|
Net Income (Quarter)
|
11.28M | 29.67M | 31.51M | | | 39.15M | 34.83M | 34.83M | 43.69M | 33.39M | 30.79M | 46.63M | 41.51M | 38.46M | 39.58M | 45.01M | 57.11M | 46.30M | 51.91M | 48.17M | 62.22M | 46.64M | 44.36M | 58.70M | -92.23M | 61.79M | 73.15M | 75.16M | | 24.10M | 93.74M | 66.94M | -146.32M | 87.11M | 114.47M | 123.13M | 30.65M | 54.07M | 6.77M | 48.77M | 85.02M | | | | | 132.32M | 148.92M | 148.84M | 221.23M | 167.02M | 133.09M | 139.26M | 187.54M | 172.13M | 143.60M | 178.56M | 194.80M | 167.54M | 184.92M | 226.79M | 248.41M |
|
Depreciation and Depletion (Quarter)
|
2.82M | 3.98M | 4.32M | 3.72M | 5.08M | 4.04M | 4.16M | 4.24M | 3.90M | 4.28M | 3.99M | 4.06M | 4.18M | 5.66M | 9.20M | 10.31M | 11.37M | 11.17M | 11.11M | 13.03M | 13.45M | 14.47M | 16.70M | 15.38M | 19.25M | 19.46M | 19.41M | 20.18M | | 21.92M | 22.60M | 22.51M | 33.92M | 41.52M | 42.60M | 39.12M | 38.38M | 5.88M | 5.84M | 5.94M | 136.56M | 6.25M | 5.67M | 5.63M | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
2.35M | 1.94M | 1.98M | 1.95M | 2.12M | 2.01M | 2.22M | 2.03M | 2.19M | 2.48M | 2.21M | | 2.38M | 2.58M | 3.05M | 3.59M | 4.85M | 3.66M | 3.72M | 3.30M | 2.97M | 3.47M | 3.74M | 3.40M | 3.36M | 4.29M | 8.33M | 12.41M | | 5.10M | 5.62M | 5.79M | 6.16M | 6.61M | 6.48M | 6.43M | 8.44M | 8.79M | 7.42M | 8.83M | 8.16M | 4.89M | 6.75M | 6.51M | 35.05M | 20.33M | 19.93M | 19.55M | 31.36M | 24.59M | 18.69M | 20.44M | 21.26M | 17.49M | 13.43M | 16.18M | 22.11M | 21.86M | 11.95M | 12.43M | 20.19M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | -0.12M | 5.25M | 0.40M | -3.76M | 8.86M | 20.36M | 0.95M | 0.15M | 0.59M | 3.80M | 5.49M | 0.51M | -0.19M | 1.60M | 1.65M | 1.26M | 0.75M | | 26.02M | 1.85M | 0.70M | 18.50M | 10.13M | 4.09M | 2.57M | 1.40M | 7.13M | 4.17M | 12.77M | 24.92M | -0.61M | 1.16M | 0.00M | -0.23M | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | | | 0.20M | | | | 0.29M | | | | 0.27M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
4.86M | 2.43M | -0.38M | 2.73M | -5.82M | -0.22M | -0.42M | -0.42M | 1.06M | -0.28M | -0.48M | -0.61M | 5.33M | -0.83M | 9.65M | -11.08M | -0.57M | -0.29M | -0.26M | -1.26M | 0.08M | -1.25M | 0.80M | 0.46M | -1.16M | 3.03M | 1.11M | 3.92M | 0.62M | 0.02M | 0.06M | 0.03M | -1.72M | 0.08M | 0.02M | 0.20M | 26.95M | 2.48M | 0.02M | | 12.44M | -3.95M | 0.45M | 0.45M | 1.60M | -3.42M | -1.74M | -1.82M | 18.05M | -2.33M | 10.09M | 0.83M | -2.75M | -1.62M | 7.91M | -15.21M | 12.03M | -4.37M | 13.21M | -13.86M | 36.13M |
|
Asset Writedowns and Impairment (Quarter)
|
