66M | -302.48M | -215.07M | -176.31M |
|
Dividends Paid - Common (Quarter)
|
| 8.17M | 8.17M | 8.23M | 8.25M | 8.26M | | 8.11M | | | 6.88M | 7.92M | 7.97M | 7.98M | 8.03M | 8.06M | 7.83M | 7.84M | 7.87M | 7.89M | 7.92M | 7.90M | 7.91M | 7.88M | 7.92M | 7.94M | | 7.84M | | | 6.89M | 7.67M | 7.69M | 7.71M | 7.72M | 7.74M | 7.73M | 7.78M | 7.79M | 7.74M | 7.75M | 7.76M | 7.78M | 7.78M | 7.80M | 7.84M | 7.83M | 7.85M | 7.83M | 8.73M | | 8.90M | 7.88M | 7.87M | 11.80M | 8.84M | 8.69M | 8.62M | 8.64M | 8.64M | 8.64M | 8.54M | 8.46M | 8.24M | 8.07M | 7.97M | 7.96M |
|
Exchange Rate Effect (Quarter)
|
| 4.46M | -0.71M | -4.72M | -7.59M | 16.23M | | 21.20M | | | 6.12M | 2.30M | -6.08M | 4.35M | 0.84M | -3.60M | -1.01M | 2.45M | 0.74M | 0.73M | 0.45M | -8.26M | -7.97M | -9.83M | 3.23M | -6.85M | | 5.75M | | | 0.03M | 6.34M | 8.58M | 5.02M | 1.76M | 3.85M | -8.20M | -3.06M | -0.59M | 0.45M | 0.23M | -5.07M | 3.94M | -10.17M | 5.51M | 5.49M | 25.08M | -6.85M | -3.81M | -5.92M | | -10.64M | | | -17.16M | -16.97M | -0.60M | -10.70M | 14.22M | -9.28M | -3.65M | 17.05M | -30.27M | 16.12M | 31.95M | -2.81M | 3.26M |
|
Change in Cash (Quarter)
|
| -0.75M | 29.12M | 2.04M | 33.92M | 35.32M | | -4.24M | | | -349.02M | 2.42M | 26.65M | -0.57M | 0.62M | -45.57M | -13.40M | 19.83M | 40.94M | 50.87M | -18.86M | -1.57M | -28.86M | -5.90M | 23.25M | 2.90M | | -27.20M | | | 118.05M | -85.94M | 325.93M | 93.17M | -507.35M | -21.37M | -17.41M | -10.88M | 13.60M | -28.86M | 15.76M | 242.76M | -204.08M | 3.27M | 24.77M | 38.46M | 144.21M | 587.79M | -263.70M | -237.64M | | 51.41M | | | -235.04M | 1,797.81M | -935.24M | -195.36M | -223.59M | 85.09M | 249.96M | -18.62M | -66.36M | -25.77M | -145.70M | -60.41M | -11.54M |
|
Free Cash Flow (Quarter)
|
| 32.23M | 31.53M | 41.89M | 64.34M | 6.22M | | 34.97M | | | 81.83M | 10.03M | 71.19M | 8.20M | 20.34M | -0.71M | 16.65M | 40.77M | 62.90M | 61.69M | 45.97M | 55.16M | 91.63M | 33.17M | 57.87M | 53.08M | | 18.63M | | | 147.96M | 47.76M | 42.62M | 52.42M | 110.27M | -37.21M | 56.03M | 72.56M | 126.41M | -25.19M | 30.27M | 90.09M | 191.96M | 39.56M | 121.95M | 191.18M | 288.40M | 459.19M | 267.50M | 208.72M | | 256.25M | | | -341.23M | 50.73M | -157.48M | 108.28M | 196.49M | 129.72M | 162.88M | 99.28M | 149.78M | 112.17M | 121.39M | 114.06M | 161.79M |
|
Net Cash Flow (Quarter)
|
| -5.79M | 10.52M | 11.92M | 36.34M | 17.38M | | -25.44M | | | -351.51M | -0.16M | 33.75M | -4.54M | -1.35M | -41.91M | -12.95M | 18.77M | 38.82M | 50.14M | -19.30M | 6.68M | -20.89M | 3.92M | 20.03M | 9.82M | | -38.36M | | | 91.11M | -91.79M | 317.38M | 92.42M | -782.46M | -25.22M | -9.21M | -7.62M | 13.99M | -29.31M | 15.53M | 247.83M | -508.28M | 13.44M | 19.26M | 32.97M | -68.33M | 594.64M | -259.89M | -304.01M | | 69.76M | | | -129.67M | 1,822.99M | -3008.11M | -30.01M | 1,860.92M | 94.37M | 132.38M | 85.56M | -192.99M | -51.26M | -181.08M | -44.80M | -71.05M |