|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.11M | 3.61M | 58.98M | -76.66M | 19.56M | 28.29M | 45.77M | -251.34M | -7.13M | -4.10M | -9.16M | -1.43M | 39.38M | 0.01M | -0.01M | -0.04M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.61M | 47.84M | 48.40M | 46.93M | 47.05M | 48.81M | 50.01M | 50.26M | 49.64M | 48.67M | 49.59M | 50.64M | 47.92M | 48.02M | 52.28M | 50.64M | 53.42M | 50.70M | 47.72M | 48.34M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | -2.75M | 0.75M | -0.01M | 0.50M | 0.48M | 0.89M | 0.85M | 0.47M | 0.41M | 0.21M | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.30M | -6.42M | -3.92M | 20.66M | 15.95M | -0.45M | -0.03M | 0.18M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 1.94M | -1.83M | 1.75M | -1.81M | 3.15M | 1.54M | 0.00M | -2.86M | -0.55M | 3.66M | 0.10M | 5.14M | -1.81M | 3.27M | -1.23M | -0.45M | 1.78M | -0.11M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 3.52M | 2.92M | 8.23M | 5.47M | 10.14M | -12.57M | -0.61M | 5.99M | 1.08M | -0.57M | -6.47M | 0.02M | 0.61M | -0.61M | 2.93M | | 2.52M | -2.52M | 0.06M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.16M | -2.68M | 34.76M | 178.94M | 2.49M | -34.16M | 238.54M | 238.32M | 55.11M | 75.99M | 92.84M | 137.88M | -18.06M | 6.72M | 153.79M | 155.01M | 17.26M | 40.90M | 182.31M | 125.48M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.98M | 74.44M | 72.93M | 70.85M | 70.97M | 72.44M | 73.62M | 73.08M | 73.21M | 69.79M | 69.89M | 69.17M | 65.07M | 65.02M | 69.59M | 67.81M | 69.77M | 67.19M | 65.50M | 66.27M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.73M | 19.48M | 179.27M | 81.13M | 181.34M | -174.76M | -1.80M | -87.53M | -141.02M | 267.07M | -156.52M | -191.22M | -52.60M | -12.53M | 50.21M | -99.50M | -110.16M | 94.68M | 39.74M | 55.75M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.82M | 79.09M | 18.14M | -74.25M | 55.51M | 88.61M | -119.21M | -116.12M | 49.02M | 66.01M | -49.57M | -79.09M | 39.50M | 42.33M | -57.62M | -34.14M | 12.77M | 39.98M | -41.71M | -4.36M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.75M | 55.94M | 154.54M | 111.19M | 66.93M | -157.31M | -40.71M | -22.23M | -153.93M | 306.93M | -248.74M | -137.97M | -74.50M | -23.41M | 45.84M | -93.91M | -149.75M | 78.61M | 60.41M | 41.31M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.66M | -24.21M | -4.49M | -49.64M | 37.43M | -30.89M | 24.61M | -67.15M | 13.53M | -30.17M | 27.02M | -19.49M | -60.84M | -12.86M | 8.40M | -25.68M | -33.28M | -7.76M | 5.97M | 9.56M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.69M | 7.06M | -9.16M | -6.37M | 4.61M | -3.81M | -7.09M | 11.32M | -24.21M | -0.74M | -6.49M | -21.42M | -1.36M | 1.20M | 4.47M | -7.43M | -21.20M | 0.41M | -2.44M | 12.89M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.94M | 70.86M | 29.67M | 34.88M | 41.01M | 52.96M | -86.56M | 0.14M | 35.80M | 44.64M | -70.28M | 142.13M | 1.70M | 27.19M | 1.70M | 240.45M | 5.11M | 47.96M | -34.91M | 3.24M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 4.42M | 3.87M | 10.08M | 6.85M | 7.20M | 8.07M | 23.73M | 21.13M | 2.78M | 22.63M | 6.71M | 15.88M | 2.68M | 1.49M | 22.77M | 61.12M | 11.41M | 0.06M | 0.09M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.32M | 62.93M | -63.12M | | | | | 1.06M | -0.57M | 15.51M | 16.00M | 0.91M | 7.32M | -1.82M | -4.41M | 87.24M | -19.53M | 20.93M | -20.93M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -42.88M | -32.25M | -21.37M | -115.91M | -36.42M | -24.05M | -11.60M | 136.25M | -1.44M | -55.33M | 7.44M | -34.44M | 26.41M | -76.02M | -67.47M | -12.02M | 131.35M | -19.40M | -132.01M | 3.57M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.42M | 7.91M | 2.18M | 0.43M | 0.59M | 0.61M | 0.14M | -1.34M | 0.47M | -0.47M | | | 1.62M | 0.17M | 3.31M | -2.12M | 0.62M | 0.12M | 0.03M | 16.59M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.68M | 38.00M | -13.46M | -64.66M | 30.93M | 61.93M | -226.95M | -373.68M | -51.31M | -25.77M | -102.22M | -79.62M | -43.80M | 70.33M | -85.13M | -149.31M | -232.56M | -17.74M | -52.46M | -43.85M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.51M | 0.39M | -1.34M | 0.97M | 0.27M | 0.27M | 0.48M | 0.38M | -0.38M | 1.23M | 177.07M | 0.54M | 0.93M | 274.88M | -270.87M | 31.54M | 26.15M | 26.23M | -77.34M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.36M | 3.06M | -0.07M | -1.63M | -3.01M | 3.72M | -0.01M | 0.90M | 2.35M | -5.11M | -1.94M | 38.17M | -33.64M | -0.77M | 1.19M | -0.03M | -0.21M | 3.22M | -2.18M | 2.03M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.11M | -73.55M | 5.08M | 144.06M | -38.52M | -87.11M | 325.10M | 238.19M | 19.31M | 31.35M | 163.12M | -4.25M | -19.76M | -20.47M | 152.09M | -85.43M | 12.15M | -7.05M | 217.23M | 122.24M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.36M | 3.06M | -0.07M | -1.63M | -3.01M | 3.72M | -0.01M | 0.90M | 2.35M | -5.11M | -1.94M | 23.82M | -35.44M | 1.03M | 1.19M | -6.33M | -83.95M | 3.76M | -2.15M | 85.20M |