0.37M | 2.38M | 1.15M | 1.44M | 3.54M | 2.05M | -0.98M | -1.98M | -0.77M | 1.70M | 2.56M | 0.09M | -1.39M | 1.84M | 1.14M | 1.75M | 1.69M | 2.46M | 0.09M | -0.69M | -1.31M | 0.86M | 0.09M | -0.06M | 0.85M | 2.09M | 2.98M | 7.30M | | 3.34M | 0.52M | 2.58M | 0.81M | 6.96M | 2.85M | 15.68M | 9.41M | 4.59M | 35.27M | 8.37M | -48.23M | 0.90M | 1.77M | 0.00M | 19.49M | 15.93M | 8.56M | 1.78M | 8.47M | 5.90M | 13.61M | 10.83M | 14.40M | 11.19M | -6.27M | -2.88M | -1.18M | 6.37M | 4.58M | 10.77M | 13.36M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.48M | | | | 34.89M | | | | 46.67M | | | | 26.15M | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
-32.90M | 59.42M | 102.83M | -46.23M | 103.12M | 74.18M | 48.19M | 96.27M | 24.15M | 40.91M | 50.57M | 26.61M | -82.38M | -35.02M | -164.72M | -46.87M | 11.84M | 208.18M | 127.40M | 221.85M | 83.92M | 143.34M | 141.59M | -11.31M | 51.08M | -185.63M | -145.63M | -80.17M | | -5.67M | 68.38M | -103.09M | 141.09M | -158.30M | 110.92M | 249.85M | 347.45M | 58.14M | 1,168.34M | 320.62M | 287.27M | 24.98M | 279.34M | -55.53M | 561.00M | -1320.45M | 1,035.97M | -67.31M | 302.19M | -102.80M | 707.54M | 591.96M | 210.67M | 384.71M | -114.71M | 385.78M | 561.94M | -748.00M | 573.18M | 246.14M | 1,460.38M |
|
Amortizatization of Intangibles (Quarter)
|
0.65M | 2.05M | 1.76M | 1.78M | 1.25M | 1.28M | 2.07M | 2.06M | 1.35M | 1.95M | 1.97M | 2.00M | -3.61M | 5.70M | 15.17M | 17.56M | 16.73M | 14.59M | 13.46M | 13.72M | 12.98M | 11.70M | 11.79M | 13.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
2.82M | 3.98M | 4.32M | 3.72M | 5.08M | 4.04M | 4.16M | 4.24M | 3.90M | 4.28M | 3.99M | 4.06M | 4.18M | 5.66M | 9.20M | 10.31M | 11.37M | 11.17M | 11.11M | 13.03M | 13.45M | 26.18M | 16.70M | 15.38M | 38.23M | 35.95M | 71.43M | 108.30M | | 48.63M | 48.87M | 48.71M | 79.07M | 94.37M | 95.47M | 91.55M | 90.72M | 84.86M | 82.33M | 84.28M | 90.18M | 15.61M | 15.89M | 15.29M | 104.87M | 155.50M | 99.62M | 101.52M | 106.72M | 104.68M | 104.95M | 105.28M | 103.40M | 100.62M | 106.29M | 98.19M | 102.44M | 99.71M | 103.59M | 105.84M | 105.08M |
|
Change in Receivables (Quarter)
|
173.70M | -157.84M | -137.92M | 105.60M | 160.69M | -113.94M | -60.09M | 49.34M | 123.64M | -176.30M | -18.11M | 85.78M | 108.50M | -52.03M | 252.09M | 46.06M | 282.01M | -478.85M | 109.37M | -111.94M | 190.21M | -278.61M | 14.67M | 39.18M | 129.71M | -36.70M | 24.43M | 76.87M | | -196.98M | 242.65M | 37.59M | -19.44M | -86.58M | -89.78M | 163.04M | 340.00M | -67.60M | 7.68M | 15.25M | -35.18M | -427.05M | 432.58M | -577.28M | 1,088.97M | -14.72M | -287.16M | 574.55M | 1,225.33M | -187.54M | -1016.93M | 1,192.53M | 138.98M | -1343.08M | -42.17M | 1,077.56M | 503.31M | 16.64M | -476.89M | 316.94M | 1,261.33M |
|
Change in Inventory (Quarter)
|
