|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.82M | -29.92M | -63.37M | -62.87M | 44.37M | -72.05M | -85.94M | -41.79M | 47.68M | -104.12M | -111.02M | -135.38M | -127.00M | -173.98M | -173.34M | -175.22M | 367.86M | -178.65M | 16.12M | 28.24M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | 15.40M | 34.62M | 24.50M | 28.20M | 33.39M | 29.20M | 19.39M | 20.61M | 19.95M | 18.18M | 19.69M | 17.75M | 17.05M | 19.47M | 15.21M | 16.03M | 13.04M | 19.09M | 19.37M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 0.85M | 0.90M | 0.26M | 0.93M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.78M | 10.20M | -63.00M | 3.22M | 2.95M | | -4.43M | | | | | 0.08M | | 2.98M | -6.81M | 0.01M | -0.01M | | | 0.02M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.29M | 224.67M | 149.50M | 149.31M | 2.34M | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 263.87M | -29.61M | -24.03M | -61.31M | 62.73M | -68.81M | -68.74M | -75.52M | -31.67M | -20.78M | -25.93M | -117.84M | -92.38M | -115.42M | -137.22M | -146.27M | 460.05M | -154.72M | 20.49M | 13.48M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.49M | 0.05M | -0.12M | 0.28M | -0.61M | -1.68M | -0.90M | -0.69M | 0.77M | 0.95M | 0.99M | 0.83M | -1.73M | -6.99M | 11.13M | 5.70M | -2.92M | 1.76M | 1.24M | 1.22M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.32M | 16.23M | 16.14M | 16.41M | 14.55M | 14.90M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.92M | 2.00M | 2.50M | 2.57M | 2.59M | 2.59M | 2.66M | 2.69M | 2.67M | 3.28M | 3.86M | 4.26M | 4.53M | 4.78M | 5.03M | 5.24M | 6.08M | 6.22M | 6.39M | 6.39M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.05M | -0.28M | 9.58M | -10.11M | 1.17M | -1.08M | 1.17M | 38.16M | 29.87M | -68.19M | -1.25M | | | | | 2.50M | -0.14M | 7.48M | 47.13M | 212.05M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 4.74M | -0.58M | -5.39M | 6.54M | -4.71M | -3.03M | -2.07M | 8.76M | -1.69M | 28.00M | -12.46M | 4.06M | 11.19M | -8.32M | 3.07M | -4.79M | 23.38M | -15.38M | 15.26M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | 0.41M | -0.85M | -2.29M | 5.99M | -1.99M | 16.04M | -7.20M | -20.08M | -4.80M | 17.12M | 0.41M | -0.42M | 13.10M | 19.03M | -7.69M | 26.61M | -10.96M | 33.54M | -13.50M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.17M | -2.54M | -27.44M | 0.06M | 5.55M | 10.42M | -22.98M | -76.16M | 100.96M | -1.83M | -0.87M | | 0.87M | 2.24M | 0.59M | 20.34M | 1.41M | -19.94M | 163.36M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.17M | 3.93M | 8.20M | 5.78M | 4.75M | 9.54M | 32.71M | 38.91M | -26.08M | 100.00M | 63.91M | 11.29M | 91.44M | -95.82M | -2.70M | 7.52M | -7.16M | 14.82M | 7.49M | 0.16M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.12M | 39.59M | 35.46M | 38.27M | 17.51M | 145.81M | 69.16M | 69.42M | 72.58M | 78.16M | 106.57M | 133.50M | 75.12M | 140.03M | 93.70M | 118.17M | 229.23M | 240.48M | 101.75M | 115.34M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.05M | -19.54M | -118.25M | -33.38M | -69.75M | 61.28M | 36.45M | -80.69M | -36.06M | -9.90M | 30.51M | 64.84M | -268.94M | 6.95M | -222.92M | 76.91M | -420.21M | 141.39M | 72.62M | -23.74M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.13M | 5.00M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.63M | 2.75M | 0.81M | 1.89M | 1.85M | 60.60M | 0.85M | 250.58M | 0.52M | 1.14M | 0.82M | 0.27M | 430.78M | 50.39M | 389.09M | 20.63M | 92.38M | -42.68M | 3.67M | -14.75M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 0.00M | -0.03M | 0.00M | -0.12M | -0.07M | -0.08M | 0.15M | 0.06M | 0.03M | -0.22M | 4.34M | -0.07M | -0.40M | 0.09M | -0.02M | 0.11M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.46M | -46.40M | -141.46M | -92.81M | -5.18M | 53.06M | -31.44M | 94.37M | -67.22M | -29.55M | 5.40M | -52.73M | 69.46M | -58.08M | 28.95M | -48.73M | 132.22M | -56.01M | 96.78M | -25.01M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 256.71M | -33.54M | -32.23M | -67.09M | 57.98M | -78.35M | -101.45M | -114.43M | -5.59M | -120.78M | -89.83M | -129.13M | -183.82M | -19.60M | -134.51M | -153.79M | 467.21M | -169.54M | 13.00M | 13.32M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.46M | -46.40M | -141.46M | -92.81M | -5.18M | 53.06M | -31.44M | 94.37M | -67.22M | -29.55M | 5.40M | -52.73M | 69.46M | -58.08M | 28.95M | -48.73M | 132.22M | -56.01M | 96.78M | -25.01M |