|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.92M | 29.60M | 4.02M | -20.03M | 6.10M | 19.52M | 65.20M | 19.18M | -25.77M | -23.85M | 57.50M | 21.71M | -29.44M | 38.86M | 83.98M | 47.05M | -28.33M | 80.34M | 109.40M | 58.94M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.30M | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | 2.58M | 1.54M | 1.23M | 2.61M | 1.76M | 1.77M | 1.61M | 4.83M | 1.87M | 1.93M | 1.85M | 12.89M | 2.19M | 2.24M | 2.27M | 32.22M | 2.42M | 2.21M | 2.31M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.60M | 2.54M | | -20.36M | 23.27M | | | 1.54M | 25.01M | | | | 13.65M | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.23M | | | | | | | | | | | | | | | |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | | | 0.26M | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.00M | -0.07M | 24.59M | 0.67M | -1.99M | 0.38M | 8.76M | 0.09M | 17.52M | -19.77M | -5.49M | 0.83M | -0.48M | 4.00M | -8.30M | 1.74M | -2.14M | 9.49M | -11.46M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.09M | -69.09M | 90.93M | -37.99M | -50.18M | -53.10M | 88.65M | 70.28M | -76.69M | -42.26M | 153.15M | 149.51M | 24.07M | -1.99M | 261.46M | 172.79M | 3.65M | 1.79M | 284.17M | 179.30M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.31M | 0.30M | 0.60M | -3.84M | 0.65M | 0.40M | 0.30M | 0.47M | 0.47M | 0.52M | 0.70M | 1.81M | 0.76M | 1.50M | 0.90M | 1.50M | 0.90M | 1.00M | 1.00M | 1.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.58M | 28.27M | 28.16M | 28.04M | 16.74M | 15.59M | 29.39M | 20.86M | 19.73M | 21.80M | 23.77M | 26.97M | 29.07M | 29.40M | 33.81M | 34.05M | 30.17M | 35.20M | 48.25M | 48.82M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -123.75M | 172.33M | 32.49M | -69.75M | -85.96M | 155.07M | 25.12M | -153.86M | -66.80M | 238.27M | 114.79M | -158.16M | -169.97M | 279.75M | 5.53M | -218.21M | -40.68M | 233.18M | 54.90M | -208.68M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25M | 1.81M | -11.01M | 4.18M | 13.80M | 4.81M | -9.82M | 5.51M | 11.08M | -7.64M | -0.02M | -1.99M | 13.07M | 2.11M | -13.80M | 1.50M | 20.26M | -1.94M | -13.66M | -3.91M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.40M | 75.45M | 21.17M | -39.83M | -44.03M | 62.01M | 42.99M | -70.75M | -42.95M | 94.51M | 93.17M | -77.89M | -60.03M | 110.71M | 53.80M | -104.06M | -33.85M | 69.77M | 50.33M | -106.62M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.75M | -16.17M | 25.12M | -29.58M | -1.16M | 1.52M | 13.91M | -33.76M | -14.52M | 43.89M | 47.55M | -53.04M | -13.61M | 6.98M | 56.66M | -33.72M | -31.74M | 28.24M | 64.25M | -37.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.12M | -13.92M | -7.09M | 11.87M | -9.65M | -12.40M | -5.58M | 10.77M | 5.72M | 0.74M | 0.24M | 11.01M | 7.13M | -23.59M | 1.68M | 5.25M | 9.50M | -16.73M | 4.50M | 30.41M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.78M | 27.66M | 26.53M | 21.85M | 31.27M | 41.95M | 24.54M | 23.86M | 40.46M | 39.23M | 29.27M | 31.42M | 27.87M | 38.99M | 41.31M | 28.24M | 32.21M | 28.82M | 26.71M | 50.54M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 45.51M | 9.48M | 36.80M | 2.48M | 12.81M | 5.82M | 4.95M | 4.52M | 6.05M | 4.05M | 23.50M | 2.54M | 1.69M | 2.51M | 7.11M | 3.45M | 4.90M | 2.58M | 21.92M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 267.08M | | | 122.45M | 11.91M | | | | 72.24M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.60M | 1.97M | | -1.97M | | | | | 0.69M | | 0.74M | -1.43M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 30.00M | 10.00M | 20.00M | 10.00M | | 20.00M | 5.00M | 6.50M | 6.50M | 7.10M | 10.50M | 52.81M | 54.81M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.30M | 17.96M | -19.04M | -4.10M | 89.40M | -59.08M | -16.44M | -24.87M | -24.34M | -40.04M | -24.89M | -270.02M | -10.76M | -39.36M | -160.99M | -17.45M | -156.31M | -50.95M | -740.54M | -45.93M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | | 0.10M | 17.52M | 0.00M | 50.16M | | -0.21M | | 9.81M | -9.54M | 10.60M | 10.00M | -0.35M | -8.31M | 9.13M | -0.01M | -0.03M | -0.01M | 3.39M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.99M | -8.62M | -1.02M | -9.82M | -82.90M | -74.15M | -0.76M | -6.50M | 6.78M | 97.00M | -50.58M | 246.05M | -109.22M | 86.34M | -4.94M | -39.30M | -46.59M | -7.90M | 576.15M | -45.96M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.95M | 5.96M | 5.96M | 5.98M | 5.96M | 5.77M | 5.68M | 6.02M | 5.69M | 5.71M | 5.71M | 5.74M | 5.71M | 5.68M | 5.68M | 5.65M | 5.65M | 5.69M | 5.69M | 5.69M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.79M | -59.75M | 70.87M | -51.91M | -43.69M | -186.33M | 71.44M | 38.91M | -94.24M | 14.70M | 77.68M | 125.54M | -95.91M | 44.99M | 95.54M | 116.04M | -199.26M | -57.06M | 119.79M | 87.42M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.31M | -96.75M | 64.40M | -59.84M | -81.45M | -95.05M | 64.11M | 46.42M | -117.15M | -81.49M | 123.87M | 118.09M | -3.80M | -40.98M | 220.16M | 144.56M | -28.56M | -27.02M | 257.47M | 128.76M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.79M | -59.75M | 70.87M | -51.91M | -43.69M | -186.33M | 71.44M | 38.91M | -94.24M | 14.70M | 77.68M | 125.54M | -95.91M | 44.99M | 95.54M | 116.04M | -199.26M | -57.06M | 119.79M | 87.42M |