|
Net Income (Quarter)
|
-2.61M | -1.36M | -1.08M | -10.96M | 26.30M | 52.59M | -104.81M | 19.95M | 7.67M | 47.91M | 115.41M | 20.48M | 25.10M | 61.98M | 12.57M | 13.96M | 31.38M | 58.81M | 13.96M | 30.95M | 58.56M | 28.42M | 26.45M | 41.23M | 78.33M | -50.59M | 18.80M | 42.45M | 91.57M | -51.54M | 21.66M | -72.28M | 106.76M | 35.99M | -11.40M | 61.56M | 125.45M | 11.70M | 21.20M | 57.76M | 117.68M | 15.20M | 19.22M | 19.12M | 126.74M | 20.10M | 60.27M | 49.42M | 42.92M | -45.73M | 50.37M | 51.96M |
|
Share-based Compensation (Quarter)
|
| | | 1.43M | 0.54M | 0.56M | 0.37M | 0.94M | 1.92M | 1.44M | 2.25M | 1.24M | 0.20M | 1.31M | 0.84M | 1.90M | | | 2.65M | 0.89M | 0.86M | 1.23M | 2.69M | 1.87M | 0.76M | 0.87M | 2.89M | 0.43M | 1.23M | 2.57M | 3.26M | 1.27M | 0.90M | 0.99M | 3.80M | 1.43M | 1.33M | 1.58M | 4.22M | 1.49M | 1.02M | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | -4.33M | 19.98M | 7.63M | 12.40M | 9.31M | 8.68M | 25.18M | 81.26M | 9.60M | 11.75M | 33.79M | 1.10M | 7.79M | | | 7.19M | 15.68M | 27.43M | 13.50M | 10.79M | 21.66M | 42.78M | 55.30M | 0.77M | 5.12M | 12.82M | -10.69M | 1.12M | -43.05M | 8.71M | 7.83M | -1.83M | 3.91M | 11.72M | 6.60M | 1.45M | 7.92M | 15.93M | 5.45M | 2.01M | 0.40M | 12.63M | 9.50M | 9.58M | 7.56M | -6.26M | -24.38M | 6.93M | 8.45M |
|
Gains from Investment Securities (Quarter)
|
0.69M | 66.90M | -73.51M | 1.74M | 1.20M | -2.40M | 188.20M | 5.90M | -5.46M | -0.59M | 3.64M | 1.50M | -0.68M | 1.22M | -1.24M | -1.25M | | | | 0.85M | | 18.67M | -0.70M | 1.33M | -0.62M | 12.41M | 0.29M | -1.67M | 2.22M | | 14.01M | -13.83M | -33.47M | 30.89M | 10.00M | -10.13M | 1.10M | -30.89M | -3.23M | 3.14M | -0.01M | -31.03M | -0.56M | -0.19M | -0.57M | -1.05M | | 6.41M | -4.59M | -2.62M | -1.03M | -1.01M |
|
Cash from Operations (Quarter)
|
| | | -13.26M | 89.46M | 140.36M | 70.79M | 58.74M | 26.00M | 113.76M | 93.74M | 13.60M | 27.69M | 163.70M | 76.35M | -1.38M | | | 90.60M | 31.44M | 198.94M | 87.30M | 131.60M | 69.02M | 215.72M | 107.12M | 78.93M | 54.97M | 183.00M | 111.33M | 104.68M | 67.18M | 179.39M | 151.91M | 93.80M | 71.98M | 202.18M | 117.74M | 86.48M | 88.09M | 233.95M | 139.36M | 116.61M | 101.25M | 209.63M | 139.79M | 131.50M | 110.94M | 170.16M | 138.57M | 92.82M | 76.71M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | 44.32M | 45.29M | 48.41M | 48.05M | 48.46M | 48.95M | 54.58M | 43.38M | 48.78M | 51.19M | 54.02M | 52.51M | 51.82M | | | 58.56M | 58.22M | 61.35M | 63.90M | 65.89M | 65.97M | 68.42M | 67.91M | 67.75M | 69.27M | 70.39M | 68.23M | 73.95M | 74.14M | 77.09M | 75.89M | 77.53M | 78.26M | 77.74M | 81.13M | 78.86M | 79.35M | 80.76M | 81.25M | 84.67M | 85.27M | 85.87M | 85.31M | 87.13M | 86.72M | 88.71M | 91.14M | 103.00M | 0.82M |
|
Change in Receivables (Quarter)
|
| | | -16.11M | 39.76M | 21.07M | -33.31M | -8.23M | 52.60M | 44.09M | -17.73M | -13.67M | 34.57M | 10.65M | -29.00M | -4.06M | | | -36.22M | 32.45M | 4.92M | -3.69M | -20.55M | 32.76M | 8.87M | -19.23M | -18.21M | 35.34M | 3.32M | -11.74M | -15.84M | 11.64M | 28.90M | -28.49M | -14.03M | 39.15M | 32.22M | -15.30M | -17.20M | 48.63M | 15.22M | -20.73M | -21.17M | 58.06M | 29.82M | 6.39M | -64.92M | 8.19M | 55.75M | -52.26M | -29.30M | 39.42M |
