|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.78M | -332.86M | -27.77M | 162.63M | -46.28M | 73.61M | -58.57M | 247.06M | 72.21M | 312.54M | -40.00M | 176.62M | 48.26M | -16.13M | -16.51M | 29.27M | -106.00M | -39.24M | -76.01M | 12.40M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.03M | -36.54M | 4.76M | 18.95M | 18.82M | 15.33M | 43.47M | -8.14M | 17.87M | -2.24M | 17.63M | 1.48M | -3.66M | -23.46M | -20.04M | -4.18M | -25.26M | 2.18M | 4.30M | -4.38M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.03M | -18.27M | 1.59M | | -0.78M | -3.07M | -19.89M | | -2.98M | 2.24M | -5.88M | 0.74M | -0.73M | 1.47M | | | | -2.18M | 1.43M | 8.02M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.02M | 456.79M | 22.21M | -33.16M | -18.82M | 53.67M | 3.68M | -2.22M | -9.68M | -43.26M | 19.10M | 0.74M | 3.66M | 14.66M | 14.32M | 10.45M | 9.38M | 19.62M | -48.76M | -4.38M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.47M | 7.15M | | -10.26M | -13.33M | -28.37M | | -14.79M | -11.91M | 20.14M | 17.00M | -3.71M | 14.62M | 8.80M | -34.00M | -24.39M | 18.76M | -2.18M | | -2.92M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.00M | -378.00M | 117.41M | -284.00M | -203.93M | 276.00M | 64.00M | 31.07M | 408.00M | 264.81M | 135.00M | -7.00 | -83.35M | 35.19M | -97.00M | 117.00 | -58.46M | 75.57M | 69.56M | 13.85M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 7.94M | 8.73M | 11.00M | 8.63M | 9.20M | 12.00M | 9.62M | 9.68M | 10.44M | 15.00M | 5.00 | 3.66M | 3.67M | 6.00M | 8.00 | 5.05M | 5.81M | 5.02M | 5.83M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.00M | 484.59M | 42.84M | 451.00M | -101.18M | 156.42M | 351.00M | 341.74M | 8.19M | 507.98M | 310.00M | 244.00 | 78.96M | 167.87M | 215.00M | 7.00 | 113.31M | 182.39M | 165.65M | 89.69M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.74M | 156.50M | | 92.37M | 90.20M | 137.25M | | 130.19M | 128.79M | 104.43M | | 92.02M | 95.78M | 97.50M | 102.37M | 101.75M | 108.26M | 98.10M | 106.13M | 76.57M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -96.81M | -100.89M | 653.71M | -56.84M | -101.18M | -214.69M | 1,030.65M | -210.07M | -142.93M | -123.08M | 1,113.56M | -50.46M | -42.41M | -54.25M | -79.46M | -22.30M | -52.69M | -38.51M | -65.25M | -19.69M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.13M | 26.22M | 72.19M | | 1.57M | 7.67M | 39.78M | 17.01M | 2.98M | 0.75M | 0.73M | 0.74M | 0.73M | 0.73M | 0.72M | | | 2.91M | 2.87M | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.20M | 10.33M | | 14.21M | 20.39M | 7.67M | | 27.37M | 24.57M | 0.75M | | 8.91M | 18.28M | 13.93M | -195.43M | -1.39M | -0.72M | | 62.39M | -77.30M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.14M | -64.35M | | -56.84M | -73.73M | -134.18M | | -134.62M | -137.72M | -167.09M | | -43.04M | -34.36M | -68.17M | -230.50M | -100.36M | -41.14M | -73.39M | -83.18M | -67.82M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 3.00M | -1.59M | 5.00M | -3.14M | 9.00M | 3.00M | -3.70M | -1.00M | -5.22M | 5.00M | 7.00 | 1.46M | 2.93M | 5.00M | 6.00 | 1.44M | 1.45M | -4.30M | 16.04M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.81M | 0.79M | -1.59M | -1.00M | -1.57M | -1.53M | -3.00M | 1.48M | -3.00M | 0.75M | 2.00M | -1.00 | -0.73M | -16.86M | -3.00M | -1.00 | 0.72M | -2.18M | -0.72M | -2.19M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -59.39M | -72.29M | 65.05M | -83.68M | -74.51M | -87.41M | 265.21M | -122.05M | -85.61M | -130.54M | -717.64M | -84.60M | -97.24M | -64.51M | 31.50M | 26.48M | -83.00M | -119.17M | -86.77M | 27.71M |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.84M | -2.35M | -7.67M | | -25.15M | -29.03M | | | -23.75M | -42.41M | -17.59M | -20.76M | -2.09M | -15.16M | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.51M | | | 0.79M | | | | 1.48M | 1.49M | | | 2.23M | 0.73M | 0.73M | 5.01M | | | 1.45M | 0.72M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.00M | -39.72M | -30.15M | -42.00M | -23.53M | -41.40M | -61.00M | -56.22M | -39.46M | -55.94M | 19.00M | -19.00 | -3.66M | -7.33M | -6.00M | -13.00 | -1.44M | -0.73M | -5.74M | -0.73M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.44M | 0.79M | 0.79M | 0.79M | -3.92M | 2.30M | 5.16M | -1.48M | -4.47M | -2.24M | 5.14M | -0.74M | 2.92M | 1.47M | -0.72M | | -0.72M | 2.18M | | 0.73M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.44M | 347.95M | -106.31M | 215.53M | -249.42M | -65.17M | 234.27M | 85.07M | -215.15M | 210.35M | -653.74M | 53.43M | -52.64M | 35.19M | -45.10M | -68.99M | -10.83M | -10.17M | -4.30M | 50.32M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 527.17M | 510.01M | | 747.63M | 957.68M | 688.54M | | 838.82M | 928.33M | 710.13M | | 258.26M | 306.35M | 257.30M | | 234.86M | 171.77M | 161.31M | | 149.49M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.81M | 585.48M | -610.87M | 507.84M | | 371.11M | -679.65M | 551.81M | 151.12M | 631.06M | -803.56M | 50.46M | 121.37M | 222.12M | 294.46M | 22.30M | 165.99M | 220.90M | 230.90M | 109.38M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.61M | 412.30M | 107.89M | 367.32M | -175.69M | 69.01M | 616.21M | 219.69M | -77.42M | 377.44M | -407.64M | -84.60M | -18.28M | 103.36M | 246.50M | 26.48M | 30.31M | 63.22M | 78.88M | 117.40M |