|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.60M | -6.62M | -1.16M | -2.20M | -12.73M | -1.15M | 1.46M | -0.29M | -0.10M | -5.49M | | | | | 237.57M | -141.84M | 254.29M | 65.86M | -410.13M | -388.23M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58M | 4.90M | 6.47M | 10.44M | 14.32M | 15.90M | 18.83M | 20.83M | 21.27M | 57.69M | 29.33M | 31.67M | 7.26M | 51.27M | 65.12M | 77.93M | 93.86M | 107.22M | 105.37M | 115.27M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | -0.05M | 5.75M | 4.05M | 3.54M | 13.95M | 5.88M | 4.26M | 4.46M | 19.51M | 1.81M | 1.81M | 1.00M | 24.93M | 1.08M | 2.12M | 4.49M | -6.51M | 0.94M | 23.25M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.42M | 1.40M | 11.60M | -9.49M | -0.15M | 9.22M | -3.04M | 18.11M | 14.83M | -31.41M | -9.89M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | -2.47M | -4.26M | 0.22M | 0.41M | 0.34M | 0.37M | 0.21M | -0.41M | -0.01M | -0.02M | -0.07M | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | | | 0.13M | 1.76M | 0.19M | 1.54M | 1.63M | 3.81M | 1.40M | 3.76M | 3.84M | 5.27M | | 0.09M | 0.18M | 0.00M | 0.09M | 0.04M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | 0.06M | -2.73M | 0.23M | 0.54M | 1.39M | 1.29M | 0.14M | -0.76M | | 0.09M | 0.44M | 0.47M | | 1.59M | | 18.34M | -103.62M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.72M | -3.17M | 6.22M | 0.81M | 4.42M | -11.20M | 0.08M | -0.08M | 1.02M | -1.02M | | 0.40M | | 7.80M | | | | 197.00M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.08M | 0.68M | 1.30M | 0.20M | 0.20M | 0.20M | 0.20M | 0.19M | 4.51M | 4.60M | 0.02M | 0.02M | 0.07M | 2.30M | 1.60M | 3.45M | 5.94M | 1.60M | 1.60M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.44M | 8.97M | 13.00M | 33.89M | 5.60M | 20.98M | 4.70M | 6.42M | 5.43M | -35.13M | -47.28M | -45.26M | -58.01M | -82.61M | -119.45M | -112.28M | -109.89M | -119.41M | -161.13M | -135.83M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.05M | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | -0.27M | | | 0.01M | 0.03M | 0.00M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.66M | 2.45M | 7.43M | 11.66M | 14.78M | 16.39M | 19.33M | 21.35M | 21.85M | 58.20M | 29.85M | 32.19M | 40.73M | 51.85M | 66.23M | 78.90M | 94.88M | 108.33M | 106.31M | 115.88M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | -0.87M | 0.55M | 0.73M | -1.37M | 0.61M | 0.07M | 0.05M | 0.11M | -0.13M | -0.01M | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.18M | -4.09M | -0.01M | -0.04M | -0.12M | 0.30M | 0.18M | 0.35M | 0.29M | -0.23M | -0.08M | 0.26M | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.59M | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.59M | 0.55M | -5.55M | 11.32M | -2.66M | 12.93M | 3.27M | 1.94M | -1.70M | 9.74M | -6.32M | 4.53M | 16.89M | 4.62M | -4.65M | -3.70M | 9.93M | 31.22M | -16.55M | -8.27M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -2.65M | 487.00 | | | -8.65M | 0.06M | 0.04M | 0.04M | 2.59M | 0.50M | 0.08M | 0.08M | -0.12M | 0.80M | | | 1.17M | 0.01M | 0.02M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.48M | 78.70M | | | 32.10M | -32.10M | 0.23M | | | | 27.50M | 15.48M | -42.45M | | 57.36M | -51.36M | | 1.00M | 36.93M | 37.59M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | -2.50M | | | | | | | | 0.03M | 0.51M | | 0.29M | 0.64M | 30.13M | 11.38M | 1.32M | -1.17M | 3.14M | 0.23M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | | | 19.77M | 22.52M | | | -22.52M | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.52M | -0.06M | | -0.21M | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -137.69M | -35.56M | -94.00M | -37.11M | -22.39M | -57.49M | -59.01M | -54.51M | -127.95M | -90.45M | -32.82M | -198.75M | -272.13M | -416.70M | -255.95M | -59.93M | -125.28M | 135.50M | 79.59M | -30.59M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.01M | -2.01M | | | 2.43M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.06M | 34.25M | 68.18M | -0.08M | 17.54M | 54.31M | 32.97M | 56.10M | 133.64M | 135.22M | 99.75M | 518.19M | 136.69M | 494.50M | 531.13M | -7.38M | 172.76M | -7.65M | 496.38M | -31.37M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 0.02M | | | | 2.84M | | | 5.14M | | 5.60M | 0.40M | 30.00M |
|
Dividends Paid - Preferred (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | 0.32M | 0.02M | | -0.31M | | | | | 0.58M | 2.26M | -2.84M | | 5.14M | -5.14M | 5.60M | -5.21M | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -135.06M | -4.17M | -12.83M | -3.30M | 0.75M | 17.80M | -18.40M | 8.28M | 11.49M | 7.38M | 19.24M | 274.59M | -193.89M | -4.89M | 155.73M | -179.59M | -62.40M | 8.44M | 414.83M | -197.79M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -60.92M | -69.73M | 13.00M | 33.89M | -26.51M | 53.08M | 4.47M | 6.42M | 5.43M | -35.13M | -74.78M | -60.74M | -15.56M | -82.61M | -176.81M | -60.92M | -109.89M | -120.41M | -198.06M | -173.42M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -135.06M | 7.66M | -12.83M | -3.30M | 0.75M | 17.80M | -21.34M | 8.01M | 11.12M | 9.64M | 19.65M | 274.19M | -193.45M | -4.82M | 155.73M | -179.59M | -62.40M | 8.44M | 414.83M | -197.79M |