|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | -0.03M | -0.35M | 0.28M | 0.51M | 0.72M | 0.14M | 0.01M | 77.64M | 95.15M | 84.83M | 88.69M | 75.50M | 54.82M | 2.99M | -161.91M | -55.81M | -94.93M | -55.86M | 78.12M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.10M | 98.60M | 101.10M | 97.50M | 102.50M | 94.90M | 94.60M | 93.20M | 93.00M | 92.40M | 102.90M | 96.20M | 99.40M | 97.00M | 147.30M | 160.80M | 169.40M | 162.50M | 162.30M | 162.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 6.22M | -0.71M | 15.71M | 6.82M | 9.48M | 6.22M | 8.18M | -9.47M | 8.82M | 7.28M | 7.68M | 7.42M | 6.91M | 3.69M | 0.15M | 20.84M | 5.83M | 0.32M | 8.34M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -89.79M | -0.07M | -11.53M | -25.02M | 8.13M | 0.19M | 0.52M | 3.49M | -24.60M | -7.83M | -8.10M | -7.70M | 0.44M | -9.92M | -24.39M | -30.34M | -14.01M | 7.18M | -13.17M | -22.99M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | -0.03M | -0.02M | -0.01M | -0.02M | -0.03M | -0.01M | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.44M | 4.36M | | | 6.00M | 12.10M | | | | | | | | | 1.84M | 173.26M | 18.93M | 103.09M | 26.10M | 1.15M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.62M | -3.71M | 22.64M | 97.70M | 117.27M | 185.38M | 140.88M | 292.75M | 214.68M | 174.80M | 143.72M | 197.39M | 168.76M | 158.36M | 56.05M | 121.60M | 206.95M | 182.43M | 36.58M | 153.67M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.24M | 0.32M | 0.32M | 0.32M | 0.32M | 0.34M | 0.27M | 0.15M | 0.15M | 0.15M | 0.15M | 10.12M | 2.39M | 1.07M | 1.34M | 1.27M | 1.25M | 1.28M | 1.70M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.95M | 100.44M | 102.94M | 100.74M | 99.06M | 96.66M | 96.25M | 94.81M | 94.59M | 93.99M | 104.55M | 97.82M | 100.99M | 99.08M | 157.66M | 179.49M | 188.86M | 181.92M | 180.73M | 180.96M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.66M | 54.64M | 49.11M | 69.87M | 61.94M | 57.90M | 12.78M | -77.21M | -49.75M | 28.93M | -5.87M | -16.12M | 3.81M | 6.40M | -5.07M | -3.63M | 50.90M | -54.48M | 83.04M | 37.61M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.77M | 2.51M | -2.67M | 2.64M | 2.75M | 3.01M | 9.11M | 1.78M | -6.07M | 7.19M | 6.61M | 6.80M | 0.17M | 9.50M | 1.60M | 6.43M | 9.31M | 0.39M | 5.14M | -6.61M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.12M | 36.04M | -3.90M | 14.64M | 6.47M | 10.45M | 23.16M | -9.20M | -20.17M | 23.86M | -6.36M | 4.45M | -24.25M | 4.49M | 21.87M | -27.47M | -20.24M | -28.46M | -15.82M | 36.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.31M | -17.59M | -11.73M | 51.83M | 22.56M | 20.76M | -63.37M | 27.25M | 5.23M | 19.02M | -34.87M | 23.59M | 9.05M | 8.91M | -37.97M | -43.83M | -1.72M | -53.27M | 16.26M | 36.06M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.62M | 0.07M | 0.97M | 0.15M | | | | 1.22M | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.76M | -4.10M | 8.17M | -13.28M | 2.98M | 8.68M | 7.71M | 11.20M | -25.79M | 8.40M | -11.27M | 6.90M | -7.41M | -1.03M | 53.50M | 4.33M | -98.31M | -14.16M | -1.76M | 16.82M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.98M | 44.01M | -54.39M | 8.55M | -0.75M | 1.75M | 179.73M | -178.07M | 392.05M | 1.15M | 8.22M | 10.80M | 0.57M | 106.48M | -89.55M | 345.30M | 64.14M | -3.38M | -2.04M | 69.77M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.75M | 21.48M | 13.46M | 15.32M | 12.04M | 30.98M | 16.74M | 15.33M | 7.04M | 11.93M | 8.97M | 14.25M | 11.26M | 12.12M | 13.97M | 8.83M | 10.85M | 11.02M | 10.78M | 13.99M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.78M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.78M | 79.68M | 22.00M | 82.96M | 40.76M | 56.99M | 50.91M | -148.65M | 57.96M | 29.17M | -87.12M | 204.15M | 242.92M | 121.16M | -332.09M | | 16.64M | 16.55M | 9.35M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -42.24M | -44.73M | -0.59M | -77.83M | -44.17M | -82.17M | -37.04M | -71.84M | -131.54M | -113.07M | -111.41M | -129.53M | -104.75M | 52.65M | -1868.17M | -56.99M | -52.83M | -58.29M | -54.03M | 68.06M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | | | | 0.25M | | | -0.33M | -1.72M | -1.72M | -1.72M | -1.72M | -1.72M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 510.47M | -635.61M | -45.30M | -26.71M | -26.68M | -100.56M | -162.60M | -151.84M | -48.88M | -98.73M | -49.37M | -48.05M | 1,182.65M | -33.15M | 344.26M | -90.45M | -153.99M | -69.79M | -58.29M | -174.54M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.32M | 27.32M | 26.69M | 26.70M | 26.69M | 51.76M | 51.18M | 49.64M | 48.88M | 42.29M | 42.08M | -84.37M | | 25.02M | -25.02M | 75.53M | 25.20M | 25.24M | 25.42M | 25.42M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.41M | 7.92M | -1.35M | -0.74M | 0.27M | -11.92M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 514.84M | -684.06M | -23.28M | -6.79M | 46.42M | 2.65M | -58.76M | 69.07M | 34.27M | -37.00M | -17.06M | 19.82M | 1,246.66M | 177.86M | -1461.46M | -17.93M | -1.23M | 53.61M | -75.47M | 35.27M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.64M | -47.72M | 77.03M | 89.16M | 118.02M | 183.63M | -38.85M | 470.81M | -177.37M | 173.65M | 135.50M | 186.59M | 168.18M | 51.87M | 145.60M | -223.70M | 142.81M | 185.81M | 38.62M | 83.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 514.84M | -684.04M | -23.25M | -6.83M | 46.42M | 2.65M | -58.76M | 69.07M | 34.27M | -37.00M | -17.06M | 19.82M | 1,246.66M | 177.86M | -1467.87M | -25.84M | 0.12M | 54.35M | -75.74M | 47.20M |