|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.83M | 40.44M | 14.17M | 54.36M | -43.67M | -0.53M | 16.27M | -0.31M | 4.80M | 16.61M | 0.01M | | -0.07M | 2.24M | 0.43M | -0.12M | -0.09M | -0.04M | -1.65M | -0.04M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.57M | 23.39M | 4.57M | 99.08M | 4.17M | 4.69M | 5.04M | 34.89M | 25.73M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.46M | 8.97M | 9.12M | 9.86M | 9.94M | 8.01M | 11.16M | 0.84M | 16.14M | 8.78M | 8.31M | 6.43M | 7.67M | 7.83M | 7.73M | 7.41M | 8.67M | 8.73M | 8.11M | 8.75M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25M | -2.04M | -16.28M | 2.23M | -0.06M | -5.63M | 9.78M | 0.83M | -0.94M | -20.50M | -6.80M | -9.97M | -9.45M | -10.06M | 19.46M | -1.77M | -1.90M | 3.11M | -1.66M | -37.71M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.69M | | | -0.35M | | 8.80M | 0.35M | -0.43M | -0.10M | | 12.52M | 13.40M | -33.50M | -0.10M | -24.89M | 3.45M | 1.80M | 1.80M | 2.93M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.99M | -51.99M | | | 73.40M | -67.85M | -5.55M | 650.31M | | | | 1,049.75M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.37M | 97.13M | 96.22M | -14.42M | -24.89M | 19.41M | -35.96M | 7.46M | 28.10M | 31.01M | 68.42M | -36.16M | 7.77M | 53.56M | 88.33M | -1.60M | 47.77M | 82.58M | 88.54M | 23.95M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.94M | 68.92M | 65.28M | 66.03M | 51.27M | 50.15M | 52.26M | 7.61M | 97.43M | 55.46M | 56.62M | 73.40M | 65.76M | 71.23M | 74.40M | 71.44M | 71.55M | 74.38M | 77.01M | 73.36M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.51M | -13.05M | 40.58M | 20.69M | 12.43M | 10.19M | 1.87M | 12.29M | 13.62M | -19.39M | 9.79M | 12.01M | 12.80M | 4.38M | 27.86M | 15.98M | 4.85M | -20.81M | 10.73M | 4.35M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.59M | 51.01M | -0.38M | 70.83M | 22.08M | 26.23M | -0.35M | 9.25M | 1.23M | 19.44M | -5.18M | 11.05M | -13.00M | 4.80M | -41.91M | 23.30M | 33.99M | -24.13M | -21.17M | 22.07M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.91M | 19.34M | 34.77M | 24.71M | -8.79M | 18.23M | -45.99M | 15.62M | -7.30M | -20.70M | 5.74M | -11.75M | 5.01M | -4.76M | 25.48M | 4.19M | 18.97M | -12.82M | -11.48M | 26.89M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | -12.00M | -55.35M | 43.36M | 4.97M | 4.13M | -6.00M | 25.16M | 2.16M | -25.61M | -22.14M | 25.45M | 16.39M | -31.13M | -0.78M | -9.51M | -22.63M | 15.49M | -22.68M | 14.17M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.10M | 28.95M | 30.64M | 24.09M | 23.71M | 20.87M | 36.78M | 30.44M | 36.80M | 27.03M | 27.94M | 36.93M | 39.41M | 51.19M | 53.19M | 43.26M | 44.37M | 53.49M | 56.25M | 52.80M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.19M | -0.28M | 4.12M | 2.75M | | | | | | 42.57M | -10.00M | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.05M | -7.69M | 0.31M | 13.82M | 21.30M | 34.20M | 34.20M | 3.94M | 94.80M | 34.20M | 21.43M | 760.91M | -2.72M | 7.23M | 4.49M | 18.86M | 5.43M | 2.57M | -17.16M | 0.29M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.30M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -144.09M | -21.55M | -26.83M | -35.17M | -45.01M | -59.14M | -37.08M | -34.38M | -131.60M | -17.11M | -59.37M | -797.84M | -41.33M | -58.42M | -57.88M | -60.52M | -49.80M | -56.06M | -12.99M | -53.09M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.50M | -1.50M | -2.17M | -4.59M | -5.21M | 12.73M | -10.45M | -0.80M | -0.87M | | 27.34M | -3.90M | -3.27M | 7.88M | -9.51M | -2.27M | | 2.27M | 6.67M | -1.40M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -635.97M | 40.15M | 473.07M | -10.82M | -495.48M | -0.46M | 41.63M | 24.50M | 114.21M | -13.70M | 2.79M | 864.54M | 2.51M | -0.15M | -20.08M | 51.19M | 6.23M | -36.91M | -72.92M | 26.02M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | -0.56M | -0.57M | 2.54M | -0.52M | -0.46M | 0.74M | 0.04M | -0.12M | -0.56M | 0.87M | -0.83M | -0.08M | 1.39M | -2.00M | 1.22M | 1.42M | -0.07M | 0.13M | -0.14M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -701.34M | 115.17M | 541.89M | -57.87M | -565.90M | -40.65M | -30.66M | -2.40M | 10.59M | -0.36M | 12.70M | 29.71M | -31.12M | -3.63M | 8.37M | -9.71M | 5.61M | -10.46M | 2.77M | -3.26M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.27M | 68.18M | 65.57M | -38.51M | -48.60M | -1.46M | -72.74M | -22.99M | -8.70M | 3.98M | 40.47M | -73.08M | -31.63M | 2.37M | 35.14M | -44.86M | 3.40M | 29.09M | 32.29M | -28.85M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -701.69M | 115.74M | 542.46M | -60.41M | -565.38M | -40.19M | -31.41M | -2.43M | 10.71M | 0.20M | 11.83M | 30.54M | -31.04M | -5.01M | 10.37M | -10.92M | 4.20M | -10.39M | 2.64M | -3.12M |