|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | 120.60M | 75.10M | 42.80M | 202.10M | 0.21M | 106.80M | 26.26M | 67.10M | 179.74M | 43.30M | 119.94M | 61.89M | 337.40M | 50.60M | 25.49M | -0.00M | 42.60M | -19.00M | 41.52M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.60M | -66.80M | -22.20M | -21.60M | -23.20M | -66.20M | -30.50M | -27.20M | -29.40M | -0.03M | -34.60M | -28.66M | -34.30M | -0.03M | -34.60M | -32.00M | -29.00M | -89.70M | -27.50M | 0.03M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.32M | | | | 6.26M | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.70M | 123.20M | 354.10M | | 91.90M | 5.80M | 92.61M | | 87.60M | 55.60M | 126.32M | | | | | | 50.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.31M | 0.79M | 0.01M | 0.01M | 0.02M | 0.07M | | 0.34M | 0.42M | | | 34.00 | 34.00 | | 29.00 | 29.00 | 29.00 | | 14.00 |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.76M | -3.82M | -65.27M | -0.97M | -11.38M | -15.86M | -33.35M | -6.00M | -88.22M | -11.40M | 105.20M | -6.92M | 6.86M | -0.01M | 0.02M | -0.00M | -0.08M | -0.01M | 0.07M | -348.00 |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.99M | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -394.00 | -3.40M | -10.79M | 0.00M | 883.00 | 5.10M | 0.94M | -17.28M | -0.00M | -16.37M | 71.59M | 842.00 | -0.05M | 0.03M | -119.93M | -0.16M | 0.00M | -0.01M | 163.48M | -0.03M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | -0.01M | -40.20M | 54.90M | 0.05M |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.05M | 139.46M | | | 141.61M | 113.68M | 105.15M | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.60M | -66.80M | -22.20M | -21.60M | -23.20M | -66.20M | -30.50M | -27.20M | -29.40M | -0.03M | -34.60M | -28.66M | -34.30M | -0.03M | -34.60M | -32.00M | -29.00M | -89.70M | -27.50M | 0.03M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.41M | -30.63M | -129.26M | 39.40M | 32.40M | 43.40M | -168.81M | -44.96M | 43.40M | -44.08M | 331.47M | -48.81M | 48.71M | -0.05M | 191.45M | -0.02M | -0.02M | -0.02M | 98.42M | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -179.44M | | | | -32.60M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.31M | -30.63M | -126.56M | -24.98M | -32.44M | -100.10M | -153.67M | -44.96M | -43.39M | -44.08M | -66.20M | -46.65M | -87.05M | -179.60M | -47.30M | -0.01M | | | -122.90M | -22.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.02M | | | | | | | | | | | | | -0.01M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -112.17M | -27.03M | -190.44M | -52.91M | -81.96M | -262.40M | -286.55M | -30.70M | -21.68M | -28.59M | -17.70M | -23.13M | 23.05M | -99.30M | 0.10M | 0.12M | 66.28M | -7.20M | -28.90M | 146.50M |
|
Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.44M | -7.22M | 4.85M | 0.08 | 0.13 | 0.13 | 7.50M | 0.13 | -7.38M | 51.98M | -7.52M | 7.50M | -0.01M | 30.06M | -0.01M | -0.01M | -0.01M | 24.23M | -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 | 1.20M | 0.30M | 0.48M | 63.00 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -102.95M | -7.80M | -100.22M | 11.85M | 8.81M | -7.60M | 35.60M | 16.27M | -59.29M | 19.93M | 26.72M | 17.84M | -17.91M | -9.60M | 144.95M | 0.03M | -10.73M | -79.70M | -176.83M | 0.17M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.94M | 80.49M | 217.25M | 50.34M | 90.80M | 97.74M | 282.20M | 136.88M | -37.62M | 136.69M | -220.87M | 136.43M | -136.19M | 0.17M | 10.05M | -0.06M | 0.02M | -40.18M | -43.52M | 0.07M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -102.95M | -7.80M | -229.01M | 11.85M | 8.81M | -221.36M | -326.83M | 16.27M | -59.29M | 19.93M | 26.70M | 17.84M | -151.48M | -278.77M | 154.30M | 0.03M | 66.28M | -47.40M | -96.90M | 124.55M |