|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.87M | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.98M | 2.32M | 9.43M | | 16.87M | 16.86M | 11.31M | 30.56M | | | | -45.04M | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.05M | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.88M | 0.36M | -8.24M | | | | | | | 0.01M | | | | | | | 2.40M | 0.07M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 |