|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.09M | -10.80M | -32.84M | 38.19M | -353.56M | -35.62M | 231.72M | 13.47M | -22.54M | -77.72M | 40.90M | 211.38M | -109.26M | -116.72M | 143.15M | -236.62M | 209.73M | 70.31M | -174.28M | -503.10M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.70M | 7.30M | 11.10M | 13.90M | 20.20M | 26.20M | | 57.90M | 64.70M | 63.10M | | 30.90M | 35.90M | 58.50M | | 76.90M | 82.20M | 82.00M | | 96.70M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | 36.02M | | 3.04M | 0.70M | 3.56M | 17.25M | -2.30M | 3.43M | 13.52M | 17.52M | 32.00M | 32.13M | 30.57M | -92.79M | 29.58M | 30.12M | 32.86M | 33.16M | 39.17M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.73M | | -0.25M | | -6.63M | -3.04M | -2.87M | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.26M | | -43.68M | 8.61M | 7.67M | -87.70M | 0.36M | 0.38M | 0.10M | -1.39M | 1.00M | 6.06M | 3.07M | -17.33M | -0.13M | -0.35M | 1.87M | 12.24M | 0.03M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.28M | 14.42M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.06M | 0.06M | | | | | | | | | | | | | | 6.90M | 6.50M | 6.10M | 5.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.17M | -33.71M | -25.21M | -45.32M | 30.93M | 13.43M | 1.49M | 32.36M | -38.15M | -6.17M | 45.03M | -57.85M | -42.51M | -56.33M | -98.36M | -122.06M | -231.32M | -114.02M | -105.53M | -182.65M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 0.30M | 0.36M | 0.45M | 2.08M | 9.29M | 0.59M | 0.55M | 0.72M | 0.65M | 0.81M | 0.87M | 1.03M | 1.20M | 1.26M | 1.39M | 1.61M | 2.06M | 2.16M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 0.30M | 0.36M | 0.45M | 2.08M | 9.29M | 0.59M | 0.55M | 0.72M | 0.65M | 0.81M | 0.87M | 1.03M | 1.20M | 0.75M | 0.70M | 0.60M | 1.05M | 2.16M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.74M | 12.21M | 5.53M | 14.24M | 20.56M | 26.56M | 46.58M | 59.34M | 66.16M | 64.57M | 62.28M | 32.34M | 37.33M | 60.00M | 82.38M | 77.93M | 83.20M | 82.93M | 102.76M | 97.73M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | 1.89M | 0.62M | 0.07M | 1.29M | 9.55M | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.85M | -13.96M | -3.85M | -8.77M | 7.49M | -6.10M | 5.78M | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.47M | 1.00M | 0.87M | -14.33M | 3.20M | 6.82M | 7.80M | -5.89M | -30.55M | -6.36M | 34.49M | -20.31M | -5.93M | 9.67M | 30.45M | -13.62M | 19.46M | -19.27M | 37.52M | -31.10M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.48M | | | -3.04M | -2.08M | -5.04M | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.77M | 17.61M | 5.93M | 1.55M | -20.53M | -2.75M | 9.67M | -46.96M | 32.23M | 9.13M | -0.75M | -1.74M | -8.80M | -10.43M | 13.14M | -0.04M | 11.44M | -3.44M | 22.53M | 58.12M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.86M | 71.73M | 68.26M | 37.08M | -36.37M | 4.77M | -1.67M | 23.00M | 84.42M | 40.78M | 45.49M | 57.31M | 53.54M | 71.29M | 58.21M | 6.96M | 86.27M | 25.69M | 82.46M | 115.47M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | 2.30M | 0.19M | | 0.62M | | | 0.05M | 6.66M | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | 0.01M | 0.03M | 0.00M | -0.00M | 9.50M | 0.03M | 0.00M | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.66M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | | | | | | | | | | | | 0.03M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -72.55M | -89.90M | -269.51M | -140.27M | -129.66M | -59.48M | -25.47M | -73.99M | -33.47M | -124.93M | -182.38M | -194.49M | -326.20M | -205.50M | -782.62M | -59.23M | 19.21M | 118.65M | -2.51M | 157.79M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | 36.02M | 12.80M | 6.60M | 0.70M | 3.56M | 0.14M | -2.30M | 3.43M | 13.52M | -0.01M | 7.48M | 32.13M | 30.57M | 4.75M | 29.58M | 30.12M | 32.86M | 123.31M | 0.37M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | 34.31M | 549.16M | -13.15M | 255.63M | 30.31M | -0.45M | -0.93M | 173.02M | 132.03M | 444.41M | 343.67M | 161.38M | 209.04M | 803.89M | 67.86M | 304.49M | 71.47M | 11.47M | -2.39M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -93.83M | -89.30M | 254.44M | -198.73M | 156.90M | -15.73M | -24.42M | -42.56M | 101.41M | 0.93M | 307.06M | 91.33M | -207.33M | -52.79M | -77.08M | -113.43M | 92.38M | 76.11M | -96.57M | -27.25M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.03M | -105.45M | -93.47M | -82.40M | 67.30M | 8.66M | 3.16M | 9.36M | -122.57M | -46.95M | -0.46M | -115.16M | -96.05M | -127.62M | -156.56M | -129.02M | -317.60M | -139.70M | -187.99M | -298.12M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -93.83M | -89.30M | 254.44M | -198.73M | 156.90M | -15.73M | -24.42M | -42.56M | 101.41M | 0.93M | 307.06M | 91.33M | -207.33M | -52.79M | -77.08M | -113.43M | 92.38M | 76.11M | -96.57M | -27.25M |