|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.36M | -28.99M | 137.03M | -35.90M | -30.14M | -63.97M | 87.72M | -36.52M | -42.04M | -45.35M | -40.86M | -2.12M | -3.30M | -0.48M | 0.04M | | | | 96.60M | -66.53M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.45M | 25.60M | -66.30M | 1.79M | 16.20M | 26.05M | 3.30M | 2.87M | 9.13M | 23.91M | 74.83M | 11.23M | 2.61M | 5.52M | 0.34M | 29.53M | 2.08M | 0.62M | 26.27M | 23.44M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.55M | -8.79M | 3.07M | -29.30M | -11.51M | -13.26M | 21.28M | -36.12M | -2.02M | -9.25M | -52.52M | 7.51M | 14.21M | 10.59M | 8.21M | 2.51M | -3.41M | 31.39M | | -8.79M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 0.50M | 0.85M | 0.37M | 0.27M | 3.11M | 1.78M | 0.37M | 0.32M | 0.70M | 4.93M | 2.21M | -0.08M | 2.66M | -0.28M | 0.27M | 2.97M | 1.15M | 0.92M | 1.29M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.06M | 82.78M | 31.02M | 21.68M | -2.31M | 0.62M | 1.05M | -21.30M | 215.71M | 99.71M | 107.24M | 21.11M | 146.03M | 81.59M | 190.40M | 98.81M | 150.20M | 101.67M | 170.07M | -165.74M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.48M | 19.39M | 21.14M | 19.20M | 19.39M | 19.60M | 19.68M | 18.71M | 19.01M | 18.66M | 18.54M | 8.06M | 6.66M | 6.97M | 6.85M | 7.42M | 7.82M | 8.08M | 3.85M | 19.43M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.84M | -8.20M | 24.02M | -63.29M | -4.09M | 11.34M | 30.80M | -18.79M | 65.30M | 3.22M | -5.22M | -16.63M | 50.57M | 0.80M | 17.32M | -65.83M | 36.20M | -0.51M | -20.37M | 23.22M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58M | 2.14M | 11.39M | 4.29M | 0.28M | 11.08M | 15.38M | 2.03M | 4.85M | 2.99M | -7.15M | 12.64M | -3.10M | -3.49M | -9.14M | 1.75M | 8.29M | -0.84M | 4.86M | 6.43M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 15.71M | -4.03M | 1.82M | -22.62M | 27.19M | 6.34M | 5.77M | 1.58M | 13.60M | 2.05M | -38.45M | 39.46M | -83.99M | 91.41M | -1.68M | 57.79M | -28.25M | -22.57M | -119.47M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.83M | -4.68M | -4.27M | -4.41M | -4.50M | -4.50M | -19.81M | -4.38M | -4.09M | -4.10M | -3.58M | -2.52M | -2.53M | -2.54M | -2.53M | -2.55M | -2.59M | -2.60M | -2.59M | -2.77M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.56M | 4.81M | 8.66M | 7.79M | 9.96M | 10.47M | 10.03M | 6.86M | 9.71M | 14.45M | 17.03M | 8.34M | 7.11M | 8.26M | 9.77M | 10.11M | 13.02M | 17.31M | -0.02M | 4.09M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.10M | 0.01M | | | | | | | 0.00M | 0.35M | 0.41M | 0.02M | 0.02M | 0.01M | 1.71M | -1.68M | | 1.05M | 0.01M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,085.07M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.31M | 65.58M | 53.93M | 60.78M | 49.15M | 81.07M | 90.63M | 103.61M | 136.94M | 51.40M | 63.58M | 82.49M | 56.46M | 85.84M | 85.50M | 113.49M | 81.59M | 125.31M | 377.11M | 42.61M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.98M | -31.71M | -0.74M | -60.64M | -40.54M | 8.90M | 27.74M | 72.85M | 120.85M | -119.36M | -20.98M | -39.95M | 51.85M | -109.33M | -13.88M | 9.10M | -29.21M | -6.74M | 322.35M | -2077.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.45M | 4.31M | 0.51M | 1.79M | 16.20M | 0.86M | 0.78M | 2.87M | 9.13M | 3.11M | 1.65M | 11.23M | 2.61M | 5.52M | 8.22M | 29.53M | 2.08M | 0.62M | 11.18M | 15.71M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.27M | 1.03M | -3.18M | -16.02M | 14.93M | -0.21M | -0.27M | -22.62M | 7.84M | 1.57M | -276.50M | -17.87M | -83.48M | -111.11M | -281.67M | 0.75M | 0.41M | 0.32M | 10.91M | 1,474.52M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.31M | 52.10M | 27.10M | -54.99M | -27.91M | 9.31M | 28.52M | 28.93M | 344.39M | -18.08M | -190.24M | -36.72M | 114.40M | -138.86M | -105.15M | 108.66M | 121.39M | 95.25M | 503.33M | -768.23M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.50M | 77.96M | 22.36M | 13.89M | -12.27M | -9.85M | -8.98M | -28.16M | 206.00M | 85.25M | 90.21M | 12.77M | 138.92M | 73.33M | 180.62M | 88.70M | 137.19M | 84.36M | 170.09M | -169.83M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.31M | 52.10M | 27.10M | -54.99M | -27.91M | 9.31M | 28.52M | 28.93M | 344.39M | -18.08M | -190.24M | -36.72M | 114.40M | -138.86M | -105.15M | 108.66M | 121.39M | 95.25M | 503.33M | -768.22M |