|
Change in Inventory (Quarter)
|
| | | -0.10M | 1.71M | 0.94M | -0.71M | -0.69M | -0.42M | 2.09M | 1.22M | 3.06M | 2.19M | 1.52M | -1.36M | -0.94M | | | 1.72M | -0.33M | 3.25M | -0.46M | -1.84M | 0.87M | 1.17M | -1.68M | 2.98M | 5.31M | 0.45M | -3.40M | -3.83M | 6.48M | 3.25M | 0.19M | -3.81M | -4.45M | -2.24M | -1.02M | -4.30M | -0.15M | 4.78M | -1.69M | 5.18M | 5.17M | -3.72M | 1.90M | -2.44M | 16.73M | 2.37M | 14.64M | 6.46M | 10.65M |
|
Change in Account Payables (Quarter)
|
| | | -8.08M | 7.60M | -8.90M | -6.08M | -7.84M | 13.94M | 7.68M | 7.19M | 0.74M | -5.62M | 8.86M | 10.05M | -17.89M | | | 2.00M | -5.99M | 10.18M | -3.03M | -3.85M | 1.80M | 5.78M | 10.74M | -26.95M | 5.72M | -11.41M | 11.92M | -7.64M | 6.83M | -4.66M | 5.20M | -1.22M | -4.70M | -2.20M | 15.52M | -9.65M | 10.64M | 4.94M | 4.71M | -15.90M | 20.86M | 6.89M | 35.72M | -56.31M | 32.74M | 11.35M | -21.31M | -31.48M | 13.98M |
|
Change in Accured Expenses (Quarter)
|
| | | 22.95M | -38.03M | -32.12M | 10.45M | -26.35M | 19.56M | 39.85M | -29.59M | 20.75M | -30.69M | -70.30M | 9.51M | -38.76M | | | -4.03M | -19.22M | 3.82M | 22.78M | 12.54M | -15.04M | -3.79M | 5.96M | 13.37M | -20.48M | 24.22M | -15.40M | 2.06M | -8.44M | 18.56M | -19.39M | -10.83M | 18.52M | -11.45M | 27.50M | -4.37M | 13.14M | 8.91M | -10.79M | 0.91M | -3.22M | -23.77M | 35.29M | -4.51M | -3.49M | 17.69M | 115.89M | -9.82M | -18.53M |
|
Other Working Capital Changes (Quarter)
|
| | | 4.59M | 1.15M | -0.96M | 38.06M | 0.92M | -2.60M | 4.99M | 18.67M | 0.27M | 11.75M | -2.52M | 21.28M | -2.33M | | | -0.28M | 27.62M | -29.26M | 11.56M | -11.44M | 9.83M | -20.15M | -9.54M | -2.35M | -0.26M | -0.01M | -8.36M | -13.24M | 19.26M | -4.17M | -36.92M | -0.10M | 18.58M | -8.59M | -1.75M | -14.05M | 37.53M | -44.55M | 19.23M | -13.08M | -16.67M | 26.06M | -13.47M | -7.69M | -6.54M | -7.75M | 74.20M | -24.66M | 3.94M |
|
Capital Expenditures (Quarter)
|
| | | 67.54M | 68.75M | 45.04M | 100.15M | 63.13M | 90.04M | 83.11M | 90.66M | 84.02M | 72.78M | 57.95M | 94.17M | 73.58M | | | 278.76M | 99.81M | 123.96M | 97.55M | 114.83M | 116.05M | 122.54M | 147.04M | 117.69M | 127.90M | 119.90M | 135.73M | 141.99M | 151.09M | 151.84M | 171.35M | 140.21M | 203.60M | 151.53M | 183.69M | 172.24M | 162.80M | 161.15M | 438.83M | 209.88M | 265.85M | 227.15M | 209.68M | 264.37M | 272.64M | 270.93M | 267.88M | 289.10M | 292.72M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | 1.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.37M | | 4.28M | | 2.84M | |
|
Divestments (Quarter)
|
| | | | | | | | | | -174.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | 14.22M | | 15.63M | 50.00M | 15.37M | 79.52M | -62.62M | | 26.76M | 19.03M | -22.33M | | 14.28M | | | 8.55M | 185.47M | -185.47M | | 266.39M | 91.66M | 98.53M | 180.91M | 626.73M | 167.36M | 117.81M | 72.63M | 74.46M | 159.55M | 141.37M | 119.15M | 149.35M | 205.30M | 134.57M | 101.78M | 123.60M | 239.69M | 33.58M | 63.00M | 125.25M | 105.63M | 92.37M | 203.20M | 91.83M | 182.95M | 137.80M | 161.62M | 302.51M | 110.24M |
|
Cash from Investing Activities (Quarter)
|
