|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.47M | 120.60M | 75.10M | 42.80M | 202.10M | 315.47M | 106.80M | 100.47M | 50.42M | 274.60M | 43.30M | 120.00M | 61.89M | 337.40M | 50.60M | 37.90M | -2.70M | 66.60M | -19.00M | 21.34M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.59M | 23.64M | 22.17M | 21.58M | 23.20M | 21.42M | 30.49M | 27.20M | 29.36M | 29.82M | 34.55M | 28.66M | -28.60M | 0.03M | 130.56M | 0.03M | 0.03M | 0.03M | 117.10M | 0.03M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.89M | 31.91M | 67.27M | 5.87M | 67.10M | 70.17M | 170.47M | 37.11M | 16.66M | 41.16M | | 44.87M | -44.77M | 0.02M | | 0.01M | 0.01M | 0.00M | | 0.02M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.90M | 128.80M | | 89.70M | 123.20M | 354.10M | | 91.90M | 5.80M | 92.61M | | 87.60M | 55.60M | 126.32M | | | | | | 50.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.01M | 0.79M | 0.01M | 0.00M | 0.01M | 0.07M | 3.39M | -3.05M | 0.08M | | -0.16M | 0.16M | | | 29.00 | | | | 14.00 |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.30M | -17.60M | | | | | | | | | | | | | | 12.88M | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.48M | -31.73M | -9.35M | -35.35M | -11.46M | 17.89M | -40.05M | -17.28M | -11.51M | -16.37M | 71.59M | -19.77M | 19.73M | 0.03M | -119.93M | -0.16M | 0.00M | -0.01M | 163.48M | -0.03M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.29M | | | | -1.43M | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.69M | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.76M | -3.82M | -65.27M | -0.97M | -11.38M | -15.86M | -33.35M | -6.00M | -88.22M | -11.40M | | -6.92M | 6.86M | -0.01M | | -0.00M | -0.08M | -0.01M | | -348.00 |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.53M | 49.86M | 87.99M | 89.74M | 123.20M | 141.14M | 113.39M | 91.92M | 5.78M | 92.61M | 110.60M | 87.62M | -87.48M | 0.13M | 201.50M | -0.08M | -85.72M | -40.20M | 54.90M | 0.05M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.59M | 23.64M | 22.17M | 21.58M | 23.20M | 21.42M | 30.49M | 27.20M | 29.36M | 29.82M | 34.55M | 28.66M | -28.60M | 0.03M | 130.56M | 0.03M | 0.03M | 0.03M | 117.10M | 0.03M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.41M | -30.63M | -129.26M | -39.41M | 32.40M | 43.40M | -168.81M | 45.00M | 43.40M | 44.10M | 66.60M | -48.81M | 48.71M | 45.90M | 47.40M | -0.02M | -0.02M | 17.50M | 34.30M | -0.02M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 14.43M | | 0.71M | | | | | | 2.16M | 0.10M | 0.10M | 0.10M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -102.55M | -8.18M | 100.60M | 114.14M | 8.37M | -29.47M | 128.84M | 145.37M | -58.95M | 19.88M | | 150.72M | -150.76M | 0.16M | | 0.31M | -0.27M | -0.06M | | 0.27M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.60M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -53.60M | -84.30M | -126.56M | -24.98M | -32.44M | -100.10M | -153.67M | -44.96M | -43.39M | -44.08M | -66.20M | -46.65M | 46.52M | -179.60M | -47.30M | -0.01M | 0.01M | -0.04M | -122.90M | -22.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.02M | | | | | | | | | | | | | -0.01M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -141.90M | -169.00M | -190.44M | -52.90M | -82.00M | -262.40M | -286.55M | -30.70M | -21.70M | -28.57M | -17.70M | -23.13M | 23.05M | -99.30M | 0.10M | 0.12M | 66.28M | -7.20M | -28.90M | 0.15M |
|
Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56M | | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -112.17M | -27.03M | | -52.91M | -81.96M | -127.50M | | -30.70M | -21.68M | -28.59M | | -23.13M | -52.97M | 76.00M | | | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.14M | -4.05M | -11.84M | -3.12M | -6.36M | -13.59M | -36.27M | -7.54M | -11.11M | -4.96M | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.44M | -7.22M | 4.85M | 0.08 | 0.13 | -24.28M | 7.50M | 0.13 | 0.13 | 0.13 | -7.52M | 7.50M | 0.15 | 0.15 | -0.01M | -0.01M | 0.15 | 0.03 | -0.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | -0.38M | -1.08M | 1.69M | -0.44M | -0.46M | 0.20M | 0.26M | 0.34M | -0.06M | 0.02M | -0.16M | 0.16M | -0.20M | -1.22M | 617.00 | 545.00 | 0.30M | 0.48M | 0.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -116.60M | -124.40M | -100.22M | 11.85M | 8.81M | -7.60M | 35.60M | 16.27M | -59.29M | 19.93M | 26.72M | 17.84M | -17.91M | -9.60M | | 0.03M | -0.04M | -79.70M | -176.83M | 174.60M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.94M | 80.49M | 217.25M | 129.15M | 90.80M | 97.74M | 282.20M | 46.92M | -37.62M | 48.51M | 44.00M | 136.43M | -136.19M | -45.77M | 154.10M | -0.06M | -85.70M | -57.70M | 20.60M | 0.07M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -152.97M | -203.44M | -229.01M | 11.86M | 8.77M | -221.36M | -326.83M | 16.26M | -59.31M | 19.95M | 26.70M | 17.84M | -17.91M | -278.77M | 154.30M | 0.03M | -19.42M | -47.44M | -96.90M | -21.80M |