119.97M | -43.79M | -23.69M | 11.81M | 27.43M | -22.16M | -74.68M | 18.64M | 28.70M | 9.02M | -7.99M | 66.00M | 88.19M | 136.89M | 195.25M | 23.70M | -25.69M | -76.55M | -56.85M | 86.04M | 7.24M | -59.38M | 98.41M | 185.72M | 185.41M | 109.06M | 368.20M | 484.65M | | 139.64M | -179.54M | -63.48M | 469.77M | 32.91M | 181.40M | 175.70M | -236.88M | 162.77M | 332.80M | -212.92M | -153.87M | -126.93M | 118.61M | 192.09M | 846.33M | 1,243.35M | 620.20M | 1,490.44M | -717.23M | -740.96M | -598.45M | -364.99M | -327.81M | -42.18M | 17.34M | 513.34M | 726.00M | 102.86M | 111.78M | 439.86M | 397.38M |
|
Change in Account Payables (Quarter)
|
238.53M | -161.19M | -86.68M | -2.49M | 248.40M | -95.29M | -123.02M | 115.55M | 211.05M | 0.49M | -0.06M | 1.33M | 0.87M | -30.71M | 42.85M | -5.93M | 200.16M | -2.51M | 1.53M | -203.40M | 180.89M | -239.96M | 243.55M | 66.78M | 195.25M | -214.02M | -8.77M | 76.46M | | -200.13M | -141.96M | -45.43M | 769.48M | -875.76M | 585.46M | 170.70M | 217.99M | -613.82M | 841.04M | 227.07M | 230.72M | -636.04M | 367.52M | -265.42M | 2,388.83M | 149.74M | 511.45M | 1,559.72M | 155.04M | -1140.05M | -923.21M | 286.12M | 805.38M | -926.84M | -219.13M | 1,610.17M | 1,466.05M | -1970.11M | 1,099.96M | 1,005.98M | 2,039.80M |
|
Change in Accured Expenses (Quarter)
|
15.69M | -5.75M | -25.30M | 16.77M | 17.30M | -9.65M | -13.31M | 4.55M | 17.68M | -12.48M | -9.99M | 33.85M | -0.45M | 39.78M | 64.13M | 56.40M | 7.36M | -27.68M | -10.47M | 53.96M | -12.82M | -12.17M | 6.85M | -9.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
-7.07M | 13.06M | -20.19M | 10.52M | 0.62M | 15.37M | -6.23M | -2.47M | -10.26M | -4.27M | 15.45M | 4.55M | -10.16M | 16.13M | 11.77M | 11.93M | -195.85M | 28.55M | 1.04M | 2.40M | -36.48M | 22.16M | -4.97M | 3.74M | -40.71M | -1.13M | -43.35M | -71.85M | | -56.73M | -4.97M | 4.14M | -37.91M | 17.12M | 95.45M | -43.44M | -115.60M | 65.72M | -485.08M | 3.94M | 152.68M | 23.26M | 14.69M | -62.88M | 32.42M | 148.08M | -91.93M | -116.85M | -249.95M | 47.68M | 249.09M | 13.27M | -360.01M | 422.69M | 264.47M | -97.96M | -152.89M | -187.55M | 337.26M | 97.48M | -461.01M |
|
Capital Expenditures (Quarter)
|
5.51M | 8.63M | 7.32M | 5.38M | 18.82M | 4.61M | 2.69M | 4.25M | 2.94M | 3.04M | 5.09M | 7.22M | 13.62M | 0.63M | 19.64M | -19.10M | 2.40M | 22.40M | 22.93M | 26.16M | -61.64M | 35.86M | -33.09M | 92.39M | -92.63M | 1.22M | 1.67M | 1.60M | | 2.00M | -0.30M | 73.78M | 49.83M | 28.80M | -23.96M | -1.93M | 134.52M | 51.90M | 32.72M | 42.71M | 70.64M | 4.25M | 4.86M | 5.00M | 40.78M | 25.22M | 21.28M | 32.02M | 38.53M | 37.28M | 30.33M | 39.81M | 42.59M | 41.09M | 37.82M | 47.14M | 49.06M | 41.52M | 30.24M | 32.22M | 38.29M |
|
Acquisitions (Quarter)
