|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -65.18M | 32.76M | 6.70M | 24.31M | 5.74M | 7.48M | 251.56M | 1.86M | 2.19M | 24.59M | -18.31M | 9.70M | -1.42M | -616.88M | -212.64M | -6.12M | -17.48M | -35.66M | -17.47M | -32.82M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.76M | 2.82M | 2.44M | 1.83M | 1.52M | 0.09M | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.10M | 28.55M | 24.51M | 32.69M | 33.08M | 31.09M | 34.17M | 35.12M | 33.75M | 35.92M | 31.93M | 31.91M | 29.29M | 18.05M | 21.93M | 15.35M | 11.26M | 7.91M | 5.92M | 6.77M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.67M | -0.75M | 0.44M | 6.68M | -175.06M | 3.44M | 16.70M | 0.79M | 5.65M | 2.88M | 138.16M | 0.07M | 2.22M | 0.01M | 0.13M | 0.17M | 1.03M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | 0.09M | 5.61M | -5.61M | 1.10M | 2.81M | 8.86M | -2.54M | -0.12M | 9.60M | 14.31M | -12.63M | 4.29M | -4.29M | 9.69M | -9.71M | 0.26M | 1.40M | 0.56M | 0.96M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | | | 481.53M | 195.71M | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.57M | 70.93M | 63.62M | 65.10M | 80.03M | 63.72M | 37.96M | 74.02M | 73.16M | 62.75M | 32.81M | 77.48M | 53.32M | 14.23M | 39.53M | 18.13M | 24.53M | -4.84M | 4.81M | -9.01M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63M | 0.07M | 0.66M | 1.41M | 1.38M | 0.66M | 0.56M | 1.08M | 1.06M | 0.62M | 0.38M | 0.55M | 0.54M | 0.16M | 0.38M | 0.52M | 0.38M | 0.04M | 0.04M | 0.04M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.85M | 15.34M | 16.09M | 17.00M | 20.29M | 21.64M | 22.37M | 25.70M | 25.54M | 26.48M | 56.92M | 20.77M | 19.69M | 19.71M | 19.57M | 19.38M | 32.09M | 16.23M | 15.32M | 15.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.24M | -1.22M | -0.13M | 8.60M | -0.29M | -2.94M | 5.49M | 1.49M | -1.58M | -1.50M | 9.99M | 0.89M | -6.71M | -3.86M | 2.54M | 0.25M | 4.69M | -10.81M | -2.48M | 0.15M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | -9.74M | 4.96M | 1.42M | -7.53M | 2.29M | 3.52M | -2.42M | -0.34M | -0.34M | 5.49M | 8.24M | -6.59M | -5.46M | 3.74M | -4.07M | 1.53M | -7.57M | 1.06M | -4.68M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.39M | -5.19M | 6.36M | -5.35M | -7.55M | 4.59M | -2.27M | -0.53M | -2.57M | -5.64M | 2.06M | -1.19M | -1.58M | -1.30M | 49.73M | 0.25M | -4.89M | 3.37M | -1.78M | -56.42M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -174.60M | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.99M | -23.21M | 38.29M | -28.55M | 8.55M | -4.30M | 7.18M | -28.62M | -8.48M | 3.02M | 4.91M | -1.03M | 1.27M | 10.90M | -23.94M | 53.49M | -5.88M | 6.82M | -8.76M | -2.85M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.98M | 27.61M | 20.53M | 27.05M | 29.53M | 27.75M | 21.96M | 23.85M | 17.17M | 16.70M | 23.43M | 25.75M | 28.02M | 17.80M | 15.84M | 13.29M | 8.66M | 7.23M | 5.76M | 6.47M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.04M | 2.67M | 1.11M | 0.90M | 2.50M | -0.01M | 0.01M | 3.50M | | 9.79M | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.89M | | | | 401.12M | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.10M | 0.24M | 9.00M | | | | | | | | | | 15.50M | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.31M | 274.22M | 437.78M | -687.27M | 342.06M | 180.41M | 261.45M | 101.03M | 407.76M | 69.10M | 84.33M | -166.66M | 50.73M | 39.16M | 7.02M | 74.76M | 181.16M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -764.95M | 190.17M | -167.75M | 376.77M | -363.07M | 69.25M | 56.04M | 342.67M | -106.78M | 236.23M | 25.79M | 113.43M | -40.81M | -23.28M | -19.37M | 94.81M | 274.91M | -2.73M | -2.34M | 12.46M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 867.60M | -77.26M | -22.05M | -301.58M | -307.46M | 1.35M | -426.84M | -11.85M | -158.90M | -404.92M | -138.99M | -149.96M | -4.29M | -1.34M | -0.82M | -102.69M | -416.96M | -0.18M | -0.60M | -10.74M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.63M | | | -0.49M | 0.19M | 0.01M | -0.58M | 0.40M | -0.23M | -0.08M | 0.16M | -0.88M | 0.22M | 0.27M | -0.65M | -0.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.22M | 183.84M | -126.18M | 140.29M | -585.87M | 134.32M | -332.83M | 404.34M | -192.33M | -105.93M | -80.97M | 41.35M | 7.98M | -10.47M | 19.50M | 9.38M | -117.30M | -7.48M | 1.22M | -7.38M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.59M | 43.32M | 43.09M | 38.05M | 50.50M | 35.97M | 16.00M | 50.17M | 55.99M | 46.05M | 9.37M | 51.73M | 25.30M | -3.57M | 23.69M | 4.83M | 15.86M | -12.07M | -0.94M | -15.48M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.22M | 183.84M | -126.18M | 140.29M | -590.50M | 134.32M | -332.83M | 404.83M | -192.52M | -105.94M | -80.39M | 40.95M | 8.21M | -10.40M | 19.34M | 10.25M | -117.52M | -7.75M | 1.87M | -7.29M |