|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.19M | -7.06M | -10.41M | -3.42M | -10.32M | -21.26M | -14.70M | 2.10M | 9.02M | 6.60M | 7.30M | 21.20M | 18.29M | -346.33M | 4.32M | 26.47M | 47.49M | 36.69M | 31.14M | 35.36M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.93M | 214.15M | 34.67M | 21.04M | 27.95M | 26.64M | 31.42M | 31.87M | 32.38M | 32.09M | 30.30M | 25.00M | 21.13M | 28.54M | 37.95M | 11.47M | 21.66M | 21.83M | 25.11M | 21.47M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | -2.83M | -7.43M | -9.22M | -5.02M | -4.97M | 9.24M | -42.35M | 1.94M | 6.79M | -11.70M | -6.70M | -3.40M | -47.73M | -0.22M | -0.43M | -16.03M | 16.50M | 4.26M | 5.12M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.57M | 3.46M | 1.88M | 1.78M | 0.72M | 1.69M | 1.52M | 2.28M | 1.02M | -0.32M | 0.30M | 0.21M | 1.20M | 3.21M | 0.79M | 2.19M | 0.81M | 0.59M | 1.13M | 1.89M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.87M | 43.87M | 24.50M | 57.27M | 108.03M | 14.09M | 21.81M | 53.20M | 127.98M | -3.35M | 65.30M | 53.10M | 104.00M | 73.57M | 1.39M | 66.94M | 139.21M | 58.01M | 51.46M | 91.05M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.34M | 0.65M | 0.61M | 0.57M | 0.54M | 0.50M | 0.46M | 0.42M | 0.39M | 0.35M | 0.64M | 0.80M | 0.75M | 0.70M | 0.65M | 0.59M | 0.54M | 0.49M | 0.78M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.74M | 21.93M | 25.55M | 25.74M | 25.32M | 25.76M | 27.27M | 26.35M | 28.00M | 27.86M | 30.09M | 30.46M | 31.07M | 30.05M | 21.65M | 21.70M | 21.31M | 21.56M | 20.55M | 20.74M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.36M | -12.25M | -9.01M | 59.83M | -60.82M | 17.34M | -1.14M | 70.76M | -64.87M | -1.52M | -3.84M | 56.91M | -53.98M | -3.81M | -4.77M | 69.75M | -62.56M | -1.48M | -3.61M | 61.08M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.37M | -20.40M | 15.92M | -3.15M | 1.67M | 7.17M | 3.36M | -6.79M | 0.07M | -15.21M | 23.80M | -4.70M | -0.78M | 10.01M | -4.65M | -3.76M | 5.17M | -20.30M | 19.26M | -12.44M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | -10.98M | -13.43M | 4.69M | 1.71M | 4.64M | -15.93M | 27.88M | -2.88M | -38.74M | 8.10M | -21.50M | -2.70M | 3.11M | -8.13M | -1.78M | 11.94M | -12.86M | -3.19M | 3.72M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.43M | -6.87M | -22.86M | 62.10M | -15.41M | -50.07M | -17.56M | 69.80M | -18.55M | -50.39M | -25.40M | 62.00M | -17.07M | -22.72M | -29.43M | 68.20M | -15.78M | -13.25M | -31.62M | 66.31M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.80M | 10.83M | 12.68M | 14.50M | 15.57M | 16.02M | 13.97M | 14.79M | 15.91M | 14.78M | 1.00M | 5.10M | 36.78M | 16.88M | 12.97M | 14.82M | 12.48M | 13.97M | 12.80M | 13.33M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 419.12M | 19.98M | -0.97M | 1.93M | -0.03M | | | 0.01M | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.00M | -433.28M | -36.93M | -16.78M | -14.07M | -17.76M | -15.33M | -16.20M | -17.64M | -15.22M | -15.20M | -25.50M | -15.62M | -17.08M | -25.89M | -15.44M | -15.97M | -17.63M | -14.47M | -24.45M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.06M | 3.11M | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -276.11M | 797.26M | -325.45M | 131.40M | -190.15M | 358.51M | -353.24M | 363.68M | -507.19M | 353.78M | -394.64M | 420.29M | -460.77M | 295.77M | -330.03M | 398.13M | -576.17M | 260.67M | -342.77M | 361.86M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.90M | 0.20M | -0.50M | -6.75M | -6.98M | 3.75M | 0.99M | 1.50M | -2.80M | 2.36M | -0.86M | 0.34M | 4.05M | -5.48M | 1.67M | 5.54M | -1.44M | 0.48M | -0.43M | -0.22M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -219.14M | 408.05M | -338.38M | 165.14M | -103.18M | 358.59M | -345.78M | 402.18M | -399.64M | 337.57M | -345.39M | 448.24M | -368.38M | 346.78M | -352.87M | 455.17M | -454.37M | 301.54M | -306.21M | 428.24M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.07M | 33.05M | 11.82M | 42.77M | 92.45M | -1.93M | 7.84M | 38.41M | 112.07M | -18.13M | 64.30M | 48.00M | 67.22M | 56.69M | -11.58M | 52.12M | 126.73M | 44.04M | 38.66M | 77.72M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -218.25M | 407.85M | -337.88M | 171.89M | -96.20M | 354.84M | -346.76M | 400.67M | -396.84M | 335.21M | -344.54M | 447.89M | -372.40M | 352.25M | -354.54M | 449.63M | -452.93M | 301.05M | -305.77M | 428.46M |