|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.60M | -6.62M | -1.16M | -2.20M | -12.73M | -1.14M | 1.46M | -0.29M | -0.10M | -6.97M | | | | | 237.57M | -141.84M | 210.25M | -89.58M | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | -0.05M | 5.75M | 2.50M | 3.54M | 13.95M | 5.88M | 1.49M | 4.46M | 0.94M | 9.95M | -6.33M | 19.08M | 6.86M | 1.08M | 2.12M | 4.49M | -5.04M | 12.13M | 12.05M |
|
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 Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.12M | 0.05M | 0.13M | 0.17M | 0.37M | 1.04M | 1.13M | 0.68M | 2.09M | 2.37M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.72M | -3.72M | 6.22M | 0.81M | 4.42M | -11.45M | 0.08M | 0.19M | 0.74M | -1.02M | | 0.40M | | 7.80M | | | | | 1.40M | 2.61M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.44M | 8.97M | 12.84M | 34.04M | 12.18M | 20.76M | 5.12M | 6.01M | 5.43M | -35.13M | -47.68M | -44.43M | -58.42M | -83.12M | -119.45M | -112.28M | -109.89M | -119.41M | -161.13M | -135.83M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.05M | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | 0.00M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | | | | | | | | | | | | | | | | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | -2.65M | 3.31M | 6.26M | 0.12M | -8.65M | -1.86M | 2.63M | -3.44M | 0.11M | 0.50M | 1.43M | 2.58M | -1.14M | 0.80M | 0.83M | 2.26M | 1.17M | -1.28M | -2.65M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.48M | 78.70M | 21.43M | -21.43M | 32.10M | -12.82M | 4.95M | 16.82M | 20.86M | -42.41M | | 42.99M | 385.71M | -362.60M | 4.00M | 87.45M | | 10.68M | 36.93M | -36.93M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 8.94M | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | | | 19.77M | 22.52M | | -13.13M | -9.39M | | | | | | | | | | |
|
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 | -56.49M | -57.04M | -125.49M | -95.16M | -32.82M | -198.75M | -272.13M | -416.70M | -255.95M | -59.93M | -125.28M | 135.50M | 79.59M | -30.59M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.86M | -210.65M | 67.99M | -67.99M | 0.68M | 122.35M | | | 233.38M | 142.82M | 108.93M | -108.39M | 0.12M | 0.09M | 0.11M | 186.70M | | -185.89M | 0.93M | -0.93M |
|
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 |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -60.92M | -69.73M | -8.59M | 55.47M | -19.92M | 33.58M | 0.16M | -10.80M | -15.43M | 7.27M | -47.68M | -87.42M | -444.14M | 279.48M | -123.45M | -199.73M | -109.89M | -130.08M | -198.06M | -98.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -135.06M | 7.66M | -12.98M | -3.14M | 7.33M | 17.58M | -18.40M | 5.07M | 13.58M | 4.92M | 19.24M | 275.01M | -193.87M | -5.32M | 155.73M | -179.59M | -62.40M | 8.44M | 414.83M | -197.79M |