|
Net Income (Quarter)
|
107.75M | 81.14M | 97.73M | 56.95M | 38.56M | 62.90M | 59.17M | 58.41M | 56.45M | 104.91M | 56.90M | 0.84M | 2.99M | 1.28M | 2.13M | 128.71M | 48.26M | 43.33M | 47.66M | 31.01M | | | 0.31M | | | | | 15.06M | 111.58M | 40.60M | 50.51M | 35.06M | 30.77M | 28.85M | 66.92M | 42.71M | 39.34M | 30.64M | 4.65M | 27.79M | 20.92M | 1.53M | 17.44M | 26.42M | 0.46M | -9.50M | 12.41M | 15.03M | 63.42M | 110.51M | 21.52M | 31.00M | 25.29M | 31.86M | 34.64M | 7.44M | 19.10M | 22.74M | 110.04M | 0.94M | 0.06M | | 6.17M | 2.10M | -0.58M | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| 3.79M | 3.80M | 4.34M | 3.62M | 3.65M | 3.61M | 4.28M | 3.75M | 3.77M | 4.39M | 6.47M | 2.99M | 2.75M | 2.90M | 3.28M | 2.95M | 2.77M | 2.69M | 3.10M | | 0.80M | 1.09M | 0.81M | 1.78M | 0.93M | 0.96M | 0.84M | 2.00M | 1.05M | 1.24M | 0.88M | 2.01M | 1.19M | 1.31M | 1.26M | 2.21M | 1.48M | 1.47M | 1.48M | 2.34M | 1.56M | 1.52M | 1.51M | 2.67M | 1.97M | 1.88M | 2.16M | 2.85M | 2.09M | 2.18M | 2.80M | 4.41M | 2.63M | 2.51M | 2.50M | 4.34M | 3.37M | 3.80M | 3.22M | 4.90M | 3.90M | 2.21M | 2.28M | 3.63M | 2.60M | 2.50M |
|
Deferred Taxes (Quarter)
|
| -2.54M | -0.54M | 0.04M | 0.34M | 14.49M | 0.07M | 7.34M | -8.29M | -5.02M | 8.46M | 3.03M | -18.07M | 9.02M | 6.03M | 1.83M | 36.27M | 4.72M | -36.98M | -3.90M | | -5.67M | -11.03M | -0.19M | -1.13M | -3.42M | 3.27M | -0.55M | 3.38M | 1.63M | 0.70M | 5.99M | 9.22M | 1.50M | 5.27M | 6.98M | 6.67M | 7.37M | 1.81M | 3.71M | 3.55M | 0.88M | 3.18M | 3.36M | 5.86M | 1.04M | -2.73M | -1.13M | 8.44M | 0.30M | 0.89M | -8.01M | 0.74M | 0.59M | 1.33M | -1.16M | -1.22M | -0.48M | 3.13M | -1.00M | -1.31M | -1.83M | 6.79M | -1.05M | -1.52M | | 0.22M |
|
Gains from Investment Securities (Quarter)
|
| 4.32M | -7.07M | 2.25M | -7.13M | 4.25M | -8.76M | -5.89M | 5.44M | -0.07M | -10.87M | 0.33M | | -4.87M | 7.16M | 4.66M | 16.10M | 3.52M | -87.58M | 7.13M | | 10.41M | -13.76M | -0.04M | -1.55M | -0.74M | 2.34M | 1.40M | 0.66M | -1.81M | -2.56M | 28.19M | -29.91M | 1.69M | 0.40M | 0.28M | -0.39M | -2.02M | 5.55M | | 0.70M | -0.70M | 6.30M | -2.07M | 30.73M | -33.78M | 5.71M | -4.36M | 11.49M | 7.20M | 10.30M | -2.62M | 16.95M | 11.50M | 21.66M | 0.29 | 0.29 | -9.88M | 3.46M | 0.29 | 0.29 | 1.65M | 0.38M | 0.27 | 0.27 | -8.48M | 2.58M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.05M | -0.05M |
|
Cash from Operations (Quarter)
|
