|
Net Income (Quarter)
|
107.67M | 121.44M | -29.12M | -11.16M | -576.20M | -18.46M | -31.47M | -26.31M | -24.03M | -6.42M | | | | |
|
Depreciation and Depletion (Quarter)
|
| 5.44M | 46.94M | 48.16M | 14.17M | 42.61M | 38.63M | 42.27M | 39.50M | 40.23M | 39.98M | 39.78M | 41.65M | 42.61M |
|
Share-based Compensation (Quarter)
|
| 2.72M | 4.95M | 3.27M | 4.42M | 3.76M | 4.66M | 2.98M | 4.59M | 3.79M | 4.29M | 7.46M | 4.25M | 3.80M |
|
Deferred Taxes (Quarter)
|
| 39.64M | -1.89M | -15.91M | 23.90M | -16.00M | -7.22M | 12.88M | 22.80M | 33.06M | 2.31M | -3.81M | 31.02M | -5.93M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | -23.42M | -14.82M | -13.27M | -23.41M | 0.34M | | | | |
|
Gains from Investment Securities (Quarter)
|
| 89.69M | -7.83M | 60.12M | -50.97M | 1.38M | 4.79M | -12.57M | 15.73M | 143.67M | -4.40M | 6.98M | 0.86M | -7.93M |
|
Cash from Operations (Quarter)
|
| 109.75M | -144.27M | -106.09M | -109.38M | 101.26M | -156.42M | -4.26M | 271.68M | 336.76M | -224.92M | 177.27M | 149.76M | 360.26M |
|
Amortization of Deferred Charges (Quarter)
|
| 2.33M | 2.94M | 3.00M | 2.83M | 3.08M | 3.06M | 2.99M | 3.07M | 3.27M | 3.13M | 3.07M | 3.12M | 3.04M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 5.44M | 46.94M | 48.16M | 14.17M | 42.61M | 38.63M | 42.27M | 39.50M | 40.23M | 39.98M | 39.78M | 41.65M | 42.61M |
|
Change in Receivables (Quarter)
|
| -78.08M | 1.84M | 2.91M | 6.78M | -128.86M | 4.20M | 4.14M | -5.51M | -86.61M | 23.77M | 5.98M | 3.31M | -14.84M |
|
Change in Accured Expenses (Quarter)
|
| 48.56M | -66.95M | 34.68M | 9.55M | 61.57M | -50.55M | 40.27M | -3.96M | 43.02M | -56.84M | 80.79M | 7.51M | 64.14M |
|
Other Working Capital Changes (Quarter)
|
| -7.55M | -18.31M | 22.71M | 13.25M | -48.34M | 4.07M | 11.15M | -5.41M | -25.49M | -4.62M | -10.68M | 17.21M | -28.51M |
|
Capital Expenditures (Quarter)
|
| 228.18M | 9.55M | 18.28M | 146.94M | -134.56M | 0.46M | 15.62M | 166.46M | -180.41M | 13.51M | 7.55M | 107.41M | 42.49M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 48.64M | 0.91M | | 30.41M | 8.23M | 13.18M | | 4.00M | 31.23M | 3.71M | 2.96M | 5.66M | |
|
Divestments (Quarter)
|
| | | | | 16.93M | 15.11M | 15.65M | 99.49M | -0.34M | | | | |
|
Cash from Investing Activities (Quarter)
|
| -93.64M | -94.10M | -106.10M | -46.13M | -99.33M | -88.74M | -110.21M | -177.59M | 75.75M | -63.59M | -59.08M | -39.39M | -57.01M |
|
Other financing activities (Quarter)
|
| 23.30M | | | | -0.92M | 0.00M | -0.94M | -121.66M | | | | | 6.09M |
|
Cash from Financing Activities (Quarter)
|
| 127.75M | 28.60M | 166.17M | 255.57M | 87.47M | 83.65M | 126.96M | -156.14M | -82.22M | 128.06M | 842.58M | 64.60M | -179.90M |
|
Change in Cash (Quarter)
|
| 172.63M | -209.76M | -46.02M | 92.65M | 117.26M | -161.23M | 13.94M | 14.96M | 77.78M | -160.45M | 960.78M | 174.97M | 123.35M |
|
Free Cash Flow (Quarter)
|
| -118.43M | -153.82M | -124.37M | -256.32M | 235.82M | -156.88M | -19.89M | 105.21M | 517.16M | -238.43M | 169.72M | 42.35M | 317.77M |
|
Net Cash Flow (Quarter)
|
| 143.86M | -209.76M | -46.02M | 100.06M | 89.39M | -161.51M | 12.49M | -62.06M | 330.29M | -160.45M | 960.78M | 174.97M | 123.35M |