|
Net Income (Quarter)
|
| 15.53M | 15.66M | 19.49M | 54.60M | 13.88M | 24.35M | 32.33M | 17.18M | 21.13M | 23.26M | 33.40M | 25.14M | 21.54M | 22.62M | 31.62M | 32.08M | 27.76M | 27.95M | 36.39M | 33.38M | 33.04M | 27.84M | 41.75M | 36.10M | 30.13M | 22.68M | 38.27M | 34.68M | 29.22M | 25.48M | 36.59M | 38.87M | | | | | 0.29M | 2.35M | 0.65M | -2.39M | 4.03M | -16.08M | -4.08M | 0.93M | | 3.00M | | 3.00M | | | | | 67.00M | 22.00M | 8.00M | -67.00M | -39.00M | -14.00M | -20.00M | -37.00M | -20.00M | -2.00M | -7.00M | -86.00M | -4.00M | 20.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -75.14M | -69.22M | -69.64M | -68.00M | -77.00M | -67.00M | -66.00M | -75.00M | -69.00M | -69.00M | -72.00M | -75.00M | -74.00M | -73.00M | -77.00M | 528.00M | -78.00M | -74.00M | -76.00M | 547.00M | 80.00M | 81.00M | -81.00M | 563.00M | 77.00M | 74.00M |
|
Share-based Compensation (Quarter)
|
| 2.12M | 1.80M | 2.60M | 1.54M | 2.66M | 2.18M | 2.56M | 1.76M | 3.91M | 2.52M | 2.53M | 2.41M | 4.71M | 3.17M | 3.14M | 4.08M | 5.48M | 4.03M | 3.63M | 1.47M | 5.96M | 3.59M | 2.42M | 2.01M | 5.97M | 3.45M | 3.24M | 2.64M | 6.65M | 7.36M | 4.69M | 6.97M | 7.28M | 6.57M | 7.87M | 4.07M | 8.09M | 6.42M | 4.32M | 7.17M | 1.25M | 2.70M | 11.14M | 9.91M | 12.00M | 11.00M | 10.00M | 12.00M | 11.00M | 12.00M | 10.00M | 11.00M | 12.00M | 11.00M | 10.00M | 5.00M | 6.00M | 10.00M | 11.00M | 12.00M | 7.00M | 11.00M | 10.00M | 15.00M | 11.00M | 16.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | -6.12M | | | | 5.01M | | | 3.17M | -2.28M | -6.05M | | 9.34M | 12.05M | | | 8.66M | 3.82M | | | -0.16M | -1.73M | 0.89M | -23.62M | 0.87M | 7.19M | 1.21M | -66.82M | 0.05M | 4.55M | -61.76M | 1.50M | 42.88M | -53.62M | 2.00M | -3.00M | -1.00M | -3.00M | | | | 55.00M | 2.00M | -1.00M | 1.00M | -38.00M | | | | -49.00M | | | -3.00M | -53.00M | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.70M | 31.61M | 44.91M | -78.82M | -0.49M | 4.84M | -1.30M | -3.05M | -3.00M | 4.32M | -3.32M | 2.00M | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
0.05M | 0.01M | | 23.01M | -23.45M | 0.02M | 0.02M | 27.63M | -27.63M | 3.72M | -3.41M | 31.37M | -31.36M | 0.02M | 32.30M | 14.77M | 17.28M | 5.99M | -5.99M | 0.06M | 77.03M | 11.03M | -10.25M | 0.01M | 71.57M | 1.77M | -1.77M | -0.40M | 0.40M | 2.87M | 43.07M | -46.77M | 0.82M | 2.56M | -2.66M | -0.01M | 64.15M | | 0.06M | 13.63M | 64.31M | -28.87M | -0.52M | -0.35M | -42.46M | 71.00M | | | 6.00M | 71.00M | -19.00M | -72.00M | -102.00M | -1.00M | -29.00M | -33.00M | -1.00M | 7.00M | -6.00M | -6.00M | -21.00M | 1.00M | 3.00M | 5.00M | -297.00M | | 5.