|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.27M | 120.58M | 175.96M | 333.08M | 85.77M | 113.28M | 104.35M | 133.20M | 99.11M | 116.85M | 108.69M | 88.42M | 1.27M | 5.07M | 6.65M | -5.53M | 7.29M | 4.29M | -607.43M | -49.15M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.14M | 10.17M | 10.88M | 14.18M | 11.37M | 10.76M | 9.48M | 13.01M | 11.98M | 12.52M | 12.59M | -0.31M | 13.27M | 13.58M | 13.97M | -1.07M | 14.36M | 15.00M | 15.23M | -0.85M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.61M | 9.30M | 10.20M | 27.88M | 13.70M | 13.20M | 15.70M | 15.76M | 12.23M | 9.90M | 13.20M | 9.90M | 13.80M | 7.60M | 8.70M | 1.76M | 2.50M | 6.20M | -0.10M | 4.85M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91M | | | -4.83M | 8.59M | -0.47M | 9.54M | -24.30M | -0.03M | -6.20M | -0.32M | 7.00M | -6.31M | -12.02M | 45.98M | 8.14M | -6.58M | 47.20M | -72.84M | 102.37M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.17M | 10.81M | 15.47M | -20.33M | -6.92M | 2.63M | 4.97M | -2.21M | -0.69M | 0.03M | 0.00M | 0.04M | -0.03M | 0.16M | -0.00M | -0.01M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.47M | | | 709.12M | -698.52M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.70M | | | 107.22M | -15.34M | 104.80M | 83.99M | 159.10M | 92.00M | 61.95M | 219.15M | 255.69M | 140.90M | 149.52M | 156.66M | 239.73M | 141.13M | 122.00M | 176.34M | 125.11M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.43M | 10.17M | 10.88M | 43.65M | 46.74M | 29.04M | 31.14M | 31.14M | 34.95M | 30.83M | 33.28M | 10.86M | 32.41M | 31.65M | 30.78M | 9.28M | 32.15M | 32.19M | 32.83M | 8.14M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.67M | | | 163.16M | 55.30M | -5.11M | -39.02M | 17.22M | 17.62M | -9.80M | -7.40M | 11.69M | -36.32M | 21.52M | -16.56M | 14.44M | -1.44M | 7.05M | -4.46M | 13.32M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.27M | | | 241.45M | 88.47M | 83.42M | 42.12M | -17.70M | 30.82M | -38.34M | -59.45M | -9.25M | 12.96M | -20.65M | -25.36M | -27.91M | 28.74M | -7.33M | 11.53M | -36.01M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.66M | | | 89.51M | 1.24M | 18.30M | -66.79M | -0.48M | 8.56M | -50.38M | -7.37M | 6.14M | 7.80M | 5.92M | -27.43M | -0.69M | 19.06M | -1.40M | 10.99M | -10.58M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.24M | | | 56.13M | -5.99M | 39.10M | 37.74M | -32.19M | -23.56M | -64.69M | 1.69M | 10.74M | -19.94M | 12.11M | -33.89M | 49.12M | 11.09M | -26.70M | 23.98M | -5.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.41M | | | 5.72M | 3.93M | 7.66M | 19.25M | -25.63M | -4.55M | 17.30M | -10.26M | -2.89M | -6.18M | 6.60M | 19.65M | 24.18M | -19.35M | 40.00M | 6.00M | -21.04M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.72M | | | 16.77M | 14.50M | 17.64M | 18.78M | 16.38M | 25.48M | 22.83M | 21.33M | -10.47M | 13.74M | 10.94M | 11.49M | 0.52M | 33.73M | 20.92M | 20.27M | -4.19M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.35M | 2.59M | 0.11M | -3.09M | | | | -6.06M | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | 0.46M | 1.53M | 1.62M | 0.18M | | -0.10M | 0.08M | | | | 1.11M | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67M | | | 930.46M | 9.39M | 65.50M | 131.37M | 72.54M | 9.34M | 25.81M | 32.63M | -29.89M | 2.27M | 3.29M | 2.19M | 103.68M | -0.01M | 3.50M | 31.04M | -2.55M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.04M | | | -955.32M | -24.13M | -83.13M | -150.61M | -90.45M | -36.45M | -48.82M | -53.96M | -16.52M | -16.09M | -14.23M | -13.68M | -101.69M | -34.84M | -24.42M | -51.30M | 6.74M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | | | -1.73M | -0.12M | -0.06M | -0.06M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.06M | -0.06M | 0.11M | -0.22M | -0.06M | -0.06M | 3.28M | -2.98M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.29M | | | 637.63M | 8.72M | 9.02M | 54.86M | -64.96M | -63.38M | -11.86M | -150.53M | -165.17M | -28.56M | -14.12M | -3.11M | -27.98M | -57.09M | -346.37M | -462.58M | -104.90M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.14M | | | -3.07M | -2.94M | -10.77M | -9.91M | 13.39M | 2.35M | -0.52M | -4.75M | 6.31M | -2.73M | -2.73M | 6.68M | -13.69M | 6.40M | 15.14M | 1.17M | -0.17M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.23M | | | -213.55M | -33.69M | 19.91M | -21.67M | 17.08M | -5.48M | 0.76M | 9.91M | 80.31M | 93.52M | 118.44M | 146.55M | 83.53M | 55.61M | -233.64M | -336.37M | 69.32M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.97M | | | 90.44M | -29.84M | 87.17M | 65.21M | 142.73M | 66.52M | 39.12M | 197.82M | 266.16M | 127.16M | 138.58M | 145.18M | 239.21M | 107.40M | 101.08M | 156.07M | 129.29M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.37M | | | -210.48M | -30.75M | 30.69M | -11.76M | 3.69M | -7.83M | 1.27M | 14.66M | 74.00M | 96.25M | 121.17M | 139.87M | 110.06M | 49.21M | -248.78M | -337.54M | 26.94M |