| | | -54.08M | -84.56M | -32.12M | -105.15M | -48.94M | -89.62M | -66.27M | 224.61M | -69.59M | -72.41M | -45.98M | -97.92M | -62.22M | | | -393.52M | -100.20M | -111.06M | -94.60M | -106.61M | -106.75M | -115.67M | -137.12M | -119.18M | -81.07M | -126.28M | -149.20M | -151.90M | -160.21M | -172.18M | -189.60M | -152.84M | -214.39M | -160.14M | -206.43M | -174.46M | -163.95M | -165.38M | -448.48M | -211.86M | -267.32M | -232.24M | -238.92M | -251.43M | -278.83M | -281.61M | -276.53M | -184.36M | -295.14M |
|
Other financing activities (Quarter)
|
| | | | | | | 2.57M | | -0.11M | -2.62M | 0.95M | 0.03M | -1.32M | -0.58M | -0.58M | | | -0.76M | -0.32M | -1.62M | 0.59M | -0.39M | -0.56M | -0.92M | -1.07M | -2.10M | -3.48M | -0.27M | -0.99M | -2.21M | 0.39M | -0.78M | -0.23M | -0.14M | -4.42M | 3.45M | -3.84M | -0.29M | -0.86M | -2.01M | -3.15M | -0.43M | -2.73M | -0.51M | -1.90M | -0.56M | -5.19M | -0.78M | -3.31M | -1.44M | -16.49M |
|
Cash from Financing Activities (Quarter)
|
| | | 81.68M | -14.79M | -102.23M | 24.66M | -12.26M | 64.70M | -35.75M | -329.02M | 47.87M | 40.93M | -115.55M | 25.19M | 59.72M | | | 260.74M | 69.82M | -85.15M | -3.02M | -27.23M | 36.65M | -59.09M | -9.18M | 40.07M | 27.20M | -26.64M | 5.03M | 225.18M | -82.83M | 8.66M | 21.44M | 71.46M | 128.98M | -13.96M | 105.72M | 47.57M | 86.80M | -37.55M | 260.74M | 98.54M | 165.16M | 24.74M | 97.59M | 119.99M | 171.40M | 111.58M | 134.14M | 99.51M | 226.84M |
|
Dividends Paid - Common (Quarter)
|
| | | 11.56M | 11.56M | 11.56M | 11.56M | 11.56M | 11.56M | 11.56M | 10.97M | 10.09M | 11.68M | -9.74M | 33.10M | 5.26M | | | 4.00M | 31.31M | -22.98M | 4.68M | 4.03M | 3.70M | 5.23M | 4.78M | 21.24M | 21.24M | 21.24M | -46.63M | 4.26M | 42.20M | 23.23M | -54.29M | 6.43M | 4.36M | 63.08M | 24.63M | 28.24M | -18.99M | 4.98M | 98.73M | 29.96M | 29.96M | -47.46M | 5.08M | 31.68M | 31.68M | 31.68M | -73.46M | 4.00M | 3.85M |
|
Change in Cash (Quarter)
|
| | | 14.35M | -9.89M | 6.00M | -9.69M | -2.46M | 1.08M | 11.74M | -10.67M | -8.12M | -3.79M | 2.17M | 3.63M | -3.88M | | | -42.18M | 1.07M | 2.74M | -10.33M | -2.24M | -1.09M | 40.96M | -39.17M | -0.19M | 1.11M | 30.07M | -32.84M | 177.97M | -175.86M | 15.87M | -16.26M | 12.42M | -13.43M | 28.07M | 17.04M | -40.41M | 10.94M | 31.02M | -48.38M | 3.29M | -0.91M | 2.14M | -1.54M | 0.05M | 3.51M | 0.13M | -3.83M | 7.97M | 8.41M |
|
Free Cash Flow (Quarter)
|
| | | -80.80M | 20.70M | 95.31M | -29.35M | -4.39M | -64.04M | 30.65M | 3.09M | -70.42M | -45.09M | 105.76M | -17.82M | -74.96M | | | -188.17M | -68.37M | 74.99M | -10.25M | 16.77M | -47.04M | 93.18M | -39.91M | -38.77M | -72.92M | 63.10M | -24.40M | -37.30M | -83.91M | 27.55M | -19.45M | -46.41M | -131.62M | 50.65M | -65.95M | -85.76M | -74.71M | 72.80M | -299.47M | -93.27M | -164.59M | -17.51M | -69.89M | -132.87M | -161.69M | -100.77M | -129.31M | -196.28M | -216.01M |
|
Net Cash Flow (Quarter)
|
| | | 14.35M | -9.89M | 6.00M | -9.69M | -2.46M | 1.08M | 11.74M | -10.67M | -8.12M | -3.79M | 2.17M | 3.63M | -3.88M | | | -42.18M | 1.07M | 2.74M | -10.33M | -2.24M | -1.09M | 40.96M | -39.17M | -0.19M | 1.11M | 30.07M | -32.84M | 177.97M | -175.86M | 15.87M | -16.26M | 12.42M | -13.43M | 28.07M | 17.04M | -40.41M | 10.94M | 31.02M | -48.38M | 3.29M | -0.91M | 2.14M | -1.54M | 0.05M | 3.51M | 0.13M | -3.83M | 7.97M | 8.41M |