|
10.13M | 42.83M | -1.40M | | 18.92M | 0.01M | 0.26M | -2.14M | 3.46M | 0.88M | 20.70M | 4.31M | 1.23M | 390.43M | | | -5.57M | 33.04M | 32.25M | -28.00M | -74.60M | 0.56M | | 403.36M | 10.88M | | -6.50M | 51.31M | | 5.92M | | | 1,064.02M | 1.85M | 4.39M | 2.41M | 0.78M | | 2.63M | 2.31M | 0.62M | | | | 907.09M | | | | | | | | | 28.44M | -2.21M | 6.18M | 11.26M | 3.79M | 0.67M | 72.99M | 6.21M |
|
Divestments (Quarter)
|
3.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
-3.80M | 0.50M | 0.41M | 1.49M | 0.76M | 3.88M | -3.88M | 5.53M | 0.76M | 0.93M | 2.22M | 0.33M | 0.17M | 1.33M | 2.12M | 5.23M | 14.32M | 0.06M | 2.05M | 6.74M | 2.85M | 4.72M | -4.72M | 82.89M | 9.66M | 1.96M | 1.96M | 6.23M | | | 4.66M | 1.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
16.20M | -72.48M | -3.99M | 2.19M | -52.12M | 7.05M | 3.11M | -13.64M | -6.08M | 0.90M | -25.08M | -8.64M | -10.96M | -388.74M | -13.58M | -38.12M | -1.21M | 6.92M | 21.74M | -92.53M | 4.42M | -34.28M | 52.52M | -513.99M | -36.13M | -22.05M | -40.11M | -124.16M | | -27.87M | -22.66M | -23.90M | -1105.16M | -29.50M | -36.42M | -36.36M | -44.56M | -54.30M | -37.66M | -45.55M | -71.98M | -4.04M | -3.47M | 4.64M | -949.48M | -25.22M | -21.43M | -30.33M | -38.53M | -34.21M | -30.33M | -48.62M | -43.25M | -67.91M | -32.89M | -80.78M | -12.27M | -44.53M | -26.55M | -105.68M | -44.41M |
|
Other financing activities (Quarter)
|
9.80M | 6.48M | -0.08M | -2.27M | 0.26M | 2.06M | 0.64M | 0.07M | 0.38M | 0.42M | 1.35M | -3.83M | 7.51M | -1.40M | 4.16M | 0.93M | 1.82M | 1.67M | 1.95M | 1.32M | 2.84M | 2.74M | 1.51M | 1.06M | 3.00M | 1.41M | 1.83M | | | -0.15M | 0.20M | 0.04M | -8.88M | -0.11M | 0.18M | 0.11M | 0.13M | 3.96M | 1.17M | 0.17M | -2.63M | 0.60M | 2.33M | 3.50M | -30.32M | | | -0.67M | 0.67M | | | -0.38M | | | | 1.15M | -13.87M | | | | |
|
Cash from Financing Activities (Quarter)
|
37.88M | 27.42M | -105.48M | 35.02M | -71.40M | -79.63M | -25.14M | -3.36M | -29.36M | 24.24M | -43.84M | -95.23M | 106.46M | 418.57M | 237.64M | 9.61M | 36.11M | -219.65M | -107.03M | -21.49M | -6.90M | -51.12M | 3.39M | 70.74M | 157.15M | 32.36M | 101.64M | 55.08M | | -146.39M | -59.80M | -16.88M | 1,224.21M | -27.09M | -42.73M | -228.58M | -333.30M | 67.57M | -305.21M | 49.80M | -103.86M | -147.22M | -74.74M | 2,454.62M | -2625.28M | 854.50M | -984.45M | -29.30M | -116.34M | 129.55M | -376.63M | -158.53M | -380.26M | -311.21M | 293.72M | -637.95M | -297.66M | 288.60M | -415.19M | -59.37M | 153.09M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | 4.93M | 4.87M | 4.96M | 4.92M | 7.84M | 7.97M | 7.92M | 7.92M | 9.91M | 9.93M | 19.90M | 9.96M | | 13.97M | 13.97M | 13.89M | 17.89M | 19.17M | 19.20M | 19.11M | 19.12M | 20.74M | 0.04M | 0.01M | | 10.27M | 10.45M | 10.34M | 19.21M | 28.83M | 28.77M | 28.56M | 28.79M | 33.21M | 33.01M | 32.68M | 31.47M | 35.65M | 34.19M | 34.21M | 34.03M | 37.22M | 36.90M | 36.30M | 35.96M |
