|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.18M | -21.18M | 343.34M | 5.55M | -4.92M | 0.53M | -2.69M | -1.66M | -1.76M | 2.18M | -0.62M | -1.09M | -0.08M | 4.68M | 0.04M | -0.25M | 0.77M | 0.20M | -16.34M | -0.43M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.50M | 11.63M | 11.34M | 11.10M | 10.80M | 10.66M | 10.16M | 9.89M | 9.34M | 10.04M | 10.50M | 9.80M | 9.80M | 10.19M | 10.27M | 10.43M | 10.30M | 10.95M | 11.38M | 11.27M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23M | 29.80M | 22.90M | 0.11M | 6.14M | 20.70M | 23.60M | 0.38M | 7.46M | 20.90M | | 1.13M | 10.72M | 23.80M | 27.80M | -12.46M | 8.29M | | 16.00M | 0.29M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.19M | 0.85M | 12.76M | -3.97M | 2.63M | -2.87M | -1.47M | -3.37M | 2.17M | -2.51M | -4.31M | 15.72M | 16.46M | 7.06M | -3.52M | -1.58M | 54.41M | 3.50M | 7.40M | 3.03M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.36M | 8.70M | -26.98M | -146.49M | -0.13M | -0.73M | 0.46M | -2.37M | 8.96M | 0.56M | -1.12M | -0.99M | -0.25M | 4.59M | 0.05M | -0.23M | -0.08M | 0.26M | -0.14M | -0.42M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.96M | 0.65M | 13.25M | 16.53M | 11.89M | 14.61M | 17.93M | 16.86M | 14.48M | 16.34M | 16.82M | 19.60M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.51M | -28.41M | 50.76M | 112.15M | 91.30M | -52.72M | 105.97M | 47.36M | 86.11M | -4.25M | 145.24M | 61.26M | 89.57M | -19.27M | 207.91M | 59.69M | 130.63M | 29.48M | 186.30M | 124.34M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.53M | 2.13M | 2.02M | 36.97M | 1.33M | 1.19M | 1.16M | 5.45M | 1.16M | 1.16M | 1.13M | 2.23M | 1.11M | 1.11M | 1.03M | -0.75M | 1.15M | 0.72M | 0.69M | 0.66M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.50M | 11.63M | 11.34M | 11.10M | 10.80M | 10.66M | 10.16M | 9.89M | 9.34M | 10.04M | 10.50M | 9.80M | 9.80M | 10.19M | 10.27M | 10.43M | 10.30M | 10.95M | 11.38M | 11.27M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.28M | -44.52M | 6.75M | 0.87M | 33.22M | -8.17M | 31.43M | -0.17M | 54.87M | -2.15M | 20.95M | 2.69M | 56.80M | -10.31M | 34.12M | 0.21M | 62.69M | -15.96M | 29.55M | 12.99M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.71M | -35.01M | 2.57M | -9.99M | 8.95M | 4.75M | 0.06M | 10.97M | -2.82M | 12.57M | 2.88M | 5.70M | -8.51M | -26.08M | 24.61M | 10.12M | 1.38M | -2.86M | -11.13M | 18.80M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.85M | -1.75M | -65.93M | 76.22M | -12.74M | 7.89M | -6.87M | -3.96M | 13.77M | 11.36M | -9.46M | 11.75M | -21.50M | -7.57M | 18.62M | -5.50M | -24.36M | 1.23M | 21.99M | 0.47M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.40M | -9.63M | -13.13M | -12.99M | -12.92M | -13.00M | -11.84M | -21.43M | -10.05M | -10.39M | -8.01M | -8.24M | -7.23M | -3.36M | -7.25M | -6.95M | -4.32M | -4.44M | -6.63M | -4.41M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.58M | 8.08M | 7.48M | 8.80M | 4.47M | 4.20M | 9.31M | 17.02M | 10.43M | 9.18M | 12.70M | -23.60M | 4.19M | 0.89M | 7.33M | 37.92M | 4.73M | 5.01M | 41.14M | 26.81M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,481.79M | 6.26M | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 964.85M | -1.88M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 2.51M | 0.36M | 0.90M | 46.80M | -39.16M | 0.40M | 0.23M | | -0.63M | 2.19M | 0.24M | 0.69M | | 0.10M | 2.00M | 0.21M | 0.95M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1488.48M | -16.55M | 4.35M | -8.61M | -6.14M | -3.95M | 45.65M | -11.82M | -10.33M | -9.15M | -12.70M | -15.66M | -9.54M | -10.68M | -10.05M | -11.66M | -16.02M | -19.62M | -20.23M | -27.82M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 8.09M | -7.80M | 8.48M | 1.24M | 0.18M | 0.20M | -1.01M | 0.55M | 14.76M | -14.73M | 16.51M | 0.30M | 9.54M | -8.91M | 0.36M | 0.41M | 0.40M | 0.49M | 0.48M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 850.00M | | | | | | | | | | | | 9.87M | | | | | | 617.45M | 163.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 291.00M | | 396.70M | 394.10M | 0.90M | 149.96M | | | | | | | 9.87M | | 100.00M | | | | 618.28M | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 0.75M | 0.74M | 1.14M | 0.82M | 1.09M | 0.81M | 1.05M | 1.03M | 0.59M | 0.59M | 0.55M | 0.25M | 0.24M | 0.28M | 0.28M | 0.27M | 0.27M | 0.27M | 0.27M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 515.02M | 0.35M | -548.28M | -391.57M | -102.97M | -63.45M | -44.45M | -77.64M | -95.39M | -55.99M | -139.69M | -10.73M | -34.11M | -41.75M | -172.10M | -68.05M | -49.51M | -217.67M | -75.73M | 162.77M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.11M | -0.02M | -0.01M | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -933.30M | -55.22M | 466.17M | -443.33M | -17.94M | -119.98M | 107.17M | -42.10M | -10.65M | -78.35M | 1.25M | 33.88M | 45.67M | -71.45M | 25.76M | -20.02M | 65.02M | -207.54M | 90.20M | 258.92M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.93M | -36.49M | 43.28M | 103.34M | 86.83M | -56.92M | 96.66M | 30.34M | 75.68M | -13.42M | 132.54M | 84.85M | 85.37M | -20.16M | 200.59M | 21.77M | 125.90M | 24.47M | 145.16M | 97.52M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -943.96M | -44.60M | -493.17M | -288.03M | -17.81M | -120.11M | 107.17M | -42.10M | -19.61M | -69.39M | -7.15M | 34.87M | 45.92M | -71.70M | 25.76M | -20.02M | 65.10M | -207.81M | 90.33M | 259.29M |