| 87.10M | 92.98M | 91.41M | 264.39M | 117.41M | 22.18M | 115.70M | 79.16M | 131.40M | 106.00M | 111.35M | 97.52M | 144.77M | 92.27M | 89.66M | 146.01M | 98.56M | 212.56M | 100.10M | | 54.92M | 36.35M | 53.40M | 32.48M | 57.52M | 33.76M | 31.04M | 45.94M | 86.93M | 39.89M | 33.94M | 94.37M | 58.56M | 69.41M | 78.23M | 103.35M | 79.47M | 49.05M | 70.92M | 46.04M | 47.24M | 50.06M | 29.18M | 53.42M | 55.38M | 66.19M | 53.87M | 110.71M | 112.86M | 47.67M | 49.67M | 98.86M | 61.36M | 59.30M | 63.95M | 62.37M | 82.61M | 89.44M | 52.30M | 55.33M | 66.15M | 87.81M | 27.70M | 60.99M | 116.19M | 51.79M |
|
Amortizatization of Intangibles (Quarter)
|
| 1.69M | 1.94M | 2.03M | 2.03M | 2.04M | 2.06M | 2.15M | 2.15M | 2.17M | 2.18M | 1.89M | 7.50M | -4.02M | 14.13M | 6.28M | 5.34M | 5.22M | -15.62M | 3.03M | | 0.61M | -5.41M | 0.94M | 0.92M | 0.96M | 0.58M | 0.62M | 0.63M | 0.63M | -2.34M | 0.12M | 0.12M | 0.12M | 0.12M | 0.16M | 0.18M | 0.17M | 0.17M | 0.11M | 0.11M | 0.11M | 0.11M | 0.22M | 0.22M | 0.22M | 0.22M | 0.29M | 0.29M | 0.29M | 0.29M | 0.19M | 0.19M | 0.19M | 0.19M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 40.16M | 31.54M | 43.33M | 33.21M | 39.16M | 27.72M | 31.87M | 30.99M | 38.90M | 30.79M | 30.41M | 34.18M | 35.53M | -15.50M | 35.99M | 30.05M | 30.81M | 35.19M | 25.98M | | 34.00M | 29.66M | 29.98M | 23.85M | 31.96M | 27.92M | 29.34M | 44.30M | 31.98M | 45.53M | 38.88M | 37.12M | 28.71M | 41.30M | 34.54M | 46.38M | 34.81M | 28.39M | 36.49M | 27.60M | 27.85M | 36.30M | 69.70M | 41.87M | 43.28M | 0.51M | 45.21M | 47.53M | 78.91M | 76.85M | 47.42M | 35.75M | 31.05M | -92.00M | 37.60M | 39.72M | 36.97M | -77.36M | 33.06M | 25.21M | 27.85M | -54.46M | 5.61M | 23.44M | 34.80M | -67.75M |
|
Change in Receivables (Quarter)
|
| 14.69M | 6.37M | -11.20M | 3.25M | 18.71M | -31.53M | 14.77M | 10.46M | -1.15M | -12.06M | 1.91M | 11.86M | 0.40M | -9.92M | 8.78M | 3.00M | 6.93M | -29.81M | 15.95M | | 9.72M | -4.04M | -3.54M | 1.13M | 0.52M | -0.14M | 6.90M | 2.46M | -5.47M | -6.41M | 11.44M | -1.02M | 8.22M | -12.28M | 10.47M | 15.73M | -10.94M | -16.03M | 8.20M | 12.84M | -19.19M | -0.99M | 5.32M | 2.29M | 6.49M | 1.29M | 3.70M | -3.28M | -3.60M | -14.05M | 27.84M | -10.78M | -4.21M | -3.74M | -3.73M | 14.13M | -10.65M | -4.15M | 7.49M | -2.73M | 7.71M | -9.64M | 0.69M | -5.58M | 3.38M | -5.09M |
|
Change in Inventory (Quarter)
|
| -4.26M | -13.32M | 0.45M | 6.91M | -3.88M | 24.21M | -9.16M | 8.09M | 9.50M | -4.57M | -17.04M | 9.94M | 7.74M | 10.00M | -11.20M | -16.13M | 36.37M | 10.95M | 0.95M | | 2.16M | -1.32M | 3.13M | 4.97M | 1.30M | 0.35M | 4.62M | -2.49M | 2.46M | -3.42M | 3.48M | -1.71M | -1.16M | 0.77M | 1.27M | -2.28M | -0.07M | -0.69M | 1.34M | -0.35M | 0.11M | -2.33M | 3.62M | 0.10M | -1.40M | -0.86M | 3.51M | -1.88M | -0.56M | -0.58M | 4.88M | -2.48M | 3.84M | -1.90M | 4.10M | -3.02M | 0.11M | -1.70M | -0.56M | 0.94M | -1.10M | -1.28M | 1.51M | -1.74M | -0.00M | |