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| 0.50M | 0.02M | 0.27M | 0.37M | 0.22M | 0.81M | -0.18M | 5.80M | 1.30M | 0.54M | -1.83M | | 1.60M | 0.03M | 0.76M | -0.76M | 1.60M | -1.60M | 2.77M | 0.38M | 0.60M | 0.20M | -0.80M | 5.06M | 3.21M | 0.41M | 1.04M | 0.27M | 0.63M | 0.41M | 0.71M | 0.27M | | 3.40M | 3.30M | 2.44M | | 7.90M | -38.25M | -39.62M | 13.10M | | | 380.76M | | | | 3.00M | 1.00M | | 3.00M | -4.00M | | | -2.00M | 27.00M | 21.00M | | -18.00M | 40.00M | 1.00M | | 23.00M | -20.00M | 27.00M | -12.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | 0.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 17.48M | 8.66M | 6.99M | 33.00M | -32.90M | -18.81M | 18.88M | 82.68M | -93.46M | 35.66M | 22.87M | 101.18M | -55.46M | 6.88M | 12.56M | 80.36M | -49.66M | 13.84M | 15.18M | 83.06M | -98.74M | 45.84M | 46.71M | 55.06M | 5.49M | 119.12M | 81.01M | 90.99M | -7.25M | 104.16M | 66.19M | 110.23M | -40.16M | 36.75M | -27.86M | 140.31M | -101.32M | 127.19M | 51.32M | 207.81M | -134.38M | 173.46M | 410.15M | 7.77M | -58.00M | 265.00M | 131.00M | 276.00M | -81.00M | 124.00M | -74.00M | 362.00M | -262.00M | 532.00M | 132.00M | 222.00M | -254.00M | 183.00M | 125.00M | 199.00M | -110.00M | 247.00M | 173.00M | 160.00M | -38.00M | 283.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.90M | -3.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 6.65M | 6.71M | 6.86M | 7.26M | 8.36M | 8.89M | 9.66M | 8.40M | 9.59M | 9.60M | 9.89M | 10.48M | 10.12M | 10.82M | 10.30M | 11.16M | 11.24M | 11.76M | 12.43M | 13.33M | 14.16M | 15.50M | 17.55M | 16.59M | 16.70M | 16.14M | 18.12M | 20.04M | 21.21M | 21.24M | 21.47M | 22.12M | 22.44M | 21.81M | 21.73M | 21.65M | 24.79M | 73.20M | 71.79M | 78.22M | 75.14M | 69.22M | 69.64M | 68.00M | 77.00M | 67.00M | 66.00M | 75.00M | 69.00M | 69.00M | 72.00M | 75.00M | 74.00M | 73.00M | 77.00M | 80.00M | 78.00M | 74.00M | 76.00M | 91.00M | 80.00M | 81.00M | 81.00M | 79.00M | 77.00M | 74.00M |
|
Change in Receivables (Quarter)
|
| 19.07M | 0.43M | 13.07M | -10.96M | 36.80M | 6.07M | 19.30M | -22.38M | 54.11M | 13.41M | 13.97M | -30.30M | 30.22M | 20.84M | 7.44M | -23.76M | 55.68M | 11.31M | 14.48M | -10.22M | 42.08M | 8.67M | 16.41M | -24.91M | 19.87M | -32.44M | 11.01M | -27.85M | 43.27M | -17.13M | 35.68M | -23.06M | 75.42M | 33.68M | 10.05M | -51.87M | | | | | | | | | | | | | | | | | | | | | 126.00M | -22.00M | -19.00M | -17.00M | 149.00M | -71.00M | -34.00M | 98.00M | -38.00M | -27.00M |
|
Change in Inventory (Quarter)
|
| 45.99M | -19.00M | 45.16M | -16.34M | 90.06M | -13.64M | 25.36M | -35.49M | 135.36M | -55.82M | 43.74M | -60.47M | 140.07M | -45.45M | 48.94M | -19.66M | 131.76M | -71.63M | 66.47M | -28.79M | 150.76M | -58.24M | 24.17M | 37.01M | 100.39M | -139.52M | 37.91M | -0.90M | 55.13M | -85.89M | 50.52M | -12.83M | 136.64M | -27.66M | 56.07M | -59.01M | | | | | | | | | | | | | | | | | | | | | 364.00M | -331.00M | -72.00M | -65.00M | 230.00M | -171.00M | -43.00M | -103.00M | 147.00M | -245.00M |
