|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.66M | -13.41M | -40.22M | 42.96M | 43.06M | 61.23M | -119.19M | -2.81M | 94.13M | 131.96M | 101.36M | 131.07M | 62.07M | 131.09M | -344.88M | 72.94M | 78.75M | 27.77M | 142.12M | 118.42M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.59M | 3.87M | 14.07M | 5.50M | 7.41M | 8.10M | 29.26M | 9.67M | 2.95M | 13.98M | -15.23M | 19.42M | 18.48M | 20.37M | -54.17M | 23.69M | 22.32M | 24.50M | -41.68M | 15.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.90M | -1.66M | 3.41M | 14.18M | -7.58M | 7.86M | -62.48M | -35.86M | -3.75M | -18.03M | 2.02M | 11.26M | -18.89M | 3.23M | -25.63M | 1.35M | -6.93M | 28.96M | -1.78M | 19.33M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.60M | 2.60M | 43.90M | 18.40M | 8.50M | -1.50M | 9.30M | -1.40M | -7.58M | -0.50M | 0.20M | | 0.10M | | -1.29M | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 7.50M | 0.19M | | | | 7.14M | 132.05M | 6.00M | | | 2.76M | -0.83M | -1.19M | -0.74M | -1.38M | 2.31M | 1.93M | -0.67M | 1.54M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.87M | 4.34M | 13.89M | 10.26M | 72.60M | 93.57M | 105.35M | 108.50M | -32.27M | 116.74M | 112.29M | 127.24M | 84.72M | 175.06M | 157.73M | 107.56M | 87.11M | 105.29M | 90.18M | 125.13M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.24M | 0.25M | 0.25M | 0.24M | 0.25M | 0.51M | 1.08M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.08M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.90M | 9.27M | 25.38M | 85.16M | 15.84M | 11.04M | 16.43M | 24.68M | 14.40M | 3.97M | 25.59M | 55.44M | 32.59M | -43.14M | -7.20M | 26.36M | 2.29M | -12.83M | 2.07M | 2.23M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.51M | 2.92M | 1.63M | 0.38M | 2.65M | 2.84M | 7.12M | 12.13M | 6.74M | 10.22M | 8.49M | -0.52M | -0.87M | -4.43M | -0.28M | 5.69M | 0.92M | 3.04M | -2.11M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | -1.11M | 0.65M | 1.51M | -2.37M | 9.27M | -8.11M | 6.75M | 7.44M | -2.04M | 5.04M | -3.46M | 10.34M | -5.72M | -9.96M | 4.98M | 4.38M | 20.11M | -31.96M | 0.19M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.63M | 3.93M | 12.20M | -1.04M | 24.40M | 7.01M | 33.20M | 11.80M | -123.81M | 22.81M | 8.08M | 50.45M | -33.73M | 1.81M | 28.24M | 3.33M | -5.95M | -26.31M | 19.85M | 23.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.71M | 0.17M | 2.07M | 0.10M | -0.85M | 0.43M | 2.75M | -2.48M | 11.74M | -11.76M | 4.91M | -4.02M | 1.21M | 1.48M | -3.10M | 0.53M | 1.39M | 4.43M | -0.94M | 0.24M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.14M | 3.19M | 4.34M | -7.53M | 18.35M | 8.44M | 11.42M | 25.48M | -38.37M | 6.85M | 27.06M | 47.00M | -75.85M | 5.86M | -5.86M | 5.32M | 30.77M | 3.23M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | | | | | | 97.84M | | 8.00M | | | 9.77M | | | | | 5.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 219.10M | -0.17M | 37.80M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.21M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.66M | -2.42M | -4.54M | -1.39M | -4.34M | -6.09M | -264.72M | -44.51M | -20.70M | 83.22M | -12.07M | -106.53M | -45.09M | -67.80M | -6.60M | -63.72M | -232.47M | -319.47M | -11.51M | 25.99M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.04M | 0.53M | 0.68M | 5.36M | 1.42M | 0.76M | -0.00M | 1.84M | 1.35M | 0.27M | 0.35M | 0.93M | 1.55M | 0.97M | | | 1.98M | 4.49M | -2.75M | 2.59M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.71M | -1.73M | -2.10M | -2.18M | -2.01M | -1.96M | 317.84M | -8.67M | -4.05M | 0.11M | -0.45M | -16.84M | 0.10M | 1.87M | -103.66M | -18.22M | -98.41M | -99.17M | -100.79M | -11.62M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | -0.00M | 0.58M | | 0.80M | | 0.94M | | 0.99M | | 1.82M | | 1.63M | | 1.98M | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | -0.22M | -0.21M | 0.15M | -0.17M | -0.25M | -0.07M | -0.10M | 0.24M | | -0.23M | 0.77M | -0.98M | 0.25M | -1.03M | 0.10M | 0.83M | -0.22M | -0.76M | -0.02M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.64M | -0.03M | 7.03M | 6.85M | 66.07M | 85.27M | 158.40M | 55.22M | -56.78M | 200.06M | 99.54M | 4.63M | 38.75M | 109.38M | 46.44M | 25.73M | -242.95M | -313.56M | -22.88M | 139.47M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.87M | 4.34M | 1.75M | 7.07M | 68.25M | 101.10M | 87.00M | 100.06M | -43.69M | 91.26M | 150.65M | 120.39M | 57.66M | 128.06M | 233.58M | 101.71M | 92.96M | 99.98M | 59.41M | 121.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.50M | 0.19M | 7.25M | 6.70M | 66.24M | 85.52M | 158.47M | 55.32M | -57.01M | 200.06M | 99.77M | 3.86M | 39.73M | 109.13M | 47.47M | 25.63M | -243.78M | -313.34M | -22.12M | 139.49M |