|
Exchange Rate Effect (Quarter)
|
-1.21M | -1.23M | 0.60M | 0.16M | 1.68M | -0.41M | 2.29M | -3.49M | 2.00M | 2.33M | 2.66M | 0.23M | -0.86M | 1.97M | -3.14M | -1.55M | 5.75M | -5.82M | 3.63M | -15.26M | 0.84M | 0.20M | -2.71M | 3.62M | -11.55M | 1.80M | 6.88M | 9.29M | | 1.40M | -3.58M | -5.63M | -9.17M | 2.39M | -4.72M | 5.91M | -5.84M | -1.30M | -9.57M | 14.78M | 0.64M | 1.64M | 12.10M | -10.26M | -42.26M | 6.66M | -18.75M | -43.83M | 24.56M | 23.88M | 12.21M | 13.99M | -4.25M | -8.42M | -3.43M | 13.22M | -46.56M | -13.58M | 93.79M | 26.16M | -8.03M |
|
Change in Cash (Quarter)
|
19.98M | 13.13M | -6.04M | -8.86M | -18.70M | 1.19M | 28.46M | 75.78M | -9.29M | 68.38M | -15.69M | -77.02M | 12.26M | -3.22M | 56.19M | -76.93M | 52.48M | -10.37M | 45.73M | 92.57M | 82.28M | 58.10M | 194.83M | -450.94M | 160.54M | -173.53M | -77.22M | -139.96M | | -178.54M | -17.65M | -149.50M | 250.97M | -212.50M | 27.05M | -9.18M | -36.26M | 70.10M | 815.90M | 339.64M | 112.08M | -124.64M | 213.23M | 2,393.47M | -3056.01M | -484.51M | 11.34M | -170.77M | 171.88M | 16.43M | 312.79M | 398.79M | -217.10M | -2.83M | 142.70M | -319.73M | 205.46M | -517.51M | 225.24M | 107.25M | 1,561.04M |
|
Free Cash Flow (Quarter)
|
-38.41M | 50.79M | 95.51M | -51.61M | 84.31M | 69.57M | 45.50M | 92.03M | 21.21M | 37.86M | 45.48M | 19.40M | -96.00M | -35.65M | -184.36M | -27.77M | 9.44M | 185.78M | 104.47M | 195.69M | 145.56M | 107.48M | 174.68M | -103.70M | 143.71M | -186.85M | -147.30M | -81.77M | | -7.67M | 68.69M | -176.87M | 91.26M | -187.10M | 134.88M | 251.78M | 212.93M | 6.24M | 1,135.62M | 277.91M | 216.63M | 20.72M | 274.48M | -60.52M | 520.22M | -1345.66M | 1,014.68M | -99.33M | 263.66M | -140.07M | 677.21M | 552.15M | 168.08M | 343.62M | -152.53M | 338.64M | 512.88M | -789.52M | 542.94M | 213.92M | 1,422.09M |
|
Net Cash Flow (Quarter)
|
21.18M | 14.36M | -6.64M | -9.02M | -20.39M | 1.60M | 26.16M | 79.27M | -11.29M | 66.04M | -18.35M | -77.26M | 13.12M | -5.19M | 59.33M | -75.38M | 46.73M | -4.55M | 42.11M | 107.83M | 81.45M | 57.94M | 197.50M | -454.56M | 172.09M | -175.32M | -84.10M | -149.25M | | -179.94M | -14.07M | -143.87M | 260.14M | -214.89M | 31.77M | -15.08M | -30.42M | 71.40M | 825.47M | 324.87M | 111.43M | -126.28M | 201.13M | 2,403.74M | -3013.76M | -491.17M | 30.09M | -126.94M | 147.32M | -7.46M | 300.58M | 384.80M | -212.84M | 5.59M | 146.13M | -332.95M | 252.01M | -503.93M | 131.44M | 81.10M | 1,569.06M |