|
Net Income (Quarter)
|
| | | | | | -46.93M | 78.20M | 24.94M | 43.98M | 13.51M | 19.74M | -650.10M | 0.21M | -36.37M | -24.14M | -31.39M | -539.69M | -576.73M | -391.45M | -137.93M | -71.32M | -62.64M | -69.75M | -80.59M | -73.56M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | 17.01M | 15.78M | 15.93M | 16.60M | 17.17M | 17.48M | 17.51M | 18.21M | 18.90M | 19.59M | 20.63M | 20.99M | 21.81M | 22.57M | 22.82M | 24.55M | 25.26M | 25.97M | 25.89M | 25.18M |
|
Share-based Compensation (Quarter)
|
| | | | | | 7.47M | 4.75M | 4.82M | 3.13M | 4.10M | 4.06M | 5.44M | 3.69M | 4.83M | 4.83M | 4.66M | 5.69M | 7.32M | 6.82M | 6.82M | 6.33M | 6.71M | 6.99M | 7.80M | 6.89M |
|
Deferred Taxes (Quarter)
|
| | | | | | 47.35M | -67.23M | -15.00M | -35.34M | -24.14M | -79.39M | 24.50M | 3.44M | -50.60M | -40.11M | -26.78M | -56.87M | -40.15M | -45.98M | -55.01M | -52.82M | -46.86M | 19.78M | -48.61M | -28.34M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | 0.76M | -0.23M | -0.80M | 2.83M | 15.00M | -3.31M | 3.57M | 3.13M | -2.68M | -0.91M | 100.55M | 6.96M | 1.52M | -34.08M | -8.60M | 10.41M | -0.26M | 0.61M | -12.89M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | 660.30M | | | | | 519.10M | 553.70M | 361.60M | 54.54M | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | 33.48M | 167.04M | 33.26M | 194.84M | 40.80M | 109.04M | 27.69M | 64.22M | 7.68M | 72.12M | 27.70M | 49.72M | 18.47M | 72.84M | -33.41M | -30.06M | 61.24M | 19.86M | 66.29M | -45.78M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | 85.17M | 85.17M | 85.17M | 85.15M | 85.13M | 85.13M | 1.44M | 85.13M | 85.63M | 85.97M | 1.44M | 1.26M | 85.97M | 85.97M | -253.55M | 85.97M | 85.97M | 85.97M | 85.84M | 0.56M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | 2.92M | 3.69M | 2.76M | 2.58M | 2.62M | 2.65M | 2.70M | 2.60M | 2.50M | 2.86M | -7.97M | 2.88M | 2.93M | 2.97M | 2.19M | 0.71M | 28.32M | 12.74M | 15.82M | 1.55M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | 17.01M | 15.78M | 15.93M | 16.60M | 17.17M | 17.48M | 17.51M | 18.21M | 18.90M | 19.59M | 20.63M | 20.99M | 21.81M | 22.57M | 22.82M | 24.55M | 25.26M | 25.97M | 25.89M | 25.18M |
|
Change in Receivables (Quarter)
|
| | | | | | 7.01M | 5.43M | 33.35M | -21.70M | 15.80M | -21.69M | 6.59M | -11.88M | 0.82M | -0.56M | 7.22M | 5.88M | -1.02M | 0.71M | 7.63M | 3.71M | 30.11M | 3.41M | -10.66M | 16.04M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 64.39M | -51.82M | | | 21.54M | -1.29M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | -104.47M | 54.71M | -39.59M | 61.33M | -53.87M | 82.19M | -55.30M | -20.92M | -6.29M | 25.33M | -16.78M | 26.40M | -18.57M | 16.26M | -49.23M | 15.07M | 15.02M | 7.10M | 20.25M | -69.51M |
|
Change in Taxes (Quarter)
|
| | | | | | 54.15M | -54.11M | 5.03M | -5.06M | | | 1.35M | 4.57M | 11.28M | -10.62M | -5.21M | -1.36M | | 10.83M | -4.08M | -6.75M | | 33.02M | -21.49M | -7.42M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | -6.97M | -1.24M | 11.61M | -3.60M | -6.29M | 5.04M | 2.05M | -1.74M | -1.78M | -1.53M | -1.58M | 4.22M | 18.52M | -24.11M | -4.91M | -1.12M | 8.75M | -6.92M | 23.26M | -0.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | -1.14M | 53.28M | -51.27M | 24.45M | -19.86M | 59.62M | 25.53M | 23.10M | -18.89M | 73.30M | -68.86M | 30.54M | -15.61M | -3.01M | 0.60M | 38.87M | 24.62M | 36.20M | -78.33M | 46.77M |
|
Acquisitions (Quarter)
|
| | | | | | | -0.06M | 0.04M | | | | | | | -0.35M | -140.94M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | 0.03M | | | 0.29M | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | -18.45M | -20.35M | -27.18M | -24.16M | -33.95M | -20.81M | -25.53M | -23.10M | -173.29M | -22.06M | -31.34M | -30.54M | -25.45M | -31.70M | -30.43M | -38.87M | -24.62M | -22.87M | -34.66M | -46.77M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.61M | 4.27M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | -2.09M | -69.52M | -42.84M | -5.27M | -3.55M | -3.49M | -103.42M | -109.44M | -10.74M | -38.34M | -22.48M | -31.49M | -3.04M | -3.14M | -3.65M | 73.15M | -3.23M | -13.63M | -53.93M | 98.93M |
|
Change in Cash (Quarter)
|
| | | | | | 12.94M | 77.17M | -36.76M | 165.41M | 3.30M | 84.73M | -101.26M | -68.32M | -176.34M | 11.72M | -26.12M | -12.32M | -10.01M | 38.00M | -67.50M | 4.23M | 33.39M | -16.64M | -22.30M | 6.39M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | 34.62M | 113.75M | 84.53M | 170.39M | 60.66M | 49.42M | 2.16M | 41.11M | 26.58M | -1.19M | 96.56M | 19.17M | 34.08M | 75.85M | -34.02M | -68.92M | 36.61M | -16.35M | 144.62M | -92.55M |
|
Net Cash Flow (Quarter)
|
| | | | | | 12.94M | 77.17M | -36.76M | 165.41M | 3.30M | 84.73M | -101.26M | -68.32M | -176.34M | 11.72M | -26.12M | -12.32M | -10.01M | 38.00M | -67.50M | 4.23M | 33.39M | -16.64M | -22.30M | 6.39M |