|
Change in Account Payables (Quarter)
|
| 36.96M | -16.92M | 17.55M | -5.10M | 50.60M | -38.26M | 13.54M | -16.30M | 52.54M | -38.34M | 16.28M | -14.39M | 76.17M | -44.02M | 19.45M | -19.17M | 100.20M | -81.18M | 29.09M | -19.37M | 50.88M | -30.73M | 9.91M | -14.05M | 58.40M | -74.98M | 48.50M | -17.53M | 33.91M | -24.55M | 69.66M | 3.75M | 72.40M | -11.76M | 20.90M | -2.44M | | | | | | | | | | | | | | | | | | | | | 168.00M | -225.00M | -44.00M | 20.00M | 224.00M | -141.00M | 3.00M | 114.00M | 53.00M | -142.00M |
|
Change in Accured Expenses (Quarter)
|
| 15.95M | -15.22M | 17.31M | -9.31M | 12.94M | -14.83M | 14.40M | 4.10M | 10.71M | -2.81M | 14.89M | -10.26M | 1.36M | -0.71M | 5.55M | 5.88M | -8.42M | 8.05M | 0.08M | 12.91M | -8.73M | 7.35M | -10.45M | 4.08M | 7.20M | -1.26M | -3.28M | 10.47M | -3.65M | -9.08M | 5.89M | 6.77M | 8.28M | -5.98M | 12.16M | -6.78M | | | | | | | | | | | | | | | | | | | | | 11.00M | 168.00M | -4.00M | 32.00M | -104.00M | -21.00M | -33.00M | 3.00M | -145.00M | 7.00M |
|
Other Working Capital Changes (Quarter)
|
| -5.14M | 2.40M | -1.62M | 7.66M | -3.24M | 3.41M | -0.67M | 12.79M | -3.51M | 0.24M | -6.66M | -5.12M | 1.46M | 10.30M | 3.07M | 2.87M | -2.37M | 18.32M | -9.70M | -8.28M | -4.59M | 26.80M | -18.35M | -8.40M | -4.46M | 21.18M | -14.69M | -7.42M | -1.58M | 22.09M | -11.38M | -2.75M | 102.67M | 34.26M | 92.20M | -233.60M | 118.12M | -55.45M | 67.37M | -82.05M | 202.50M | -48.96M | -186.83M | -79.71M | 164.00M | -130.00M | -10.00M | 13.00M | 246.00M | 45.00M | 206.00M | -342.00M | 429.00M | -407.00M | -7.00M | 93.00M | 8.00M | 190.00M | -5.00M | -36.00M | -79.00M | -76.00M | -31.00M | -90.00M | -42.00M | -18.00M |
|
Capital Expenditures (Quarter)
|
| 9.70M | 6.12M | 15.09M | 24.20M | 7.55M | 6.72M | 10.19M | 16.32M | 7.80M | 5.12M | 7.07M | 11.50M | 4.57M | 15.45M | 14.73M | 31.80M | 33.25M | 43.07M | 31.62M | 39.36M | 27.37M | 28.79M | 42.38M | 30.59M | 7.59M | 12.88M | 8.60M | 12.30M | 9.20M | 13.48M | 17.33M | 16.11M | 5.26M | 10.28M | 14.11M | 14.96M | 16.38M | 63.76M | 56.82M | 91.05M | 45.05M | 46.08M | 35.67M | -99.80M | 41.00M | 51.00M | 73.00M | 261.00M | 56.00M | 50.00M | 52.00M | 224.00M | 26.00M | 84.00M | 67.00M | 105.00M | 74.00M | 67.00M | 76.00M | 128.00M | 49.00M | 54.00M | -84.00M | 212.00M | 5.00M | 5.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 0.02M | | -0.00M | 0.16M | 0.02M | 0.04M | 0.02M | 0.01M | 0.28M | 0.05M | 0.00M | 0.00M | 0.02M | 2.32M | 0.00M | 0.02M | 0.10M | 0.00M | 5.96M | 0.02M | | 0.84M | 0.10M | 0.09M | | | 0.04M | 0.01M | | 0.02M | -0.02M | 0.17M | 0.03M | 0.72M | | 0.28M | 149.53M | 18.75M | 1.00M | 9.73M | 1.67M | 10.66M | 17.32M | 117.35M | 4.00M | 37.00M | 16.00M | 25.00M | 1.00M | 2.00M | 228.00M | -1.00M | 7.00M | 5.00M | 2.00M | 2.00M | 9.00M | 2.00M | 3.00M | 11.00M | 4.00M | 1.00M | 1.00M | 24.00M | | 11.00M |