|
Change in Account Payables (Quarter)
|
| -12.42M | 3.85M | 3.02M | -2.18M | -9.83M | 4.39M | 14.64M | -4.53M | -3.77M | 0.00M | 3.98M | -13.50M | -3.81M | 5.36M | 15.39M | 4.15M | -5.82M | -15.37M | 13.93M | | 6.00M | -3.37M | 2.86M | 1.02M | -2.02M | 0.01M | 1.37M | 0.95M | -1.73M | -1.14M | 5.89M | -0.74M | -0.12M | -1.58M | 3.92M | 0.53M | -5.27M | -3.80M | 6.39M | -0.83M | -3.54M | -3.58M | 3.35M | 1.54M | 1.66M | -0.89M | 6.68M | -2.47M | -0.86M | -4.94M | 7.38M | -0.42M | -0.13M | -5.69M | 8.91M | -8.80M | 3.52M | -2.12M | 8.54M | -6.15M | 2.62M | -4.43M | 1.13M | -3.03M | 0.77M | -0.85M |
|
Change in Accured Expenses (Quarter)
|
| 23.48M | -4.61M | -0.51M | 4.97M | 12.02M | -60.03M | 1.10M | 13.19M | 12.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| 49.40M | 58.08M | -1.05M | -191.41M | 1.46M | 20.15M | -10.36M | 33.04M | 6.80M | -49.27M | -11.47M | -20.29M | -20.43M | -13.02M | -15.91M | 21.54M | -3.14M | -49.71M | -1.32M | | 4.46M | -0.08M | 0.15M | 0.17M | 0.63M | -0.05M | 0.10M | -0.54M | 0.49M | 0.16M | 0.13M | | | 0.31M | 0.29M | -0.21M | -0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| -0.06M | 17.93M | 1.50M | -1.97M | 6.50M | -66.41M | 6.96M | -10.12M | 7.94M | 8.96M | -17.48M | 15.95M | -14.89M | 13.67M | -0.10M | 7.75M | -13.52M | 12.34M | -3.00M | | -7.79M | 13.00M | 3.22M | -12.44M | -6.90M | 9.87M | 7.05M | -4.03M | -5.15M | 2.47M | 8.33M | -10.84M | -5.84M | 7.64M | 6.27M | -11.74M | 4.83M | 0.78M | 1.03M | -3.71M | 2.82M | -5.14M | 0.57M | -11.20M | 3.65M | -4.11M | -3.68M | 10.91M | -2.93M | 1.54M | 1.50M | -9.83M | 10.81M | 7.46M | 0.58M | -1.12M | -4.49M | 6.28M | 1.44M | -11.19M | 4.79M | 27.93M | 8.37M | -10.10M | 17.43M | 2.21M |
|
Capital Expenditures (Quarter)
|
| 14.97M | 26.59M | 36.16M | -22.57M | -3.79M | 128.65M | 34.76M | -23.63M | 5.38M | 4.36M | 42.08M | -11.90M | 74.61M | 50.74M | 49.09M | 25.49M | 62.80M | -74.19M | 17.89M | | -30.28M | -3.31M | 13.16M | -10.77M | -0.45M | 0.76M | 0.19M | 2.83M | 0.92M | 54.79M | 5.43M | 0.17M | 6.18M | -5.68M | 13.19M | -8.69M | 2.39M | -4.89M | 3.35M | -2.35M | 1.27M | 61.73M | 17.18M | -13.59M | -0.34M | 63.25M | 4.81M | 27.39M | 15.30M | -42.23M | 15.60M | -9.58M | -1.13M | 69.93M | 7.75M | -2.45M | 13.45M | -11.27M | 7.33M | -2.56M | 8.95M | 20.73M | 4.09M | 4.09M | 3.71M | 0.06M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.97M | | 76.90M | 42.03M | -0.01M | | 53.21M | | | | | | | | | 115.67M | | -115.67M | | | 35.22M | 19.48M | 100.04M | | | | 29.50M | | | | | | | 0.01M | | | | | 0.33M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | 83.74M | -10.79M | -4.89M | -5.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 698.60M | | |
