|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | | | | 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 |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.05M | 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 |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | | | | | | | | | | | | | 30.30M | -6.42M | -3.92M | 20.66M | 15.95M | -0.45M | -0.03M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.39M | -0.47M | 0.47M | | | | 2.57M | 0.52M | 0.27M | 0.26M | -0.25M | -3.41M | 8.59M | 0.47M | -0.37M | | -0.09M | | 2.23M | -2.13M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.14M | 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 |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.16M | -5.16M | -2.68M | 34.76M | 178.94M | 2.49M | -34.16M | 238.54M | 148.82M | 55.11M | 75.99M | 92.84M | 137.88M | -18.06M | -17.16M | 157.71M | 174.97M | 33.20M | 24.96M | 182.31M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.15M | 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 |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.27M | 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 |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.07M | 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 |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.66M | 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 |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.81M | 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 |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -58.10M | -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 |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.68M | 6.94M | 70.86M | 29.67M | 34.88M | 20.27M | 73.69M | -86.56M | 0.14M | 15.32M | 65.12M | 39.45M | 32.40M | 26.47M | 123.07M | 1.70M | -201.81M | 5.11M | 47.96M | 136.57M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.62M | 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 |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.90M | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.24M | 0.32M | 62.93M | -63.12M | | | | 111.63M | | 0.49M | 15.51M | | 1.80M | -1.56M | 68.26M | -66.50M | | 88.64M | -88.64M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -70.53M | -42.88M | -32.25M | -21.37M | -115.91M | -36.42M | -24.05M | -11.60M | 137.70M | -1.44M | -55.33M | 7.44M | -34.44M | 28.22M | -86.05M | -65.65M | -5.61M | 199.15M | -19.49M | -132.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.42M | 2.42M | 7.91M | 2.18M | 0.43M | 0.59M | 0.61M | 0.14M | -1.34M | | | 1.79M | -1.79M | 1.62M | 0.17M | 0.17M | 3.29M | 0.62M | 0.12M | 0.03M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.26M | 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 |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.43M | 0.44M | 0.51M | 0.39M | 0.29M | 0.97M | 0.27M | 0.27M | 0.48M | 0.38M | 0.57M | 0.28M | 0.36M | 218.09M | -216.62M | 274.88M | 28.93M | 31.54M | 26.15M | 26.23M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.39M | -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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.48M | -12.11M | -73.55M | 5.08M | 144.06M | -17.79M | -107.85M | 325.10M | 148.69M | 39.79M | 10.87M | 53.39M | 105.48M | -44.53M | -140.23M | 156.01M | 376.78M | 28.09M | -23.00M | 45.74M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.62M | -2.36M | 3.06M | -0.07M | -1.63M | -3.01M | 3.72M | -0.01M | -87.16M | 2.35M | -5.11M | -1.94M | 23.82M | -33.64M | -32.88M | 6.93M | 20.04M | -0.21M | -12.28M | -2.15M |