|
Acquisitions (Quarter)
|
| | | 0.04M | 66.32M | 21.84M | 0.07M | 0.07M | 0.08M | 0.03M | 2.42M | 0.88M | -0.03M | 8.10M | 1.17M | 0.18M | -1.31M | 22.97M | 0.03M | 0.03M | 188.54M | 7.73M | 0.25M | 0.03M | 0.02M | 0.02M | 0.01M | 89.16M | 217.53M | 10.07M | -0.09M | -0.78M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 2,273.83M | 8.11M | 0.39M | 9.67M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | 44.35M | 5.80M | 31.93M | 20.86M | 1.72M | 3.92M | 0.50M | 2.00M | -1.00M | | 1.00M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -9.68M | -6.32M | -15.13M | -87.54M | -29.37M | -6.74M | -10.24M | -16.39M | -7.55M | -7.49M | -7.95M | -11.46M | -13.79M | -13.16M | -14.90M | -30.47M | -56.12M | -43.10M | -25.69M | -227.88M | -38.11M | -28.20M | -42.31M | -33.44M | -7.61M | -12.84M | -97.72M | -232.75M | -19.27M | -15.37M | -16.53M | -8.79M | -4.48M | -13.29M | -14.50M | -14.74M | -2140.79M | -8.49M | -50.47M | -59.25M | -44.74M | -12.94M | -15.35M | 72.03M | -35.00M | -15.00M | -62.00M | -127.00M | -81.00M | -48.00M | 174.00M | -94.00M | -61.00M | -82.00M | -68.00M | -128.00M | -72.00M | -70.00M | -84.00M | -116.00M | -47.00M | -53.00M | -53.00M | -65.00M | -16.00M | -30.00M |
|
Other financing activities (Quarter)
|
| 0.00M | 0.00M | 1.26M | -1.20M | 0.30M | 0.49M | 1.87M | -1.12M | 1.20M | -0.76M | 0.35M | 0.73M | 0.01M | 3.33M | -3.25M | -0.09M | 2.33M | -0.01M | -2.32M | 2.60M | 2.09M | -1.19M | 1.97M | -0.90M | 1.58M | -1.14M | 1.27M | -1.79M | -1.42M | 0.01M | 1.59M | 1.13M | | | 4.52M | 0.04M | | 3.14M | -3.40M | 3.25M | | 0.87M | 0.14M | -1.01M | 9.00M | 1.00M | 3.00M | 1.00M | 33.00M | 2.00M | 7.00M | -36.00M | | | 39.00M | -39.00M | -1.00M | 1.00M | 6.00M | 12.00M | 4.00M | 5.00M | | -9.00M | 5.00M | 8.00M |
|
Cash from Financing Activities (Quarter)
|
| -3.22M | -9.15M | 9.78M | 58.63M | 59.19M | 32.13M | -1.53M | -73.46M | 101.24M | -18.35M | -27.30M | -88.41M | 62.26M | 5.08M | 8.04M | -53.04M | 104.23M | 34.39M | 12.39M | 144.35M | 138.26M | -7.20M | -8.50M | -28.13M | -2.99M | -105.97M | 24.21M | 141.10M | 21.61M | -71.79M | -64.02M | -102.92M | 50.68M | -19.70M | 39.21M | -123.75M | 2,849.53M | -693.69M | -15.49M | -144.35M | 156.10M | -140.45M | -381.13M | -87.52M | 95.00M | -258.00M | -69.00M | -152.00M | 167.00M | -76.00M | -98.00M | -272.00M | 319.00M | -450.00M | -66.00M | -95.00M | 326.00M | -116.00M | -36.00M | -82.00M | 154.00M | -186.00M | -113.00M | -103.00M | 48.00M | -240.