|
Cash from Investing Activities (Quarter)
|
| -18.13M | -21.22M | -37.62M | -38.90M | -26.10M | -40.04M | -30.82M | -39.99M | -109.73M | -308.07M | -73.67M | -90.39M | -72.88M | -235.96M | 24.48M | -268.49M | -95.19M | -131.35M | -2.56M | | -59.94M | -41.33M | -43.74M | -63.53M | -35.60M | -23.44M | -20.28M | -144.91M | -88.90M | 19.12M | 5.97M | -241.16M | -24.95M | 24.88M | -17.65M | -43.89M | -26.33M | -44.98M | -25.81M | -34.98M | -71.96M | -86.64M | 74.71M | -245.50M | -13.99M | -28.86M | -44.42M | -4.71M | 118.47M | -95.59M | -18.95M | -15.53M | -21.38M | -460.51M | -32.20M | -24.27M | -23.20M | 203.76M | -24.05M | -23.40M | -27.40M | 428.86M | -21.44M | 679.70M | -15.38M | -27.83M |
|
Other financing activities (Quarter)
|
| -24.35M | 26.18M | 3.15M | 0.80M | 1.12M | 0.34M | 3.97M | 0.93M | -2.87M | | 3.56M | 0.67M | 2.82M | -7.06M | | | | 8.41M | -0.68M | | | | -0.09M | 0.09M | | -0.12M | -0.02M | 0.83M | -0.96M | -0.16M | | | | | | | | | -0.02M | 0.15M | -0.13M | 0.13M | | 2.43M | 0.06M | | | | 0.02M | 0.02M | | | | 0.74M | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 24.11M | -149.93M | 24.41M | -34.40M | -29.78M | -38.42M | -117.35M | -42.22M | 26.27M | -81.83M | 120.41M | -54.94M | -45.17M | 208.72M | -128.70M | 200.19M | -86.06M | -142.57M | -141.13M | | -34.16M | -16.02M | -30.59M | -13.55M | -45.97M | -26.36M | 13.44M | 151.75M | -18.37M | -32.40M | 133.17M | -37.43M | -66.52M | -36.09M | -56.06M | -59.51M | -36.95M | -41.20M | -37.92M | -40.11M | -47.12M | 45.50M | -38.72M | 153.65M | -59.26M | -28.67M | -13.83M | 125.78M | -64.23M | -64.04M | -134.67M | -50.21M | -52.74M | 233.02M | -43.06M | -47.96M | -43.13M | -194.72M | -75.09M | -49.99M | -104.85M | -249.43M | -116.48M | -82.13M | -73.47M | -100.78M |
|
Dividends Paid - Common (Quarter)
|
| 39.61M | 39.95M | 39.91M | 40.08M | 40.17M | 44.36M | 43.89M | 43.98M | 48.69M | 50.27M | 49.25M | 48.95M | 54.16M | 55.93M | 57.74M | 55.48M | 61.86M | 58.24M | 62.55M | 63.20M | 63.20M | 31.64M | 31.67M | 31.75M | 30.86M | 30.66M | 30.68M | 30.73M | 30.69M | 30.75M | 30.62M | 32.21M | 32.18M | 32.98M | 32.63M | 35.21M | 34.94M | 34.93M | 35.05M | 35.12M | 34.83M | 132.72M | 34.81M | 36.96M | 37.26M | 138.03M | 37.53M | 37.98M | 39.03M | 89.39M | 39.90M | 42.10M | 42.05M | 2.96M | 42.17M | 42.28M | 42.46M | 1.70M | 42.78M | 42.52M | 42.43M | 1.65M | 42.69M | 42.39M | 42.59M | 382.32M |
