|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 6.45M | 19.18M | 4.16M | 343.34M | 5.55M | -3.27M | 0.53M | -2.69M | -1.31M | -1.76M | 2.93M | -0.62M | -1.26M | -0.08M | 4.68M | 0.04M | -0.35M | 0.77M | 0.20M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.60M | 8.56M | 10.50M | 11.63M | 11.34M | 11.10M | 10.80M | 10.66M | 10.16M | 9.87M | 9.34M | 10.04M | 10.50M | 9.80M | 9.80M | 10.19M | 10.27M | 10.43M | 10.30M | 10.95M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | 2.40M | 9.71M | 4.22M | 4.67M | 4.01M | 6.14M | 1.97M | 2.79M | 3.39M | 7.46M | 6.05M | 5.90M | 6.54M | 9.45M | 11.47M | 10.26M | 10.41M | 8.29M | 13.24M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.18M | 4.62M | -10.19M | 0.85M | 12.76M | -3.97M | 2.63M | -2.87M | -1.47M | -3.37M | 2.17M | -2.51M | -4.31M | 15.72M | 16.46M | 7.06M | -3.52M | -1.58M | 54.41M | 3.50M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.05M | 4.95M | -25.23M | 25.34M | 134.09M | -146.49M | -1.70M | 0.18M | -1.70M | -2.37M | -0.45M | 0.75M | -0.21M | 0.09M | -0.25M | 1.59M | 0.01M | -2.91M | -0.02M | 0.10M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.37M | 0.19M | 0.23M | 0.27M | 0.29M | 0.25M | 0.31M | 0.31M | 0.34M | 0.13M | 0.13M | 0.13M | 0.13M | 0.08M | 0.34M | 0.35M | 0.08M | 0.22M | 0.49M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | 0.05M | 0.47M | 0.23M | 0.10M | 3.49M | | 13.32M | -0.70M | 0.35M | 0.39M | 0.33M | -6.60M | 10.72M | 0.28M | 0.28M | -12.46M | | 0.27M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.36M | 8.96M | 0.65M | 13.25M | 49.64M | 11.89M | 14.61M | 17.93M | -43.94M | 14.48M | 16.34M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.25M | 0.95M | 5.14M | 0.75M | 0.66M | 2.98M | 0.82M | 2.10M | 0.81M | 1.22M | 7.41M | 0.45M | 0.45M | 16.99M | 0.25M | 14.89M | 17.29M | 0.23M | 31.61M | 17.76M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.21M | 48.04M | 40.86M | -39.77M | 57.68M | 105.23M | 91.17M | -52.59M | 105.97M | 47.36M | 95.07M | -22.72M | 163.15M | 60.27M | 89.32M | -23.36M | 212.25M | 59.69M | 130.55M | 29.74M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.45M | 30.70M | 26.80M | 23.31M | 18.53M | 16.20M | 14.23M | 12.30M | 10.68M | 9.33M | 8.30M | 7.34M | 6.95M | 2.81M | 2.81M | 2.82M | 7.22M | 2.80M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 1.11M | 1.53M | 2.13M | 2.02M | 8.17M | 4.23M | 1.19M | 1.16M | 1.16M | 1.16M | 1.16M | 1.13M | 1.11M | 1.11M | 1.11M | 1.03M | 2.73M | 0.85M | 0.72M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.60M | 8.56M | 10.50M | 11.63M | 11.34M | 11.10M | 10.80M | 10.66M | 10.16M | 9.87M | 9.34M | 10.04M | 10.50M | 9.80M | 9.80M | 10.19M | 10.27M | 10.43M | 10.30M | 10.95M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.17M | -13.64M | 78.28M | -44.52M | 6.75M | 0.87M | 33.22M | -8.17M | 31.43M | -0.17M | 54.87M | -2.15M | 20.95M | 2.69M | 56.80M | -10.31M | 34.12M | 0.21M | 62.69M | -15.96M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.50M | 6.49M | 26.71M | -35.01M | 2.57M | -9.99M | 8.95M | 4.75M | 0.06M | 10.97M | -2.82M | 12.57M | 2.88M | 5.70M | -8.51M | -26.08M | 24.61M | 10.12M | 1.38M | -2.86M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.68M | 13.44M | -24.85M | 14.32M | -82.00M | 76.22M | -9.01M | 4.16M | -15.43M | 4.59M | 13.77M | 11.36M | -9.46M | 11.75M | -8.47M | -20.60M | 30.47M | 3.74M | -24.36M | 17.04M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 49.65M | -13.40M | 0.05M | 0.05M | -46.75M | 0.00M | 0.00M | 0.00M | 28.43M | 0.00M | 0.00M | 0.00M | -8.24M | 106.16M | 0.00M | 0.00M | 0.18M | 109.08M | -105.65M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.89M | -25.21M | 6.58M | 8.08M | 7.48M | 8.80M | 5.38M | 4.20M | 9.31M | 11.82M | 10.43M | -6.38M | 2.16M | 42.68M | 10.41M | -5.33M | 26.25M | 18.99M | 4.73M | 5.01M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,481.79M | 6.26M | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.56M | | | | 10.00M | -6.55M | 0.36M | 0.90M | 46.80M | 39.16M | 0.40M | 0.23M | | 1.11M | 2.19M | 0.24M | 0.69M | | 0.10M | 2.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.12M | -13.03M | -1488.48M | -16.55M | 963.71M | -10.49M | -5.33M | -4.76M | 48.82M | -11.82M | -10.33M | -9.15M | -12.70M | -15.66M | -9.54M | -10.68M | -10.05M | -11.66M | -16.02M | -19.62M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.32M | | 49.55M | | | | | | | | | | | | | | | | 3.33M | 0.44M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 747.16M | -18.57M | 515.02M | 0.35M | -548.28M | -391.57M | -102.97M | -63.45M | -44.45M | -77.64M | -95.39M | -55.99M | -139.69M | -10.73M | -34.11M | -41.75M | -172.10M | -68.05M | -49.51M | -217.67M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | 0.19M | -0.07M | 0.11M | -0.02M | -0.01M | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 817.06M | 7.84M | -933.30M | -55.22M | 466.17M | -443.33M | -17.94M | -119.98M | 107.17M | -42.10M | -10.65M | -78.35M | 1.25M | 33.88M | 45.67M | -71.45M | 25.76M | -20.02M | 65.02M | -207.54M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.32M | 73.25M | 34.29M | -47.85M | 50.20M | 96.43M | 85.80M | -56.79M | 96.66M | 35.54M | 84.64M | -16.34M | 160.99M | 17.59M | 78.90M | -18.03M | 186.00M | 40.70M | 125.82M | 24.73M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 818.25M | 16.43M | -932.60M | -55.96M | 473.11M | -296.83M | -17.13M | -120.80M | 110.34M | -42.10M | -10.65M | -87.86M | 10.76M | 33.88M | 45.67M | -75.79M | 30.10M | -20.02M | 65.02M | -207.54M |