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | 0.34M | 1.13M | 2.48M | | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 1.00M | | 2.00M | | 3.00M | 1.00M | 1.00M | 1.00M | 2.00M | | 1.00M | 1.00M | 1.00M | 1.00M | 2.00M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | -0.01M | -0.00M | -0.07M | -0.28M | -0.07M | -0.10M | -0.15M | 0.61M | -0.20M | 0.35M | 0.09M | 0.39M | -0.20M | 0.09M | 0.13M | -0.00M | 0.04M | -0.54M | 0.58M | -0.04M | 0.01M | -0.12M | -0.65M | -0.07M | -0.12M | 0.10M | -0.18M | 0.77M | -0.30M | 0.49M | -0.49M | -0.27M | -0.05M | -1.82M | 1.64M | 0.23M | -0.01M | 0.03M | -0.31M | -0.71M | | | | 1.00M | | | | | -1.00M | 1.00M | | | | | | | | -1.00M | 1.00M | | | 1.00M |
|
Change in Cash (Quarter)
|
| 4.58M | -6.81M | 1.64M | 4.12M | -3.10M | 6.58M | 7.03M | -7.45M | 0.15M | 9.72M | -12.53M | 1.92M | -7.18M | -0.85M | 5.79M | -2.77M | -1.75M | 5.22M | 2.00M | -0.46M | 1.45M | 9.91M | -3.53M | -6.56M | -5.09M | 0.19M | 6.84M | -0.73M | -5.04M | 17.10M | -14.54M | -0.70M | 5.74M | 4.25M | -3.64M | 1.56M | 601.58M | -571.02M | -12.99M | 4.43M | -2.66M | -0.27M | 16.41M | -11.47M | 2.00M | -8.00M | -1.00M | 1.00M | 5.00M | | 2.00M | -4.00M | -5.00M | 1.00M | -2.00M | -1.00M | | -3.00M | 5.00M | 1.00M | -3.00M | 7.00M | 8.00M | -8.00M | -6.00M | 14.00M |
|
Free Cash Flow (Quarter)
|
| 7.78M | 2.54M | -8.10M | 8.80M | -40.45M | -25.53M | 8.70M | 66.35M | -101.26M | 30.54M | 15.80M | 89.68M | -60.03M | -8.58M | -2.17M | 48.55M | -82.91M | -29.23M | -16.45M | 43.71M | -126.11M | 17.05M | 4.33M | 24.47M | -2.10M | 106.23M | 72.41M | 78.69M | -16.45M | 90.69M | 48.86M | 94.13M | -45.41M | 26.47M | -41.98M | 125.35M | -117.70M | 63.43M | -5.49M | 116.76M | -179.43M | 127.38M | 374.47M | 107.58M | -99.00M | 214.00M | 58.00M | 15.00M | -137.00M | 74.00M | -126.00M | 138.00M | -288.00M | 448.00M | 65.00M | 117.00M | -328.00M | 116.00M | 49.00M | 71.00M | -159.00M | 193.00M | 257.00M | -52.00M | -43.00M | 278.00M |
|
Net Cash Flow (Quarter)
|
| 4.58M | -6.81M | 1.64M | 4.08M | -3.08M | 6.58M | 7.11M | -7.17M | 0.22M | 9.82M | -12.38M | 1.30M | -6.99M | -1.21M | 5.70M | -3.15M | -1.56M | 5.12M | 1.87M | -0.46M | 1.41M | 10.45M | -4.11M | -6.52M | -5.10M | 0.30M | 7.50M | -0.66M | -4.92M | 17.01M | -14.36M | -1.47M | 6.04M | 3.75M | -3.15M | 1.83M | 607.42M | -574.99M | -14.64M | 4.21M | -23.03M | 20.08M | 13.67M | -7.71M | 2.00M | -8.00M | | -3.00M | 5.00M | | 2.00M | -4.00M | -4.00M | | -2.00M | -1.00M | | -3.00M | 5.00M | 1.00M | -3.00M | 8.00M | 7.00M | -8.00M | -6.00M | 13.00M |