|
Exchange Rate Effect (Quarter)
|
| 0.17M | -0.01M | -0.20M | 0.12M | -0.05M | 0.08M | 0.12M | 0.12M | 0.16M | 0.22M | -0.12M | 0.34M | -0.34M | 0.08M | -0.02M | -0.16M | -0.16M | 0.27M | 0.01M | | -0.05M | -0.27M | -1.58M | -2.82M | -1.83M | 2.06M | 0.24M | 0.67M | 0.72M | -2.56M | -0.07M | 1.92M | -0.74M | -0.53M | 0.81M | -1.39M | -0.76M | 1.91M | 0.84M | -0.72M | -2.93M | 1.11M | -2.30M | 0.85M | 1.24M | 0.19M | -0.01M | 0.13M | -0.47M | -0.54M | 0.62M | -2.87M | -3.79M | 4.07M | -0.36M | -0.51M | -0.06M | 0.31M | -0.96M | 0.06M | 0.76M | -1.28M | 0.03M | 1.36M | | |
|
Change in Cash (Quarter)
|
| 93.26M | -78.18M | 78.01M | 191.21M | 61.48M | -56.20M | -32.35M | -2.93M | 48.10M | -283.68M | 157.97M | -47.47M | 26.37M | 65.12M | -14.58M | 77.56M | -82.84M | -61.09M | -43.57M | | -39.23M | -21.27M | -22.51M | -47.42M | -25.88M | -13.98M | 24.43M | 53.45M | -19.61M | 24.05M | 173.02M | -182.29M | -33.65M | 57.66M | 5.33M | -1.44M | 15.43M | -35.22M | 8.03M | -29.77M | -74.78M | 10.03M | 62.87M | -37.58M | -16.64M | 8.86M | -4.39M | 231.91M | 166.63M | -112.50M | -103.33M | 30.26M | -16.55M | -164.11M | -11.67M | -10.37M | 16.22M | 98.79M | -47.79M | -18.00M | -65.34M | 265.95M | -110.19M | 659.92M | 27.33M | -76.82M |
|
Free Cash Flow (Quarter)
|
| 72.13M | 66.39M | 55.25M | 286.96M | 121.20M | -106.47M | 80.94M | 102.79M | 126.03M | 101.64M | 69.28M | 109.43M | 70.16M | 41.53M | 40.57M | 120.52M | 35.76M | 286.75M | 82.21M | | 85.21M | 39.66M | 40.23M | 43.25M | 57.97M | 33.01M | 30.85M | 43.11M | 86.01M | -14.90M | 28.51M | 94.20M | 52.38M | 75.09M | 65.04M | 112.04M | 77.08M | 53.93M | 67.56M | 48.39M | 45.97M | -11.66M | 12.00M | 67.01M | 55.72M | 2.94M | 49.05M | 83.33M | 97.56M | 89.89M | 34.07M | 108.45M | 62.49M | -10.63M | 56.20M | 64.82M | 69.16M | 100.71M | 44.97M | 57.89M | 57.20M | 67.09M | 23.61M | 56.90M | 112.47M | 51.73M |
|
Net Cash Flow (Quarter)
|
| 93.08M | -78.17M | 78.21M | 191.09M | 61.53M | -56.28M | -32.47M | -3.05M | 47.94M | -283.91M | 158.10M | -47.82M | 26.71M | 65.04M | -14.56M | 77.72M | -82.68M | -61.37M | -43.59M | | -39.18M | -21.00M | -20.93M | -44.59M | -24.05M | -16.04M | 24.19M | 52.78M | -20.34M | 26.62M | 173.08M | -184.22M | -32.91M | 58.20M | 4.53M | -0.05M | 16.19M | -37.13M | 7.18M | -29.05M | -71.84M | 8.93M | 65.17M | -38.43M | -17.87M | 8.66M | -4.38M | 231.78M | 167.10M | -111.96M | -103.95M | 33.13M | -12.76M | -168.18M | -11.31M | -9.87M | 16.28M | 98.48M | -46.84M | -18.06M | -66.10M | 267.24M | -110.22M | 658.56M | 27.33M | -76.82M |